Hello,
The below formulas are copied after 'View formulas' was selected. Apparently there is a circular function but I cannot identify and resolve it. Any help please?
[]=SUM(Assumptions!D27:D28)
=SUM(Assumptions!E27:E28)
=SUM(Assumptions!F27:F28)
=SUM(Assumptions!G27:G28)
=IF(($D$35-(D25*$D$4/$D$15-D74*($D$17/$D$15)-D75*($E$17/$D$15)-D76*($F$17/$D$15)))>0,$D$35-(D25*$D$4/$D$15-D74*($D$17/$D$15)-D75*($E$17/$D$15)-D76*($F$17/$D$15)),0)
=IF(($D$36-((D25*$D$4/$E$15)-D43*($D$15/$E$15)-D74*($D$17/$E$15)-D75*($E$17/$E$15)-D76*($F$17/$E$15)))>0,$D$36-((D25*$D$4/$E$15)-D43*($D$15/$E$15)-D74*($D$17/$E$15)-D75*($E$17/$E$15)-D76*($F$17/$E$15)),0)
=IF(($D$37-((D25*$D$4/$F$15)-D43*($D$15/$F$15)-D44*($E$15/$F$15)-D74*($D$17/$F$15)-D75*($E$17/$F$15)-D76*($F$17/$F$15)))>0,$D$37-((D25*$D$4/$F$15)-D43*($D$15/$F$15)-D44*($E$15/$F$15)-D74*($D$17/$F$15)-D75*($E$17/$F$15)-D76*($F$17/$F$15)),0)
=IF(($D$38-((D26*$D$4/$G$15)-D77*($G$17/$G$15)))>0,$D$38-((D26*$D$4/$G$15)-D77*($G$17/$G$15)),0)
=D35-D39
=D36-D40
=D37-D41
=D38-D42
=SUM(D43:D46)
=Assumptions!D29
=Assumptions!E29
=Assumptions!F29
=Assumptions!G29
=IF(($D$48+$D$43-(D27*$D$5/$D$16-D87*($D$18/$D$16)-D88*($E$18/$D$16)-D89*($F$18/$D$16)-D105*($D$19/$D$16)-D106*($E$19/$D$16)-D107*($F$19/$D$16)))>0,$D$48+$D$43-(D27*$D$5/$D$16-D87*($D$18/$D$16)-D88*($E$18/$D$16)-D89*($F$18/$D$16)-D105*($D$19/$D$16)-D106*($E$19/$D$16)-D107*($F$19/$D$16)),0)
=IF(($D$49+$D$44-((D27*$D$5/$E$16)-D56*($D$16/$E$16)-D87*($D$18/$E$16)-D88*($E$18/$E$16)-D89*($F$18/$E$16)-D105*($D$19/$E$16)-D106*($E$19/$E$16)-D107*($F$19/$E$16)))>0,$D$49+$D$44-((D27*$D$5/$E$16)-D56*($D$16/$E$16)-D87*($D$18/$E$16)-D88*($E$18/$E$16)-D89*($F$18/$E$16)-D105*($D$19/$E$16)-D106*($E$19/$E$16)-D107*($F$19/$E$16)),0)
=IF(($D$50+$D$45-((D27*$D$5/$F$16)-D56*($D$16/$F$16)-D57*($E$16/$F$16)-D87*($D$18/$F$16)-D88*($E$18/$F$16)-D89*($F$18/$F$16)-D105*($D$19/$F$16)-D106*($E$19/$F$16)-D107*($F$19/$F$16)))>0,$D$50+$D$45-((D27*$D$5/$F$16)-D56*($D$16/$F$16)-D57*($E$16/$F$16)-D87*($D$18/$F$16)-D88*($E$18/$F$16)-D89*($F$18/$F$16)-D105*($D$19/$F$16)-D106*($E$19/$F$16)-D107*($F$19/$F$16)),0)
=IF(($D$51+$D$46-((D28*$D$5/$G$16)-D90*($G$18/$G$16)-D108*($G$19/$G$16)))>0,$D$51+$D$46-((D28*$D$5/$G$16)-D90*($G$18/$G$16)-D108*($G$19/$G$16)),0)
=D48+D43-D52
=D49+D44-D53
=D50+D45-D54
=D51+D46-D55
=SUM(D56:D59)
=IFERROR($V$15*#REF!,0)+IFERROR($U$15*#REF!,0)+IFERROR($T$15*#REF!,0)+IFERROR($S$15*#REF!,0)+IFERROR($R$15*#REF!,0)+IFERROR($Q$15*#REF!,0)+IFERROR($P$15*#REF!,0)+IFERROR($O$15*#REF!,0)+IFERROR($N$15*A56,0)+IFERROR($M$15*B56,0)+IFERROR($L$15*C56,0)+IFERROR($K$15*D56,0)
=IFERROR($V$15*#REF!,0)+IFERROR($U$15*#REF!,0)+IFERROR($T$15*#REF!,0)+IFERROR($S$15*#REF!,0)+IFERROR($R$15*#REF!,0)+IFERROR($Q$15*#REF!,0)+IFERROR($P$15*#REF!,0)+IFERROR($O$15*#REF!,0)+IFERROR($N$15*A57,0)+IFERROR($M$15*B57,0)+IFERROR($L$15*C57,0)+IFERROR($K$15*D57,0)
=IFERROR($V$15*#REF!,0)+IFERROR($U$15*#REF!,0)+IFERROR($T$15*#REF!,0)+IFERROR($S$15*#REF!,0)+IFERROR($R$15*#REF!,0)+IFERROR($Q$15*#REF!,0)+IFERROR($P$15*#REF!,0)+IFERROR($O$15*#REF!,0)+IFERROR($N$15*A58,0)+IFERROR($M$15*B58,0)+IFERROR($L$15*C58,0)+IFERROR($K$15*D58,0)
=IFERROR($V$15*#REF!,0)+IFERROR($U$15*#REF!,0)+IFERROR($T$15*#REF!,0)+IFERROR($S$15*#REF!,0)+IFERROR($R$15*#REF!,0)+IFERROR($Q$15*#REF!,0)+IFERROR($P$15*#REF!,0)+IFERROR($O$15*#REF!,0)+IFERROR($N$15*A59,0)+IFERROR($M$15*B59,0)+IFERROR($L$15*C59,0)+IFERROR($K$15*D59,0)
=SUM(D61:D64)
=Assumptions!D30
=Assumptions!E30
=Assumptions!F30
=Assumptions!G30
=IF(($D$66+$D$61-D25*$D$4/$D$17)>0,$D$66+$D$61-D25*$D$4/$D$17,0)
=IF(($D$67+$D$62-((D25*$D$4/$E$17)-D74*($D$17/$E$17)))>0,$D$67+$D$62-((D25*$D$4/$E$17)-D74*($D$17/$E$17)),0)
=IF(($D$68+$D$63-((D25*$D$4/$F$17)-D74*($D$17/$F$17)-D75*($E$17/$F$17)))>0,$D$68+$D$63-((D25*$D$4/$F$17)-D74*($D$17/$F$17)-D75*($E$17/$F$17)),0)
=IF(($D$69+$D$64-((D26*$D$4/$G$17)))>0,$D$69+$D$64-((D26*$D$4/$G$17)),0)
=D66+D61-D70
=D67+D62-D71
=D68+D63-D72
=D69+D64-D73
=SUM(D74:D77)[]
The below formulas are copied after 'View formulas' was selected. Apparently there is a circular function but I cannot identify and resolve it. Any help please?
[]=SUM(Assumptions!D27:D28)
=SUM(Assumptions!E27:E28)
=SUM(Assumptions!F27:F28)
=SUM(Assumptions!G27:G28)
=IF(($D$35-(D25*$D$4/$D$15-D74*($D$17/$D$15)-D75*($E$17/$D$15)-D76*($F$17/$D$15)))>0,$D$35-(D25*$D$4/$D$15-D74*($D$17/$D$15)-D75*($E$17/$D$15)-D76*($F$17/$D$15)),0)
=IF(($D$36-((D25*$D$4/$E$15)-D43*($D$15/$E$15)-D74*($D$17/$E$15)-D75*($E$17/$E$15)-D76*($F$17/$E$15)))>0,$D$36-((D25*$D$4/$E$15)-D43*($D$15/$E$15)-D74*($D$17/$E$15)-D75*($E$17/$E$15)-D76*($F$17/$E$15)),0)
=IF(($D$37-((D25*$D$4/$F$15)-D43*($D$15/$F$15)-D44*($E$15/$F$15)-D74*($D$17/$F$15)-D75*($E$17/$F$15)-D76*($F$17/$F$15)))>0,$D$37-((D25*$D$4/$F$15)-D43*($D$15/$F$15)-D44*($E$15/$F$15)-D74*($D$17/$F$15)-D75*($E$17/$F$15)-D76*($F$17/$F$15)),0)
=IF(($D$38-((D26*$D$4/$G$15)-D77*($G$17/$G$15)))>0,$D$38-((D26*$D$4/$G$15)-D77*($G$17/$G$15)),0)
=D35-D39
=D36-D40
=D37-D41
=D38-D42
=SUM(D43:D46)
=Assumptions!D29
=Assumptions!E29
=Assumptions!F29
=Assumptions!G29
=IF(($D$48+$D$43-(D27*$D$5/$D$16-D87*($D$18/$D$16)-D88*($E$18/$D$16)-D89*($F$18/$D$16)-D105*($D$19/$D$16)-D106*($E$19/$D$16)-D107*($F$19/$D$16)))>0,$D$48+$D$43-(D27*$D$5/$D$16-D87*($D$18/$D$16)-D88*($E$18/$D$16)-D89*($F$18/$D$16)-D105*($D$19/$D$16)-D106*($E$19/$D$16)-D107*($F$19/$D$16)),0)
=IF(($D$49+$D$44-((D27*$D$5/$E$16)-D56*($D$16/$E$16)-D87*($D$18/$E$16)-D88*($E$18/$E$16)-D89*($F$18/$E$16)-D105*($D$19/$E$16)-D106*($E$19/$E$16)-D107*($F$19/$E$16)))>0,$D$49+$D$44-((D27*$D$5/$E$16)-D56*($D$16/$E$16)-D87*($D$18/$E$16)-D88*($E$18/$E$16)-D89*($F$18/$E$16)-D105*($D$19/$E$16)-D106*($E$19/$E$16)-D107*($F$19/$E$16)),0)
=IF(($D$50+$D$45-((D27*$D$5/$F$16)-D56*($D$16/$F$16)-D57*($E$16/$F$16)-D87*($D$18/$F$16)-D88*($E$18/$F$16)-D89*($F$18/$F$16)-D105*($D$19/$F$16)-D106*($E$19/$F$16)-D107*($F$19/$F$16)))>0,$D$50+$D$45-((D27*$D$5/$F$16)-D56*($D$16/$F$16)-D57*($E$16/$F$16)-D87*($D$18/$F$16)-D88*($E$18/$F$16)-D89*($F$18/$F$16)-D105*($D$19/$F$16)-D106*($E$19/$F$16)-D107*($F$19/$F$16)),0)
=IF(($D$51+$D$46-((D28*$D$5/$G$16)-D90*($G$18/$G$16)-D108*($G$19/$G$16)))>0,$D$51+$D$46-((D28*$D$5/$G$16)-D90*($G$18/$G$16)-D108*($G$19/$G$16)),0)
=D48+D43-D52
=D49+D44-D53
=D50+D45-D54
=D51+D46-D55
=SUM(D56:D59)
=IFERROR($V$15*#REF!,0)+IFERROR($U$15*#REF!,0)+IFERROR($T$15*#REF!,0)+IFERROR($S$15*#REF!,0)+IFERROR($R$15*#REF!,0)+IFERROR($Q$15*#REF!,0)+IFERROR($P$15*#REF!,0)+IFERROR($O$15*#REF!,0)+IFERROR($N$15*A56,0)+IFERROR($M$15*B56,0)+IFERROR($L$15*C56,0)+IFERROR($K$15*D56,0)
=IFERROR($V$15*#REF!,0)+IFERROR($U$15*#REF!,0)+IFERROR($T$15*#REF!,0)+IFERROR($S$15*#REF!,0)+IFERROR($R$15*#REF!,0)+IFERROR($Q$15*#REF!,0)+IFERROR($P$15*#REF!,0)+IFERROR($O$15*#REF!,0)+IFERROR($N$15*A57,0)+IFERROR($M$15*B57,0)+IFERROR($L$15*C57,0)+IFERROR($K$15*D57,0)
=IFERROR($V$15*#REF!,0)+IFERROR($U$15*#REF!,0)+IFERROR($T$15*#REF!,0)+IFERROR($S$15*#REF!,0)+IFERROR($R$15*#REF!,0)+IFERROR($Q$15*#REF!,0)+IFERROR($P$15*#REF!,0)+IFERROR($O$15*#REF!,0)+IFERROR($N$15*A58,0)+IFERROR($M$15*B58,0)+IFERROR($L$15*C58,0)+IFERROR($K$15*D58,0)
=IFERROR($V$15*#REF!,0)+IFERROR($U$15*#REF!,0)+IFERROR($T$15*#REF!,0)+IFERROR($S$15*#REF!,0)+IFERROR($R$15*#REF!,0)+IFERROR($Q$15*#REF!,0)+IFERROR($P$15*#REF!,0)+IFERROR($O$15*#REF!,0)+IFERROR($N$15*A59,0)+IFERROR($M$15*B59,0)+IFERROR($L$15*C59,0)+IFERROR($K$15*D59,0)
=SUM(D61:D64)
=Assumptions!D30
=Assumptions!E30
=Assumptions!F30
=Assumptions!G30
=IF(($D$66+$D$61-D25*$D$4/$D$17)>0,$D$66+$D$61-D25*$D$4/$D$17,0)
=IF(($D$67+$D$62-((D25*$D$4/$E$17)-D74*($D$17/$E$17)))>0,$D$67+$D$62-((D25*$D$4/$E$17)-D74*($D$17/$E$17)),0)
=IF(($D$68+$D$63-((D25*$D$4/$F$17)-D74*($D$17/$F$17)-D75*($E$17/$F$17)))>0,$D$68+$D$63-((D25*$D$4/$F$17)-D74*($D$17/$F$17)-D75*($E$17/$F$17)),0)
=IF(($D$69+$D$64-((D26*$D$4/$G$17)))>0,$D$69+$D$64-((D26*$D$4/$G$17)),0)
=D66+D61-D70
=D67+D62-D71
=D68+D63-D72
=D69+D64-D73
=SUM(D74:D77)[]