{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["Management Input","Input Tables","Cost Budgets","Financial Analysis","Chemical costs","Nut Price"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":29,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Management Input","index":0,"n_rows":77,"n_cols":18,"rows_kept":77,"cut":false,"hidden":false,"merged":[[29,7,29,10],[30,7,30,10],[25,7,25,10],[31,7,31,10],[32,7,32,10],[24,14,24,16],[26,14,26,16],[27,14,27,16],[28,14,28,16],[31,14,31,16],[26,7,26,10],[27,7,27,10],[28,7,28,10],[13,2,13,4],[19,4,20,5],[19,7,19,17],[20,7,22,17],[24,7,24,10],[17,11,17,13],[5,6,6,7],[15,15,16,17],[13,13,13,14],[13,15,14,17],[11,13,11,14],[9,13,9,15],[5,11,5,12],[13,11,13,12],[15,11,15,13],[9,3,9,6],[19,1,19,3],[20,2,20,3],[11,5,11,7],[15,2,15,3],[5,13,5,14],[7,11,7,12],[7,13,7,14],[7,2,7,3],[11,11,11,12],[9,11,9,12],[0,1,0,17],[2,1,2,2],[2,10,2,14],[3,11,3,12],[3,13,3,15],[1,3,1,14],[30,2,30,3],[24,2,24,4],[32,2,32,4],[3,2,3,4],[23,2,23,3],[22,2,22,4],[11,2,11,3],[10,4,11,4],[28,2,28,3],[26,2,26,4]]}
[null,"Black Walnut Economic Model for Nut Production "]
[null,null,null,"Version 2.1"]
[null,"Establishment Decisions: ",null,null,null,null,null,null,null,null,"Harvesting and Marketing Decisions:"]
[null,"Site Prep:","Herbicide only (1 qt/ac.)",null,null,null,null,null,null,null,null,"Harvest Method:",null,"Hand pickup"]
[]
[null,"Spacing (Ft):",42,"x",42,null,"UMCA Black Walnut Guide",null,null,null,null,"Percent Nutmeat:",null,0.16]
[]
[null,"Layout/Design:","Rectangular/Square",null,null,null,null,null,null,null,null,"Nutmeat Grade:",null,"Grade 4",null,null,"Standards"]
[]
[null,"Site Index:",80,"   (Average tree height in feet 50 years after planting)",null,null,null,null,null,null,null,"Hulling Method:",null,"Manual (improvised)"]
[null,null,null,null,"Graft Technique:"]
[null,"Planting Stock:","Grafted Seedlings",null,null,"Nursery Grafted",null,null,null,null,null,"Drying Method:",null,"Air Dry"]
[]
[null,"Fertilization:","Good early growth (> 8\")",null,null,null,null,null,null,null,null,"Distance to Market:",null,70,null,"Enter a distance in miles to the nearest buying station"]
[]
[null,"Tree Staking:","User Defined",null,null,null,null,null,null,null,null,"Discount Rate:",null,null,0.03,"Enter a percentage that reflects the opportunity cost of capital for this investment"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Total Acres Planted:",null,null,10]
[]
[null,"Management Decisions:",null,null,"Enter a % of trees removed (i.e. 50%, 33%)",null,null,"Financial Results"]
[null,"Thinning:",0.5,null,null,null,null,"Based on the information that was entered in the model, this Black Walnut Orchard will have the following financial performance over a 70 year period:"]
[]
[null,"Fertilization:","Bearing trees (33% N)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(O18,\"0\")&\" Acres\"","v":"10 Acres"}]
[null,"Pruning:","Spring prune",null,null,null,null,"Initial Number of Trees/ac",null,null,null,{"$f":"'Cost Budgets'!C3","v":24.693877551020407},null,null,"Initial Number of Trees",null,null,{"$f":"O18*L25","v":246.93877551020407}]
[null,null,null,null,null,null,null,"Expected Price/lb for nuts ",null,null,null,{"$f":"'Financial Analysis'!C31","v":0.28799999999999998}]
[null,"Weed Control:","Mowing",null,null,null,null,{"$f":"\"PV of Revenues/ac @ \"&TEXT(O16,\"0%\")","v":"PV of Revenues/ac @ 3%"},null,null,null,{"$f":"'Financial Analysis'!D97","v":4417.1089975120994},null,null,{"$f":"\"PV of Revenues @ \"&TEXT(O16,\"0%\")","v":"PV of Revenues @ 3%"},null,null,{"$f":"O18*L27","v":44171.089975120994}]
[null,null,null,null,null,null,null,{"$f":"\"PV of Costs /ac @ \"&TEXT(O16,\"0%\")","v":"PV of Costs /ac @ 3%"},null,null,null,{"$f":"'Financial Analysis'!D99","v":2422.1603193229334},null,null,{"$f":"\"PV of Costs @ \"&TEXT(O16,\"0%\")","v":"PV of Costs @ 3%"},null,null,{"$f":"O18*L28","v":24221.603193229334}]
[null,"Pest Control:","None",null,null,null,null,{"$f":" \"NPV/ac @ \"&TEXT(O16,\"0%\")","v":"NPV/ac @ 3%"},null,null,null,{"$f":"'Financial Analysis'!D101","v":1994.948678189166},null,null,{"$f":" \"NPV @ \"&TEXT(O16,\"0%\")","v":"NPV @ 3%"},null,null,{"$f":"O18*L29","v":19949.486781891661}]
[null,null,null,null,null,null,null,"Rate of Return (MIRR)",null,null,null,{"$f":"'Financial Analysis'!D103","v":5.0982010336326544E-2}]
[null,"Disease Control:","None",null,null,null,null,"Years to Break Even",null,null,null,{"$f":"'Financial Analysis'!D105","v":14}]
[null,null,null,null,null,null,null,{"$f":"\"AEV/ac @ \"&TEXT(O16,\"0%\")","v":"AEV/ac @ 3%"},null,null,null,{"$f":"'Financial Analysis'!D107","v":68.499804815934567},null,null,{"$f":"\"AEV @ \"&TEXT(O16,\"0%\")","v":"AEV @ 3%"},null,null,{"$f":"O18*L32","v":684.99804815934567}]
[null,"Deer Control:","None"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF('Cost Budgets'!C101=0,1,0)","v":0}]

{"sheet":"Input Tables","index":1,"n_rows":131,"n_cols":91,"rows_kept":131,"cut":false,"hidden":false,"merged":[[86,3,86,5],[106,8,106,9],[88,3,88,5],[88,7,88,8],[53,3,53,5],[53,7,53,8],[67,3,67,5],[67,7,67,8],[75,3,75,5],[75,7,75,8],[83,3,83,10],[99,12,99,14],[99,16,99,17],[100,12,100,14],[100,16,100,17],[40,7,40,8],[86,7,86,8],[74,3,74,10],[68,4,68,5],[76,4,76,5],[100,8,100,9],[0,3,0,10],[6,3,6,10],[11,3,11,10],[18,3,18,10],[23,3,23,10],[8,4,8,5],[52,3,52,10],[46,3,46,5],[46,7,46,8],[34,7,34,8],[45,3,45,10],[41,4,41,5],[24,5,24,7],[66,3,66,10],[26,3,26,10],[33,3,33,10],[39,3,39,10],[35,4,35,5],[47,4,47,5],[54,4,54,5],[34,3,34,5],[40,3,40,5]]}
["Site Prep","Estimated Cost/ac","Cost per Tree","Occurrence"]
["Discing only",10,{"$f":"B2/'Cost Budgets'!$C$3","v":0.40495867768595045},1]
["Herbicide only (1 qt/ac.)",13,{"$f":"B3/'Cost Budgets'!$C$3","v":0.52644628099173552},1]
["Herbicide with Discing",23,{"$f":"B4/'Cost Budgets'!$C$3","v":0.93140495867768602},1]
["User Defined",0,0]
[]
["Layout/Design","Estimated Cost/ac","Cost per Tree","Occurrence"]
["Diamond"]
["Hexagonal",null,null,null,"No Cost "]
["Rectangular/Square"]
[]
["Planting Stock","Estimated Cost/ac","Cost per Tree","Occurrence"]
["Grafted Seedlings",{"$f":"C13*'Cost Budgets'!$C$3","v":555.61224489795916},22.5,1]
["Seed",{"$f":"C14*'Cost Budgets'!$C$3","v":12.346938775510203},0.5,1]
["Seedlings (bare root)",{"$f":"C15*'Cost Budgets'!$C$3","v":172.85714285714283},7,1]
["Seedlings (RPM™)",{"$f":"C16*'Cost Budgets'!$C$3","v":321.0204081632653},13,1]
["User Defined",{"$f":"C17*'Cost Budgets'!$C$3","v":0},0,1]
[]
["Fertilization (initial)","Estimated Cost/ac","Cost per Tree","Occurrence"]
["Good early growth (> 8\")",{"$f":"C20*'Cost Budgets'!C3","v":25.187755102040814},1.02,1]
["Slow early growth (< 8\")",0,0,1]
["User Defined",0,0,1]
[]
["Thinning","Estimated Cost/ac","Cost per Dbh","Occurrence"]
[{"$f":"'Management Input'!C21","v":0.5},0,4.2000000000000003E-2,null,null,"As per model"]
[]
["Tree Staking","Estimated Cost/ac","Cost per Tree","Occurrence"]
["Re-Bar",{"$f":"C28*'Cost Budgets'!$C$3","v":34.32448979591836},1.39,1]
["Steel conduit pipe",{"$f":"C29*'Cost Budgets'!$C$3","v":49.387755102040813},2,1]
["T-posts ",{"$f":"C30*'Cost Budgets'!$C$3","v":172.85714285714283},7,1]
["User Defined",0,0,1]
["Wooden stakes",{"$f":"C32*'Cost Budgets'!$C$3","v":9.8775510204081627},0.4]
[]
["Fertilization (maintenance)","Estimated Cost/ac","Cost per Tree","Occurrence"]
["Bearing trees (33% N)",23.13,{"$f":"B35/'Cost Budgets'!$C$3","v":0.93666942148760335},"Fertilizer applied every ",null,null,2,"years, until year ",null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G36","v":2},{"$f":"G36+G35","v":4},{"$f":"IF(AND((BB35+$G$35)<$J$35,BB35>0),BB35+$G$35,0)","v":6},8,10,12,14,16,18,20,22,24,26,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bearing trees (46% N)",25,{"$f":"B36/'Cost Budgets'!$C$3","v":1.0123966942148761},null,"First Year of Application",null,2]
["Non-bearing tree",{"$f":"C37*'Cost Budgets'!C3","v":25.187755102040814},1.02]
["User Defined",0,0]
[]
["Pruning","Estimated Cost/ac","Cost per Tree","Occurrence"]
["Spring prune",{"$f":"C41*'Cost Budgets'!$C$3","v":12.346938775510203},0.5,"Pruning conducted every",null,null,2,"years, until year ",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G42","v":5},{"$f":"G42+G41","v":7},{"$f":"IF(AND((BB41+$G$41)<$J$41,BB41>0),BB41+$G$41,0)","v":9},{"$f":"IF(AND((BC41+$G$41)<$J$41,BC41>0),BC41+$G$41,0)","v":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Spring & Summer Prune",{"$f":"C42*'Cost Budgets'!$C$3","v":24.693877551020407},1,null,"First Year of Application",null,5]
["Summer/Fall prune",{"$f":"C43*'Cost Budgets'!$C$3","v":12.346938775510203},0.5]
["User Defined",0,0]
[]
["Weed control","Estimated Cost/ac","Cost per Tree","Occurrence"]
["Discing",10,{"$f":"B47/'Cost Budgets'!$C$3","v":0.40495867768595045},"Weed control conducted every",null,null,5,"years, until year ",null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G48","v":2},{"$f":"G48+G47","v":7},{"$f":"IF(AND((BB47+$G$47)<$J$47,BB47>0),BB47+$G$47,0)","v":0},{"$f":"IF(AND((BC47+$G$47)<$J$47,BC47>0),BC47+$G$47,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Herbicide (Roundup TM)",8,{"$f":"B48/'Cost Budgets'!$C$3","v":0.32396694214876037},null,"First Year of Application",null,2]
["Mats (weed)",{"$f":"C49*'Cost Budgets'!C3","v":32.102040816326529},1.3]
["Mowing",10,{"$f":"B50/'Cost Budgets'!$C$3","v":0.40495867768595045}]
["User Defined",0,0]
[]
["Pest Control","Estimated Cost/ac","Cost per Tree","Occurrence"]
["Asana XL",{"$f":"H2","v":7.4038331900000003},{"$f":"B54/'Cost Budgets'!$C$3","v":0.29982464984297524},"Pest control applied every",null,null,3,"years, until year ",null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G55","v":5},{"$f":"G55+G54","v":8},{"$f":"IF(AND((BB54+$G$54)<$J$54,BB54>0),BB54+$G$54,0)","v":11},{"$f":"IF(AND((BC54+$G$54)<$J$54,BC54>0),BC54+$G$54,0)","v":14},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Confirm 2F",{"$f":"H3","v":0},{"$f":"B55/'Cost Budgets'!$C$3","v":0},null,"First Year of Application",null,5]
["Dipel ES",{"$f":"H8","v":30},{"$f":"B56/'Cost Budgets'!$C$3","v":1.2148760330578514}]
["Guthion 2L",{"$f":"H10","v":81.2},{"$f":"B57/'Cost Budgets'!$C$3","v":3.2882644628099178}]
["Imidian 70 WSB",{"$f":"H6","v":18.397500000000001},{"$f":"B58/'Cost Budgets'!$C$3","v":0.74502272727272734}]
["Javelin WG",{"$f":"H9","v":0},{"$f":"B59/'Cost Budgets'!$C$3","v":0}]
["Lorsban 4E/Nufos 4E",{"$f":"H4","v":14.96},{"$f":"B60/'Cost Budgets'!$C$3","v":0.60581818181818192}]
["None",0,{"$f":"B61/'Cost Budgets'!$C$3","v":0}]
["Sevin 80W",{"$f":"H7","v":31.150000000000002},{"$f":"B62/'Cost Budgets'!$C$3","v":1.2614462809917357}]
["Sniper 2E",{"$f":"H11","v":0},{"$f":"B63/'Cost Budgets'!$C$3","v":0}]
["User Defined",0,0]
["Warrior",{"$f":"H5","v":8.5632000000000001},{"$f":"B65/'Cost Budgets'!$C$3","v":0.3467742148760331}]
[]
["Disease Control","Estimated Cost/ac","Cost per Tree","Occurrence"]
["Abound",{"$f":"H12","v":0},{"$f":"B68/'Cost Budgets'!$C$3","v":0},"Disease control applied every",null,null,3,"years, until year ",null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G69","v":2},{"$f":"G69+G68","v":5},{"$f":"IF(AND((BB68+$G$68)<$J$68,BB68>0),BB68+$G$68,0)","v":8},{"$f":"IF(AND((BC68+$G$68)<$J$68,BC68>0),BC68+$G$68,0)","v":11},14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Flint",{"$f":"H13","v":0},{"$f":"B69/'Cost Budgets'!$C$3","v":0},null,"First Year of Application",null,2]
["None",0,{"$f":"B70/'Cost Budgets'!$C$3","v":0}]
["Pristine",{"$f":"H14","v":0},{"$f":"B71/'Cost Budgets'!$C$3","v":0}]
["Syllit",{"$f":"H15","v":50.8},{"$f":"B72/'Cost Budgets'!$C$3","v":2.0571900826446283}]
["User Defined",0,0]
[]
["Deer Control","Estimated Cost/ac","Cost per Tree","Occurrence"]
["Game Deterrent Fencing",349.44,{"$f":"B76/'Cost Budgets'!$C$3","v":14.150876033057852},"Deer Control measures used every",null,null,3,"years, until year ",null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G77","v":2},{"$f":"G77+G76","v":5},{"$f":"IF(AND((BB76+$G$76)<$J$76,BB76>0),BB76+$G$76,0)","v":8},{"$f":"IF(AND((BC76+$G$76)<$J$76,BC76>0),BC76+$G$76,0)","v":11},14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["None",0,0,null,"First Year of Application",null,2]
["Plantskydd® Repellent",{"$f":"C78*'Cost Budgets'!$C$3","v":2.4693877551020407},0.1]
["Plotsaver Ribbon ",47.5,{"$f":"B79/'Cost Budgets'!$C$3","v":1.9235537190082646}]
["Tree Guard® Deer Repellent",{"$f":"C80*'Cost Budgets'!$C$3","v":1.1112244897959183},4.4999999999999998E-2]
["Tube Tree Shelters",{"$f":"C81*'Cost Budgets'!C3","v":24.693877551020407},1]
["User Defined",0,0]
[]
["Grafting Technique","Estimated Cost/ac","Cost per Tree","Occurrence"]
["Not Grafted",0,0]
["Nursery Grafted",{"$f":"C86*'Cost Budgets'!$C$3","v":296.32653061224488},12]
["Professionally Grafted",{"$f":"C87*'Cost Budgets'!$C$3","v":296.32653061224488},12,"Grafting conducted every",null,null,1,"years, until year ",null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1+G87","v":2},{"$f":"IF(AND((BA87+$G$87)<$J$87,BA87>0),BA87+$G$87,0)","v":3},{"$f":"IF(AND((BB87+$G$87)<$J$87,BB87>0),BB87+$G$87,0)","v":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Self Grafted (Bench)",{"$f":"C88*'Cost Budgets'!$C$3","v":148.16326530612244},6,null,null," "]
["Self Grafted (Field)",{"$f":"C89*'Cost Budgets'!$C$3","v":148.16326530612244},6,"Grafting conducted every",null,null,1,"years, until year ",null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1+G89","v":2},{"$f":"IF(AND((BA89+$G$89)<$J$89,BA89>0),BA89+$G$89,0)","v":3},{"$f":"IF(AND((BB89+$G$89)<$J$89,BB89>0),BB89+$G$89,0)","v":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Nutmeat Quality","$/%","$/lb"]
["Grade 1",2.4E-2,{"$f":"B92*('Management Input'!$N$6*100)","v":0.38400000000000001}]
["Grade 2",2.1999999999999999E-2,{"$f":"B93*('Management Input'!$N$6*100)","v":0.35199999999999998}]
["Grade 3",0.02,{"$f":"B94*('Management Input'!$N$6*100)","v":0.32}]
["Grade 4",1.7999999999999999E-2,{"$f":"B95*('Management Input'!$N$6*100)","v":0.28799999999999998}]
["Grade 5",1.6E-2,{"$f":"B96*('Management Input'!$N$6*100)","v":0.25600000000000001}]
[]
["Harvest Techniques","Estimated Cost/ac","Cost per Tree"]
["Hand pickup",20,{"$f":"B99/'Cost Budgets'!$C$3","v":0.8099173553719009},"PV","N","I","PMT"]
["Mechanized (unspecified)",{"$f":"IF(K101=0,(-1*G100)/'Financial Analysis'!$D$112,(-1*G100)/K101)","v":22.861155766337852},{"$f":"B100/'Cost Budgets'!$C$3","v":0.92578234095087175},1500,10,8.5000000000000006E-2,{"$f":"PMT(F100,E100,D100)","v":-228.61155766337851},null,null,null,null,null,"Harvesting starts in the ",null,null,{"$f":"LOOKUP(0,'Financial Analysis'!D35:BU35,'Financial Analysis'!D1:BU1)+1","v":4},"year, until year ",null,{"$f":"P100+E100","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P100","v":4},{"$f":"IF(BA100>$S$100,0,BA100+1)","v":5},{"$f":"IF(OR(BB100>$S$100,BB100=0),0,BB100+1)","v":6},{"$f":"IF(OR(BC100>$S$100,BC100=0),0,BC100+1)","v":7},{"$f":"IF(OR(BD100>$S$100,BD100=0),0,BD100+1)","v":8},{"$f":"IF(OR(BE100>$S$100,BE100=0),0,BE100+1)","v":9},10,11,12,13,14,15,0,0,0,0,0,0,0,0,0,0,0]
["Modified Pecan Harvestor",{"$f":"IF(K101=0,(-1*G101)/'Financial Analysis'!$D$112,(-1*G101)/K101)","v":68.583467299013535},{"$f":"B101/'Cost Budgets'!$C$3","v":2.7773470228526143},4500,10,8.5000000000000006E-2,{"$f":"PMT(F101,E101,D101)","v":-685.83467299013535},null,"Number of Acres:",null,10,null,"Harvesting starts in the ",null,null,{"$f":"LOOKUP(1,'Financial Analysis'!D70:BU70,'Financial Analysis'!D1:BU1)+1","v":4},"year, until year ",null,{"$f":"P101+E101","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P101","v":4},{"$f":"IF(BA101>$S$100,0,BA101+1)","v":5},{"$f":"IF(OR(BB101>$S$100,BB101=0),0,BB101+1)","v":6},{"$f":"IF(OR(BC101>$S$100,BC101=0),0,BC101+1)","v":7},8,9,10,11,12,13,14,15,0,0,0,0,0,0,0,0,0,0,0]
["Nut wizard",15,{"$f":"B102/'Cost Budgets'!$C$3","v":0.60743801652892571}]
["User Defined",0,0]
[]
["Hulling Methods","$/acre","$/lb"]
["Contracted",null,0.05,"PV","N","I","PMT"]
["On Farm Huller",null,0.03,1500,10,8.5000000000000006E-2,{"$f":"PMT(F107,E107,D107)","v":-228.61155766337851},null,"Number of Acres:",null,10]
["User Defined",0,0]
[]
["Drying Methods","$/acre","$/lb"]
["Air Dry",null,0.01]
["Mechanized",null,0.15]
["User Defined",0,0]
[]
["Site Index","Ave DBH/year","DBH @ Year 5"]
[50,{"$f":"A116*($B$131/$A$131)","v":0.3125},{"$f":"A116*($C$131/$A$131)","v":1.875}]
[52,{"$f":"A117*($B$131/$A$131)","v":0.32500000000000001},{"$f":"A117*($C$131/$A$131)","v":1.95}]
[54,0.33750000000000002,2.0249999999999999]
[56,0.35000000000000003,2.1]
[58,0.36250000000000004,2.1749999999999998]
[60,0.375,2.25]
[62,0.38750000000000001,2.3249999999999997]
[64,0.4,2.4]
[66,0.41250000000000003,2.4750000000000001]
[68,0.42500000000000004,2.5499999999999998]
[70,0.4375,2.625]
[72,0.45,2.6999999999999997]
[74,0.46250000000000002,2.7749999999999999]
[76,0.47500000000000003,2.85]
[78,0.48750000000000004,2.9249999999999998]
[80,0.5,3]

{"sheet":"Cost Budgets","index":2,"n_rows":110,"n_cols":15,"rows_kept":110,"cut":false,"hidden":false,"merged":[[19,2,19,3],[20,2,20,3],[95,2,95,3],[12,2,12,3],[15,2,15,4],[14,2,14,4],[13,2,13,4],[11,2,11,3],[4,2,4,3],[5,2,5,3],[1,2,1,3],[10,2,10,3],[18,2,18,3]]}
[null,"Establishment Costs:",null,null,null,null,"Cost /acre","Cost/tree","Total Cost"]
[null,"Site Prep",{"$f":"'Management Input'!C4","v":"Herbicide only (1 qt/ac.)"},null,null,null,{"$f":"LOOKUP($C$2,'Input Tables'!$A$2:$A$5,'Input Tables'!B2:B5)","v":13},{"$f":"LOOKUP($C$2,'Input Tables'!$A$2:$A$5,'Input Tables'!C2:C5)","v":0.52644628099173552},{"$f":"G2*'Management Input'!O18","v":130}]
[null,"Initial # of Stems",{"$f":"'Cost Budgets'!C97","v":24.693877551020407},null,null,null,null,null,{"$f":"C3*'Management Input'!O18","v":246.93877551020407}]
[null,"Planting Stock",{"$f":"'Management Input'!C12","v":"Grafted Seedlings"}]
[null,"Graft Technique",{"$f":"'Management Input'!F12","v":"Nursery Grafted"},null,null,null,{"$f":"'Cost Budgets'!D101","v":555.61224489795916},{"$f":"'Cost Budgets'!C101","v":22.5},{"$f":"G5*'Management Input'!$O$18","v":5556.1224489795914}]
[null,"Fertilization",{"$f":"'Management Input'!C14","v":"Good early growth (> 8\")"},null,null,null,{"$f":"LOOKUP($C$6,Fert,'Input Tables'!B20:B22)","v":25.187755102040814},{"$f":"LOOKUP($C$6,Fert,'Input Tables'!C20:C22)","v":1.02},{"$f":"G6*'Management Input'!$O$18","v":251.87755102040813}]
[null,"Tree Staking",{"$f":"'Management Input'!C16","v":"User Defined"},null,null,null,{"$f":"LOOKUP($C$7,'Input Tables'!$A$28:$A$32,'Input Tables'!B28:B32)","v":0},{"$f":"LOOKUP($C$7,'Input Tables'!$A$28:$A$32,'Input Tables'!C28:C32)","v":0},{"$f":"G7*'Management Input'!$O$18","v":0}]
[]
[null,"Management Costs:"]
[null,"Thinning",{"$f":"'Management Input'!C21","v":0.5}]
[null,"Fertilization",{"$f":"'Management Input'!C23","v":"Bearing trees (33% N)"},null,null,null,{"$f":"LOOKUP($C$11,ManFert,'Input Tables'!B35:B38)","v":23.13},{"$f":"LOOKUP($C$11,ManFert,'Input Tables'!C35:C38)","v":0.93666942148760335},{"$f":"G11*'Management Input'!$O$18","v":231.29999999999998}]
[null,"Pruning",{"$f":"'Management Input'!C25","v":"Spring prune"},null,null,null,{"$f":"LOOKUP($C$12,Prune1,'Input Tables'!B41:B44)","v":24.693877551020407},{"$f":"LOOKUP($C$12,Prune1,'Input Tables'!C41:C44)","v":1},{"$f":"G12*'Management Input'!$O$18","v":246.93877551020407}]
[null,"Weed Control",{"$f":"'Management Input'!C27","v":"Mowing"},null,null,null,{"$f":"LOOKUP($C$13,Weed,'Input Tables'!B47:B51)","v":10},{"$f":"LOOKUP($C$13,Weed,'Input Tables'!C47:C51)","v":0.40495867768595045},{"$f":"G13*'Management Input'!$O$18","v":100}]
[null,"Pest Control",{"$f":"'Management Input'!C29","v":"None"},null,null,null,{"$f":"LOOKUP($C$14,PestC,'Input Tables'!B54:B65)","v":0},{"$f":"LOOKUP($C$14,PestC,'Input Tables'!C54:C65)","v":0},{"$f":"G14*'Management Input'!$O$18","v":0}]
[null,"Disease Control",{"$f":"'Management Input'!C31","v":"None"},null,null,null,{"$f":"LOOKUP($C$15,DiseaseC,'Input Tables'!B68:B73)","v":0},{"$f":"LOOKUP($C$15,DiseaseC,'Input Tables'!C68:C73)","v":0},{"$f":"G15*'Management Input'!$O$18","v":0}]
[null,"Deer Control",{"$f":"'Management Input'!C33","v":"None"},null,null,null,{"$f":"LOOKUP($C$16,DeerC,'Input Tables'!B76:B82)","v":0},{"$f":"LOOKUP($C$16,DeerC,'Input Tables'!C76:C82)","v":0},{"$f":"G16*'Management Input'!$O$18","v":0}]
[]
[null,"Harvesting Costs:",null,null,null,null,null,"Cost/lb"]
[null,"Harvesting Method",{"$f":"'Management Input'!N4","v":"Hand pickup"},null,null,null,{"$f":"LOOKUP($C$19,Harvest,'Input Tables'!B99:B103)","v":20},null,{"$f":"G19*'Management Input'!$O$18","v":200}]
[null,"Hulling",{"$f":"'Management Input'!N10","v":"Manual (improvised)"},null,null,null,{"$f":"LOOKUP($C$20,Hull,'Input Tables'!B106:B108)","v":0},{"$f":"LOOKUP($C$20,Hull,'Input Tables'!C106:C108)","v":0.05},{"$f":"G20*'Management Input'!$O$18","v":0}]
[null,"Drying",{"$f":"'Management Input'!N12","v":"Air Dry"},null,null,null,{"$f":"LOOKUP($C$21,DryM,'Input Tables'!B111:B113)","v":0},{"$f":"LOOKUP($C$21,DryM,'Input Tables'!C111:C113)","v":0.01},{"$f":"G21*'Management Input'!$O$18","v":0}]
[]
[null,"Marketing Costs: ",null,null,null,null,null,"Cost/1000 lb Load"]
[null,"Transportation ",null,null,null,null,null,{"$f":"C25*('Management Input'!N14*2)","v":4.2}]
[null,"Cost per mile",0.03]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Spacing"]
[null,{"$f":"'Management Input'!C8","v":"Rectangular/Square"},"# of Stems/ac"]
[null,{"$f":"TEXT('Management Input'!C6,\"0\")&\" x \"&TEXT('Management Input'!E6,\"0\")","v":"42 x 42"},{"$f":"IF(OR(B96=\"rectangular/square\",B96=\"diamond\"),43560/('Management Input'!C6*'Management Input'!E6),(43560/((('Management Input'!C6/2)^2)*3.14)))","v":24.693877551020407}]
[]
[null,"Seedling Costs","$/Stem","$/Acre"]
[null,{"$f":"'Management Input'!C12","v":"Grafted Seedlings"}]
[null,{"$f":"'Management Input'!F12","v":"Nursery Grafted"},{"$f":"VLOOKUP(B100,J106:O110,(IF(B101=\"Not Grafted\",2,IF(B101=\"Nursery Grafted\",3,IF(B101=\"Professionally Grafted\",4,IF(B101=\"Self Grafted (Bench)\",5,6))))))","v":22.5},{"$f":"C101*'Cost Budgets'!C3","v":555.61224489795916}]
[]
[null,"Nut Price"]
[null,{"$f":"'Management Input'!N6","v":0.16},"Kernel",null,null,null,null,null,null,"Grafting Cost Table"]
[null,{"$f":"'Management Input'!N8","v":"Grade 4"},null,{"$f":"LOOKUP('Cost Budgets'!B105,Grade,'Input Tables'!C92:C96)","v":0.28799999999999998},"per lb.",null,null,null,null,null,"Not Grafted","Nursery Grafted","Professionally Grafted","Self Grafted (Bench)","Self Grafted (Field)"]
[null,null,null,null,null,null,null,null,null,"Grafted Seedlings",null,{"$f":"'Input Tables'!C13","v":22.5},{"$f":"'Input Tables'!C13","v":22.5},{"$f":"'Input Tables'!C88+'Input Tables'!C14","v":6.5},{"$f":"K107+'Input Tables'!C89","v":6.5}]
[null,null,null,null,null,null,null,null,null,"Seed",{"$f":"'Input Tables'!C14","v":0.5},null,{"$f":"K107+'Input Tables'!C87","v":12.5},{"$f":"K107+'Input Tables'!C88","v":6.5},{"$f":"K107+'Input Tables'!C89","v":6.5}]
[null,null,null,null,null,null,null,null,null,"Seedlings (bare root)",{"$f":"'Input Tables'!C15","v":7},null,{"$f":"K108+'Input Tables'!C87","v":19},{"$f":"K108+'Input Tables'!C88","v":13},{"$f":"K108+'Input Tables'!C89","v":13}]
[null,null,null,null,null,null,null,null,null,"Seedlings (RPM™)",{"$f":"'Input Tables'!C16","v":13},{"$f":"K109+'Input Tables'!C86","v":25},{"$f":"K109+'Input Tables'!C87","v":25},null,{"$f":"K109+'Input Tables'!C89","v":19}]
[null,null,null,null,null,null,null,null,null,"User Defined",{"$f":"'Input Tables'!C17","v":0}]

{"sheet":"Financial Analysis","index":3,"n_rows":132,"n_cols":73,"rows_kept":132,"cut":false,"hidden":false,"merged":[[125,10,128,10],[67,0,84,0],[110,1,112,1],[29,0,35,0],[39,4,39,6],[27,0,27,2],[28,0,28,2],[37,0,46,0],[49,0,63,0],[0,0,24,0],[125,9,128,9]]}
["Tree Growth Estimations",null,"Site Index",1,{"$f":"D1+1","v":2},{"$f":"E1+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,{"$f":"BQ1+1","v":67},{"$f":"BR1+1","v":68},{"$f":"BS1+1","v":69},{"$f":"BT1+1","v":70}]
[null,"DBH per Stem ",70,{"$f":"E2-$I$29","v":0.875},{"$f":"F2-$I$29","v":1.3125},{"$f":"G2-$I$29","v":1.75},{"$f":"H2-$I$29","v":2.1875},{"$f":"LOOKUP(C2,SI,'Input Tables'!C116:C131)","v":2.625},{"$f":"H2+(H29*H28)","v":3.0625},{"$f":"I2+(I29*I28)","v":3.5},3.9375,4.375,4.8125,5.25,5.6875,6.125,6.5625,7,7.4375,7.875,8.3125,8.75,9.1875,9.5792597418169372,9.9549746642328767,10.313649825706818,10.654567169456275,11.092067169456275,11.529567169456275,11.967067169456275,12.404567169456275,12.842067169456275,13.279567169456275,13.717067169456275,14.116463699116705,14.505142354688918,14.88250003916667,15.248037433789577,15.601353491375733,15.942140004767275,16.379640004767275,16.817140004767275,17.254640004767275,17.692140004767275,18.129640004767275,18.567140004767275,19.004640004767275,19.442140004767275,19.879640004767275,20.317140004767275,20.718225151453058,21.11190650657479,21.497862332269651,21.875808505672918,22.245497073207844,22.606714845042152,22.95928201139742,23.303050766093691,23.740550766093691,24.178050766093691,24.615550766093691,25.053050766093691,25.490550766093691,25.928050766093691,26.365550766093691,26.803050766093691,27.240550766093691,27.678050766093691,28.115550766093691,28.553050766093691,28.990550766093691,29.428050766093691,29.833063229289078]
[null,null,"Initial Tree Height"]
[null,"Tree Height",{"$f":"IF('Management Input'!C12=\"Seed\", 0,IF('Management Input'!C12=\"Seedlings (bare root)\", 1.5,2.5))","v":2.5},{"$f":"C4","v":2.5},{"$f":"D4+(('Management Input'!$C$10-$D$4)/50)","v":4.05},{"$f":"E4+(('Management Input'!$C$10-$D$4)/50)","v":5.6},{"$f":"F4+(('Management Input'!$C$10-$D$4)/50)","v":7.1499999999999995},{"$f":"G4+(('Management Input'!$C$10-$D$4)/50)","v":8.6999999999999993},{"$f":"H4+(('Management Input'!$C$10-$D$4)/50)","v":10.25},{"$f":"I4+(('Management Input'!$C$10-$D$4)/50)","v":11.8},{"$f":"J4+(('Management Input'!$C$10-$D$4)/50)","v":13.350000000000001},{"$f":"K4+(('Management Input'!$C$10-$D$4)/50)","v":14.900000000000002},{"$f":"L4+(('Management Input'!$C$10-$D$4)/50)","v":16.450000000000003},{"$f":"M4+(('Management Input'!$C$10-$D$4)/50)","v":18.000000000000004},{"$f":"N4+(('Management Input'!$C$10-$D$4)/50)","v":19.550000000000004},{"$f":"O4+(('Management Input'!$C$10-$D$4)/50)","v":21.100000000000005},{"$f":"P4+(('Management Input'!$C$10-$D$4)/50)","v":22.650000000000006},{"$f":"Q4+(('Management Input'!$C$10-$D$4)/50)","v":24.200000000000006},{"$f":"R4+(('Management Input'!$C$10-$D$4)/50)","v":25.750000000000007},{"$f":"S4+(('Management Input'!$C$10-$D$4)/50)","v":27.300000000000008},{"$f":"T4+(('Management Input'!$C$10-$D$4)/50)","v":28.850000000000009},{"$f":"U4+(('Management Input'!$C$10-$D$4)/50)","v":30.400000000000009},{"$f":"V4+(('Management Input'!$C$10-$D$4)/50)","v":31.95000000000001},{"$f":"W4+(('Management Input'!$C$10-$D$4)/50)","v":33.500000000000007},{"$f":"X4+(('Management Input'!$C$10-$D$4)/50)","v":35.050000000000004},{"$f":"Y4+(('Management Input'!$C$10-$D$4)/50)","v":36.6},{"$f":"Z4+(('Management Input'!$C$10-$D$4)/50)","v":38.15},{"$f":"AA4+(('Management Input'!$C$10-$D$4)/50)","v":39.699999999999996},{"$f":"AB4+(('Management Input'!$C$10-$D$4)/50)","v":41.249999999999993},{"$f":"AC4+(('Management Input'!$C$10-$D$4)/50)","v":42.79999999999999},{"$f":"AD4+(('Management Input'!$C$10-$D$4)/50)","v":44.349999999999987},{"$f":"AE4+(('Management Input'!$C$10-$D$4)/50)","v":45.899999999999984},{"$f":"AF4+(('Management Input'!$C$10-$D$4)/50)","v":47.449999999999982},{"$f":"AG4+(('Management Input'!$C$10-$D$4)/50)","v":48.999999999999979},{"$f":"AH4+(('Management Input'!$C$10-$D$4)/50)","v":50.549999999999976},{"$f":"AI4+(('Management Input'!$C$10-$D$4)/50)","v":52.099999999999973},{"$f":"AJ4+(('Management Input'!$C$10-$D$4)/50)","v":53.64999999999997},{"$f":"AK4+(('Management Input'!$C$10-$D$4)/50)","v":55.199999999999967},{"$f":"AL4+(('Management Input'!$C$10-$D$4)/50)","v":56.749999999999964},{"$f":"AM4+(('Management Input'!$C$10-$D$4)/50)","v":58.299999999999962},{"$f":"AN4+(('Management Input'!$C$10-$D$4)/50)","v":59.849999999999959},{"$f":"AO4+(('Management Input'!$C$10-$D$4)/50)","v":61.399999999999956},{"$f":"AP4+(('Management Input'!$C$10-$D$4)/50)","v":62.949999999999953},{"$f":"AQ4+(('Management Input'!$C$10-$D$4)/50)","v":64.499999999999957},{"$f":"AR4+(('Management Input'!$C$10-$D$4)/50)","v":66.049999999999955},{"$f":"AS4+(('Management Input'!$C$10-$D$4)/50)","v":67.599999999999952},{"$f":"AT4+(('Management Input'!$C$10-$D$4)/50)","v":69.149999999999949},{"$f":"AU4+(('Management Input'!$C$10-$D$4)/50)","v":70.699999999999946},{"$f":"AV4+(('Management Input'!$C$10-$D$4)/50)","v":72.249999999999943},{"$f":"AW4+(('Management Input'!$C$10-$D$4)/50)","v":73.79999999999994},{"$f":"AX4+(('Management Input'!$C$10-$D$4)/50)","v":75.349999999999937},{"$f":"AY4+(('Management Input'!$C$10-$D$4)/50)","v":76.899999999999935},{"$f":"AZ4+(('Management Input'!$C$10-$D$4)/50)","v":78.449999999999932},{"$f":"BA4+(('Management Input'!$C$10-$D$4)/50)","v":79.999999999999929},{"$f":"BB4+(('Management Input'!$C$10-$D$4)/50)","v":81.549999999999926},{"$f":"BC4+(('Management Input'!$C$10-$D$4)/50)","v":83.099999999999923},{"$f":"BD4+(('Management Input'!$C$10-$D$4)/50)","v":84.64999999999992},{"$f":"BE4+(('Management Input'!$C$10-$D$4)/50)","v":86.199999999999918},{"$f":"BF4+(('Management Input'!$C$10-$D$4)/50)","v":87.749999999999915},{"$f":"BG4+(('Management Input'!$C$10-$D$4)/50)","v":89.299999999999912},{"$f":"BH4+(('Management Input'!$C$10-$D$4)/50)","v":90.849999999999909},{"$f":"BI4+(('Management Input'!$C$10-$D$4)/50)","v":92.399999999999906},{"$f":"BJ4+(('Management Input'!$C$10-$D$4)/50)","v":93.949999999999903},{"$f":"BK4+(('Management Input'!$C$10-$D$4)/50)","v":95.499999999999901},{"$f":"BL4+(('Management Input'!$C$10-$D$4)/50)","v":97.049999999999898},{"$f":"BM4+(('Management Input'!$C$10-$D$4)/50)","v":98.599999999999895},{"$f":"BN4+(('Management Input'!$C$10-$D$4)/50)","v":100.14999999999989},{"$f":"BO4+(('Management Input'!$C$10-$D$4)/50)","v":101.69999999999989},{"$f":"BP4+(('Management Input'!$C$10-$D$4)/50)","v":103.24999999999989},{"$f":"BQ4+(('Management Input'!$C$10-$D$4)/50)","v":104.79999999999988},{"$f":"BR4+(('Management Input'!$C$10-$D$4)/50)","v":106.34999999999988},{"$f":"BS4+(('Management Input'!$C$10-$D$4)/50)","v":107.89999999999988},{"$f":"BT4+(('Management Input'!$C$10-$D$4)/50)","v":109.44999999999987}]
[]
[null,"Basal Area per Stem  (in2)"," ",{"$f":"3.14*(D2/2)^2","v":0.60101562500000005},{"$f":"3.14*(E2/2)^2","v":1.35228515625},2.4040625000000002,3.75634765625,5.409140625,7.3624414062500003,9.6162500000000009,12.17056640625,15.025390625,18.180722656250001,21.6365625,25.39291015625,29.449765625000001,33.80712890625,38.465000000000003,43.423378906250001,48.682265624999999,54.241660156249999,60.1015625,66.261972656250009,72.033340502937833,77.794693643932007,83.501527590932298,89.113044231237566,96.581653962007849,104.35077150527812,112.4203968610484,120.79053002931869,129.46117101008895,138.43231980335923,147.70397640912952,156.43051968425655,165.16333646288544,173.86871382139984,182.51457678206486,191.07075114884648,199.50918492630689,210.60969624833143,222.01071538285592,233.71224232988044,245.71427708940499,258.01681966142951,270.61987004595403,283.52342824297853,296.72749425250305,310.2320680745276,324.03714970905207,336.95720993964716,349.88438812874864,362.79409661291641,375.66253325484416,388.46677992676752,401.18489152676364,413.79597492591864,426.28025738060467,442.43679428181525,458.89383899552587,475.65139152173657,492.70945186044719,510.06802001165778,527.72709597536834,545.68667975157894,563.94677134028962,582.50737074150015,601.36847795521078,{"$f":"3.14*(BQ2/2)^2","v":620.53009298142138},{"$f":"3.14*(BR2/2)^2","v":639.99221582013195},{"$f":"3.14*(BS2/2)^2","v":659.7548464713426},{"$f":"3.14*(BT2/2)^2","v":679.81798493505312},{"$f":"3.14*(BU2/2)^2","v":698.65915438956665}]
[]
[null,"Basal Area per Acre (ft2)"," ",{"$f":"D6*D13/144","v":0.10306532118055556},{"$f":"E6*E13/144","v":0.23189697265624998},0.41226128472222223,0.64415825737847221,0.89002441406249999,1.1602940538194444,1.5154861111111113,1.8335192871093748,2.1592610677083335,2.6127058919270834,3.1093359375,3.6491512044270831,4.2321516927083334,4.85833740234375,5.527708333333333,6.2402644856770833,6.9960058593749999,7.7949324544270819,8.6370442708333339,9.5223413085937505,10.351730055269126,11.179679613796351,5.9998971780899479,6.4031056441663043,6.9397531971000532,7.4979933607108853,8.0778261349987996,8.679251519963799,9.3022695156058788,9.9468801219250462,10.613083338921296,11.240118123571156,11.867603682919913,12.49311761726895,13.114355219459592,6.8645741803050706,7.1677406999459743,7.5665473354523822,7.9761502762973322,8.3965495224808233,8.8277450740028556,9.2697369308634325,9.7225250930625489,10.186109560600206,10.660490333476407,11.145667411691148,11.641640795244429,12.105818129209261,12.570251189149344,13.034056617258264,13.496379277225479,13.956395792437013,14.413317744052518,7.433197253664992,7.6574578547323746,7.947684761227336,8.2433098203915662,8.5443330322250723,8.8507543967278455,9.1625739138998892,9.4797915837412035,9.8024074062517901,10.130421381431647,10.463833509280773,10.802643789799172,{"$f":"BQ6*BQ13/144","v":11.146852222986842},{"$f":"BR6*BR13/144","v":11.49645880884378},{"$f":"BS6*BS13/144","v":11.851463547369994},{"$f":"BT6*BT13/144","v":12.211866438565472},{"$f":"BU6*BU13/144","v":12.55031856843503}]
[]
[null,"Crown Competition Factor 1",null,{"$f":"((C13*3.14*(0.997*(D2)+2.436)^2)/44000)*100","v":1.9288378630468748},2.4709754431054685,3.0801698021875001,3.7564209402929696,4.4997288574218741,5.0950567071898085,5.6863774479090887,6.5543607691235799,7.1541905785873574,7.728289099351918,8.6883615551761348,9.7046287001985068,10.777090534419033,11.905747057837711,13.090598270454542,14.331644172269527,15.628884763282672,16.982320043493964,18.391950012903411,19.85777467151101,21.218037737592596,22.564918571767585,23.889381169788376,12.591640617542033,13.446869015582521,14.330194758222085,15.241617845460729,16.181138277298444,17.148756053735241,18.144471174771109,19.168283640406063,20.127461802828588,{"$f":"((AI13*3.14*(0.997*(AJ2)+2.436)^2)/44000)*100","v":21.083382388409579},22.032676943105166,22.972167381891648,23.898888588736561,12.405053585523227,13.002458362882274,13.613911812540854,14.239413934498977,14.878964728756634,15.532564195313833,16.200212334170569,16.881909145326844,17.577654628782653,18.287448784538007,19.011291612592895,19.687229488967066,20.362172380839556,21.034913122143426,21.704288015608135,22.369181177572422,23.028528447415233,23.681320830175949,12.163303723984189,12.580190139077448,13.004100890320478,13.435035977713275,13.872995401255844,14.31797916094818,14.769987256790284,15.229019688782156,15.695076456923804,16.168157561215214,{"$f":"((BO13*3.14*(0.997*(BP2)+2.436)^2)/44000)*100","v":16.648263001656396},17.135392778247351,17.629546890988067,18.130725339878556,18.638928124918817,19.115654471533006]
[null,"Crown Competition Factor 2",null,{"$f":"(((C13*3.14*(0.997*(D2)+2.436)^2)/44000)*100)^1.5","v":2.6788203161795074},{"$f":"(((D13*3.14*(0.997*(E2)+2.436)^2)/44000)*100)^1.5","v":3.8842094812187895},5.40582507123883,7.2805029018379281,9.5450787886143669,11.500680354406256,13.559807544129599,16.780137438213618,19.13554154753507,21.484489545956531,25.609837798999511,30.232104901375774,35.379549357122798,41.080429670278129,47.363004344879187,54.255531884963496,61.78627079456858,69.983479577731913,78.875416738490927,88.490340780883173,97.736734860103454,107.18910778563762,116.76356596835838,44.681061247192524,49.309632038752511,54.247301488559444,59.504060486528928,65.089899922576521,71.014810686617722,77.28878366856803,83.92180975834323,90.299119734772205,96.807817322890102,103.41913473788536,110.10396479996029,116.83327668469119,43.691601802861918,46.885462839717654,50.23129786902873,53.732639203799891,57.393019157035837,61.215970041741201,65.205024170920723,69.363713857579,73.695571414720774,78.204129155350842,82.892919392473701,87.352815143055139,91.883211158202101,96.474177350710917,101.11563552728512,105.79743305133699,110.50941510322106,115.24149466397382,42.420650815232079,44.620127583211882,46.894347285533307,49.244558783435771,51.67201093815877,54.177952610941716,56.763632663024055,59.430299955645225,62.179203350044752,65.011591707461875,67.928713889136276,{"$f":"(((BP13*3.14*(0.997*(BQ2)+2.436)^2)/44000)*100)^1.5","v":70.931818756307251},{"$f":"(((BQ13*3.14*(0.997*(BR2)+2.436)^2)/44000)*100)^1.5","v":74.022155170214276},{"$f":"(((BR13*3.14*(0.997*(BS2)+2.436)^2)/44000)*100)^1.5","v":77.200971992096868},{"$f":"(((BS13*3.14*(0.997*(BT2)+2.436)^2)/44000)*100)^1.5","v":80.469518083194359},{"$f":"(((BT13*3.14*(0.997*(BU2)+2.436)^2)/44000)*100)^1.5","v":83.576418738758122}]
[null,null,"Initial Density"]
[null,"Stems per Acre",{"$f":"'Cost Budgets'!C3","v":24.693877551020407},{"$f":"C13","v":24.693877551020407},{"$f":"D13-E17","v":24.693877551020407},{"$f":"E13-F17","v":24.693877551020407},{"$f":"F13-G17","v":24.693877551020407},{"$f":"G13-(G15+H17)","v":23.693877551020407},22.693877551020407,22.693877551020407,21.693877551020407,20.693877551020407,20.693877551020407,20.693877551020407,20.693877551020407,20.693877551020407,20.693877551020407,20.693877551020407,20.693877551020407,20.693877551020407,20.693877551020407,20.693877551020407,20.693877551020407,20.693877551020407,20.693877551020407,10.346938775510203,10.346938775510203,10.346938775510203,10.346938775510203,10.346938775510203,10.346938775510203,10.346938775510203,10.346938775510203,10.346938775510203,10.346938775510203,10.346938775510203,10.346938775510203,10.346938775510203,5.1734693877551017,5.1734693877551017,5.1734693877551017,5.1734693877551017,5.1734693877551017,5.1734693877551017,5.1734693877551017,5.1734693877551017,5.1734693877551017,5.1734693877551017,5.1734693877551017,5.1734693877551017,5.1734693877551017,5.1734693877551017,5.1734693877551017,5.1734693877551017,5.1734693877551017,5.1734693877551017,2.5867346938775508,2.5867346938775508,2.5867346938775508,2.5867346938775508,2.5867346938775508,2.5867346938775508,2.5867346938775508,2.5867346938775508,2.5867346938775508,2.5867346938775508,2.5867346938775508,2.5867346938775508,2.5867346938775508,{"$f":"BQ13-(BQ15+BR17)","v":2.5867346938775508},{"$f":"BR13-(BR15+BS17)","v":2.5867346938775508},{"$f":"BS13-(BS15+BT17)","v":2.5867346938775508},{"$f":"BT13-(BT15+BU17)","v":2.5867346938775508}]
[]
[null,"Mortality Loss (1st 10 years)",0.08,{"$f":"IF(D1<10,RANDBETWEEN(0,($C$15*C13)),0)","v":0},{"$f":"IF(E1<10,RANDBETWEEN(0,($C$15*D13)),0)","v":1},1,1,1,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ1<10,RANDBETWEEN(0,($C$15*BP13)),0)","v":0},{"$f":"IF(BR1<10,RANDBETWEEN(0,($C$15*BQ13)),0)","v":0},{"$f":"IF(BS1<10,RANDBETWEEN(0,($C$15*BR13)),0)","v":0},{"$f":"IF(BT1<10,RANDBETWEEN(0,($C$15*BS13)),0)","v":0},{"$f":"IF(BU1<10,RANDBETWEEN(0,($C$15*BT13)),0)","v":0}]
[null,null,"Removal %"]
[null,"Thinnings (# of stems removed)",{"$f":"'Management Input'!C21","v":0.5},{"$f":"IF(D28>0.8,0,(D13*($C$17)))","v":0},{"$f":"IF(E28>0.8,0,((D13-D15)*($C$17)))","v":0},{"$f":"IF(F28>0.8,0,((E13-E15)*($C$17)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.346938775510203,0,0,0,0,0,0,0,0,0,0,0,0,5.1734693877551017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5867346938775508,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR28>0.8,0,((BQ13-BQ15)*($C$17)))","v":0},{"$f":"IF(BS28>0.8,0,((BR13-BR15)*($C$17)))","v":0},{"$f":"IF(BT28>0.8,0,((BS13-BS15)*($C$17)))","v":0},{"$f":"IF(BU28>0.8,0,((BT13-BT15)*($C$17)))","v":0}]
[]
[null,"Basal Area Removed  ",null,0,{"$f":"IF(D8-E8>0,D8-E8,0)","v":0},{"$f":"IF(E8-F8>0,E8-F8,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1797824357064028,0,0,0,0,0,0,0,0,0,0,0,0,6.249781039154521,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.9801204903875265,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ8-BR8>0,BQ8-BR8,0)","v":0},{"$f":"IF(BR8-BS8>0,BR8-BS8,0)","v":0},{"$f":"IF(BS8-BT8>0,BS8-BT8,0)","v":0},{"$f":"IF(BT8-BU8>0,BT8-BU8,0)","v":0}]
[]
[null,"Nut Yield/tree (No Fert)",null,{"$f":"(6*(D2)-8.304)","v":-3.0540000000000003},-0.42900000000000027,2.1959999999999997,4.8209999999999997,7.4459999999999997,10.071,12.696,15.321,17.945999999999998,20.570999999999998,23.195999999999998,25.820999999999998,28.445999999999998,31.070999999999998,33.695999999999998,36.320999999999998,38.945999999999998,41.570999999999998,44.195999999999998,46.820999999999998,49.171558450901621,51.425847985397255,53.577898954240908,55.623403016737647,58.248403016737655,60.873403016737655,63.498403016737655,66.123403016737655,68.748403016737655,71.373403016737655,73.998403016737655,76.394782194700227,{"$f":"(6*(AJ2)-8.304)","v":78.72685412813351},80.991000235000016,83.184224602737459,85.304120948254393,87.348840028603647,89.973840028603647,92.598840028603647,95.223840028603647,97.848840028603647,100.47384002860365,103.09884002860365,105.72384002860365,108.34884002860365,110.97384002860365,113.59884002860365,116.00535090871836,118.36743903944874,120.68317399361791,122.9508510340375,125.16898243924706,127.33628907025292,129.45169206838452,131.51430459656214,134.13930459656214,136.76430459656214,139.38930459656214,142.01430459656214,144.63930459656214,147.26430459656214,149.88930459656214,152.51430459656214,155.13930459656214,{"$f":"(6*(BP2)-8.304)","v":157.76430459656214},160.38930459656214,163.01430459656214,165.63930459656214,168.26430459656214,170.69437937573446]
[null,"Fertilizer Impact (Direct)",null,{"$f":"IF(D45>0,(D21*0.1),0)","v":-0.30540000000000006},{"$f":"IF(D45>0, (E21*0.1),0)","v":-4.2900000000000028E-2},{"$f":"IF(E53>0, (F21*0.1),0)","v":0.21959999999999999},{"$f":"IF(F53>0, (G21*0.1),0)","v":0},0.74460000000000004,0,1.2696000000000001,0,1.7946,0,2.3195999999999999,0,2.8445999999999998,0,3.3696000000000002,0,3.8946000000000001,0,4.4196,0,4.9171558450901625,0,5.3577898954240908,0,5.824840301673766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR53>0, (BS21*0.1),0)","v":0},{"$f":"IF(BS53>0, (BT21*0.1),0)","v":0},{"$f":"IF(BT53>0, (BU21*0.1),0)","v":0}]
[null,"Fertilizer Impact (Indirect)",null,null,{"$f":"IF(D22>0,(D22*0.5),0)","v":0},0,0.10979999999999999,0,0.37230000000000002,0,0.63480000000000003,0,0.89729999999999999,0,1.1597999999999999,0,1.4222999999999999,0,1.6848000000000001,0,1.9473,0,2.2098,0,2.4585779225450812,0,2.6788949477120454,0,2.912420150836883,0,0,0,0,0,0,0,{"$f":"IF(AJ22>0,(AJ22*0.5),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Nut Yield/tree (Fert)",null,{"$f":"SUM(D21:D23)","v":-3.3594000000000004},{"$f":"SUM(E21:E23)","v":-0.47190000000000032},2.4155999999999995,4.9307999999999996,8.1905999999999999,10.443299999999999,13.9656,15.9558,19.740599999999997,21.468299999999999,25.515599999999999,26.980799999999999,31.290599999999998,32.493299999999998,37.065599999999996,38.005800000000001,42.840599999999995,43.518299999999996,48.615600000000001,49.030799999999999,54.088714295991785,53.884425907942337,58.935688849664999,58.302297964449693,64.073243318411414,63.785823167574534,63.498403016737655,66.123403016737655,68.748403016737655,71.373403016737655,73.998403016737655,76.394782194700227,78.72685412813351,80.991000235000016,83.184224602737459,85.304120948254393,87.348840028603647,89.973840028603647,92.598840028603647,95.223840028603647,97.848840028603647,100.47384002860365,103.09884002860365,105.72384002860365,108.34884002860365,110.97384002860365,113.59884002860365,116.00535090871836,118.36743903944874,120.68317399361791,122.9508510340375,125.16898243924706,127.33628907025292,129.45169206838452,131.51430459656214,134.13930459656214,136.76430459656214,139.38930459656214,142.01430459656214,144.63930459656214,147.26430459656214,149.88930459656214,152.51430459656214,155.13930459656214,157.76430459656214,{"$f":"SUM(BQ21:BQ23)","v":160.38930459656214},{"$f":"SUM(BR21:BR23)","v":163.01430459656214},{"$f":"SUM(BS21:BS23)","v":165.63930459656214},{"$f":"SUM(BT21:BT23)","v":168.26430459656214},{"$f":"SUM(BU21:BU23)","v":170.69437937573446}]
[]
[]
[null,"Nut Yield/Acre",null,{"$f":"D24*D13","v":-82.956612244897968},{"$f":"E24*E13","v":-11.653040816326538},59.650530612244886,121.76057142857141,194.06707346938774,236.99897142857139,316.93361632653063,346.14317142857141,408.50955918367339,444.26237142857138,528.01670204081631,558.33737142857137,647.52384489795907,672.4123714285713,767.03098775510193,786.48737142857135,886.53813061224469,900.56237142857128,1006.0452734693877,1014.6373714285713,1119.3052305333808,1115.0777116459903,609.80396422000308,603.25030750971416,662.96192576397107,659.98800706041402,657.01408835685686,684.17480264257119,711.33551692828553,738.49623121399975,765.65694549971408,790.45213413700026,814.5819396523201,838.00892079887763,860.70207905281404,441.31825837515282,451.89654994389844,465.47690708675555,479.05726422961271,492.63762137246982,506.21797851532699,519.7983356581841,533.37869280104132,546.95904994389844,560.53940708675555,574.11976422961266,587.70012137246988,600.15013174204284,612.37032237755625,624.35070627310483,636.08246402303064,647.55789894590055,658.77039345528806,334.85718305444362,340.19261444110714,346.98279301253569,353.77297158396431,360.56315015539286,367.35332872682142,374.14350729825003,380.93368586967858,387.72386444110714,394.51404301253569,401.30422158396431,408.09440015539286,{"$f":"BQ24*BQ13","v":414.88457872682142},{"$f":"BR24*BR13","v":421.67475729824997},{"$f":"BS24*BS13","v":428.46493586967858},{"$f":"BT24*BT13","v":435.25511444110714},{"$f":"BU24*BU13","v":441.54107318110897}]
["Growth Ratio",null,null,1,{"$f":"IF(E11<80,1,(1.411-(0.00485*E11)-(7.643/E11)))","v":1},{"$f":"IF(F11<80,1,(1.411-(0.00485*F11)-(7.643/F11)))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.89545083843871565,0.858776965522147,0.81982894051186739,0.77923964285589953,1,1,1,1,1,1,1,0.91290635350955696,0.88840835559362863,0.86253185023486212,0.83551404485235947,0.80757956019692945,0.7789406020378109,1,1,1,1,1,1,1,1,1,1,0.91676604956750518,0.89984309742109991,0.88218474444539519,0.86387696777889444,0.84500244007982828,0.82564062133556437,0.80586780881204267,0.78575715359147769,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(BR11<80,1,(1.411-(0.00485*BR11)-(7.643/BR11)))","v":1},{"$f":"IF(BS11<80,1,(1.411-(0.00485*BS11)-(7.643/BS11)))","v":1},{"$f":"IF(BT11<80,1,(1.411-(0.00485*BT11)-(7.643/BT11)))","v":0.92574277301802876},{"$f":"IF(BU11<80,1,(1.411-(0.00485*BU11)-(7.643/BU11)))","v":0.9142051288248495}]
["Expected Growth Rate",null,null,null,{"$f":"F29","v":0.4375},{"$f":"G29","v":0.4375},{"$f":"H29","v":0.4375},{"$f":"I29","v":0.4375},{"$f":"LOOKUP(C2,SI,'Input Tables'!B116:B131)","v":0.4375},{"$f":"I29","v":0.4375},{"$f":"J29","v":0.4375},0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375,0.4375]
["Nut Revenue",null,"Nut Price/lb"]
[null,"Gross Revenue per Tree",{"$f":"LOOKUP('Management Input'!N8,Grade,'Input Tables'!C92:C96)","v":0.28799999999999998},{"$f":"IF(D24<0,0,(D24*$C$31))","v":0},{"$f":"IF(E24<0,0,(E24*$C$31))","v":0},0.69569279999999978,1.4200703999999997,2.3588927999999996,3.0076703999999994,4.0220927999999994,4.5952703999999995,5.6852927999999991,6.1828703999999997,7.3484927999999989,7.7704703999999989,9.0116927999999987,9.358070399999999,10.674892799999999,10.945670399999999,12.338092799999998,12.533270399999997,14.0012928,14.120870399999999,15.577549717245633,15.518714661487392,16.973478388703519,16.791061813761509,18.453094075702484,18.370317072261464,18.287540068820444,19.043540068820445,19.799540068820441,20.555540068820441,21.311540068820442,22.001697272073663,22.673333988902449,23.325408067680002,23.957056685588388,24.567586833097263,25.15646592823785,25.912465928237847,26.668465928237847,27.424465928237847,28.180465928237847,28.936465928237848,29.692465928237848,30.448465928237848,31.204465928237848,31.960465928237848,32.716465928237845,33.409541061710883,34.089822443361236,34.756754110161957,35.409845097802794,36.048666942503154,36.672851252232839,37.282087315694739,37.876119723809893,38.632119723809893,39.388119723809893,40.144119723809894,40.900119723809894,41.656119723809894,42.412119723809894,43.168119723809895,43.924119723809895,44.680119723809895,45.436119723809895,{"$f":"IF(BQ24<0,0,(BQ24*$C$31))","v":46.192119723809896},{"$f":"IF(BR24<0,0,(BR24*$C$31))","v":46.948119723809896},{"$f":"IF(BS24<0,0,(BS24*$C$31))","v":47.704119723809896},{"$f":"IF(BT24<0,0,(BT24*$C$31))","v":48.460119723809896},{"$f":"IF(BU24<0,0,(BU24*$C$31))","v":49.159981260211516}]
[]
[null,"Gross Revenue per Acre (Potential)",null,{"$f":"D31*D13","v":0},{"$f":"E31*E13","v":0},17.179352816326524,35.067044571428561,55.891317159183657,68.255703771428557,91.276881502040794,99.689233371428557,117.65075304489794,127.94756297142855,152.06881018775508,160.80116297142854,186.4868673306122,193.65476297142854,220.90492447346935,226.50836297142854,255.32298161632647,259.36196297142851,289.74103875918365,292.21556297142854,322.3599063936137,321.14238095404517,175.6235416953609,173.73608856279765,190.93303462002365,190.07654603339921,189.2200574467748,197.0423431610605,204.86462887534617,212.6869145896319,220.50920030391762,227.65021463145604,234.59959861986817,241.34656919007674,247.88219876721044,127.09965841204399,130.14620638384275,134.05734924098559,137.96849209812845,141.87963495527131,145.79077781241415,149.70192066955701,153.61306352669988,157.52420638384274,161.4353492409856,165.34649209812844,169.2576349552713,172.84323794170834,176.36265284473617,179.81300340665419,183.19174963863281,186.49667489641936,189.72587331512293,96.438868719679746,97.975472959038854,99.931044387610271,101.8866158161817,103.84218724475313,105.79775867332457,107.753330101896,109.70890153046743,111.66447295903885,113.62004438761028,115.57561581618171,117.53118724475314,{"$f":"BQ31*BQ13","v":119.48675867332457},{"$f":"BR31*BR13","v":121.44233010189599},{"$f":"BS31*BS13","v":123.39790153046742},{"$f":"BT31*BT13","v":125.35347295903885},{"$f":"BU31*BU13","v":127.16382907615937}]
[]
[null,"Gross Revenue per Acre (Actual)",null,{"$f":"IF(D82=0,0,D33)","v":0},0,0,35.067044571428561,55.891317159183657,68.255703771428557,91.276881502040794,99.689233371428557,117.65075304489794,127.94756297142855,152.06881018775508,160.80116297142854,186.4868673306122,193.65476297142854,220.90492447346935,226.50836297142854,255.32298161632647,259.36196297142851,289.74103875918365,292.21556297142854,322.3599063936137,321.14238095404517,175.6235416953609,173.73608856279765,190.93303462002365,190.07654603339921,189.2200574467748,197.0423431610605,204.86462887534617,212.6869145896319,220.50920030391762,227.65021463145604,{"$f":"IF(AJ82=0,0,AJ33)","v":234.59959861986817},241.34656919007674,247.88219876721044,127.09965841204399,130.14620638384275,134.05734924098559,137.96849209812845,141.87963495527131,145.79077781241415,149.70192066955701,153.61306352669988,157.52420638384274,161.4353492409856,165.34649209812844,169.2576349552713,172.84323794170834,176.36265284473617,179.81300340665419,183.19174963863281,186.49667489641936,189.72587331512293,96.438868719679746,97.975472959038854,99.931044387610271,101.8866158161817,103.84218724475313,105.79775867332457,107.753330101896,109.70890153046743,111.66447295903885,113.62004438761028,115.57561581618171,{"$f":"IF(BP82=0,0,BP33)","v":117.53118724475314},119.48675867332457,121.44233010189599,123.39790153046742,125.35347295903885,127.16382907615937]
[]
[]
["Establishment Costs"]
[null,"Site Prep",null,{"$f":"'Cost Budgets'!G2","v":13}]
[null,null,null,null,"Replant based on Mortality Loss"]
[null,"Planting Stock/Grafting ",null,{"$f":"'Cost Budgets'!G5","v":555.61224489795916},{"$f":"D15*'Cost Budgets'!$H$5","v":0},{"$f":"E15*'Cost Budgets'!$H$5","v":22.5},{"$f":"F15*'Cost Budgets'!$H$5","v":22.5}]
[]
[null,"Field Grafting"]
[]
[null,"Fertilization (establishment)",null,{"$f":"'Cost Budgets'!G6","v":25.187755102040814}]
[]
[null,"Tree Staking",null,{"$f":"'Cost Budgets'!G7","v":0}]
[null,"Potential Revenue less Est. costs",null,{"$f":"D33-D39-D41-D43-D45-D47","v":-593.79999999999995},{"$f":"E33-E39-E41-E43-E45-E47","v":0},-5.3206471836734757,12.567044571428561,55.891317159183657,68.255703771428557,91.276881502040794,99.689233371428557,117.65075304489794,127.94756297142855,152.06881018775508,160.80116297142854,186.4868673306122,193.65476297142854,220.90492447346935,226.50836297142854,255.32298161632647,259.36196297142851,289.74103875918365,292.21556297142854,322.3599063936137,321.14238095404517,175.6235416953609,173.73608856279765,190.93303462002365,190.07654603339921,189.2200574467748,197.0423431610605,204.86462887534617,212.6869145896319,220.50920030391762,227.65021463145604,234.59959861986817,241.34656919007674,247.88219876721044,127.09965841204399,130.14620638384275,134.05734924098559,137.96849209812845,141.87963495527131,145.79077781241415,149.70192066955701,153.61306352669988,157.52420638384274,161.4353492409856,165.34649209812844,169.2576349552713,172.84323794170834,176.36265284473617,179.81300340665419,183.19174963863281,186.49667489641936,189.72587331512293,96.438868719679746,97.975472959038854,99.931044387610271,101.8866158161817,103.84218724475313,105.79775867332457,107.753330101896,109.70890153046743,111.66447295903885,113.62004438761028,115.57561581618171,117.53118724475314,{"$f":"BQ33-BQ39-BQ41-BQ43-BQ45-BQ47","v":119.48675867332457},{"$f":"BR33-BR39-BR41-BR43-BR45-BR47","v":121.44233010189599},{"$f":"BS33-BS39-BS41-BS43-BS45-BS47","v":123.39790153046742},{"$f":"BT33-BT39-BT41-BT43-BT45-BT47","v":125.35347295903885},{"$f":"BU33-BU39-BU41-BU43-BU45-BU47","v":127.16382907615937}]
[null,"Actual Revenue less Est. costs",null,{"$f":"D35-D39-D41-D43-D45-D47","v":-593.79999999999995},{"$f":"E35-E39-E41-E43-E45-E47","v":0},{"$f":"F35-F39-F41-F43-F45-F47","v":-22.5},{"$f":"G35-G39-G41-G43-G45-G47","v":12.567044571428561},{"$f":"H35-H39-H41-H43-H45-H47","v":55.891317159183657},68.255703771428557,91.276881502040794,99.689233371428557,117.65075304489794,127.94756297142855,152.06881018775508,160.80116297142854,186.4868673306122,193.65476297142854,220.90492447346935,226.50836297142854,255.32298161632647,259.36196297142851,289.74103875918365,292.21556297142854,322.3599063936137,321.14238095404517,175.6235416953609,173.73608856279765,190.93303462002365,190.07654603339921,189.2200574467748,197.0423431610605,204.86462887534617,212.6869145896319,220.50920030391762,227.65021463145604,234.59959861986817,241.34656919007674,247.88219876721044,127.09965841204399,130.14620638384275,134.05734924098559,137.96849209812845,141.87963495527131,145.79077781241415,149.70192066955701,153.61306352669988,157.52420638384274,161.4353492409856,165.34649209812844,169.2576349552713,172.84323794170834,176.36265284473617,179.81300340665419,183.19174963863281,186.49667489641936,189.72587331512293,96.438868719679746,97.975472959038854,99.931044387610271,101.8866158161817,103.84218724475313,105.79775867332457,107.753330101896,109.70890153046743,111.66447295903885,113.62004438761028,115.57561581618171,117.53118724475314,{"$f":"BQ35-BQ39-BQ41-BQ43-BQ45-BQ47","v":119.48675867332457},{"$f":"BR35-BR39-BR41-BR43-BR45-BR47","v":121.44233010189599},{"$f":"BS35-BS39-BS41-BS43-BS45-BS47","v":123.39790153046742},{"$f":"BT35-BT39-BT41-BT43-BT45-BT47","v":125.35347295903885},{"$f":"BU35-BU39-BU41-BU43-BU45-BU47","v":127.16382907615937}]
["Management Costs"]
[null,"Thinning",null,{"$f":"'Input Tables'!$C$25*D17*D6","v":0},{"$f":"'Input Tables'!$C$25*E17*E6","v":0},{"$f":"'Input Tables'!$C$25*F17*F6","v":0},{"$f":"'Input Tables'!$C$25*G17*G6","v":0},{"$f":"'Input Tables'!$C$25*H17*H6","v":0},{"$f":"'Input Tables'!$C$25*I17*I6","v":0},{"$f":"'Input Tables'!$C$25*J17*J6","v":0},{"$f":"'Input Tables'!$C$25*K17*K6","v":0},{"$f":"'Input Tables'!$C$25*L17*L6","v":0},{"$f":"'Input Tables'!$C$25*M17*M6","v":0},{"$f":"'Input Tables'!$C$25*N17*N6","v":0},{"$f":"'Input Tables'!$C$25*O17*O6","v":0},{"$f":"'Input Tables'!$C$25*P17*P6","v":0},{"$f":"'Input Tables'!$C$25*Q17*Q6","v":0},{"$f":"'Input Tables'!$C$25*R17*R6","v":0},{"$f":"'Input Tables'!$C$25*S17*S6","v":0},{"$f":"'Input Tables'!$C$25*T17*T6","v":0},{"$f":"'Input Tables'!$C$25*U17*U6","v":0},{"$f":"'Input Tables'!$C$25*V17*V6","v":0},{"$f":"'Input Tables'!$C$25*W17*W6","v":0},{"$f":"'Input Tables'!$C$25*X17*X6","v":0},{"$f":"'Input Tables'!$C$25*Y17*Y6","v":0},{"$f":"'Input Tables'!$C$25*Z17*Z6","v":36.287378133088005},{"$f":"'Input Tables'!$C$25*AA17*AA6","v":0},{"$f":"'Input Tables'!$C$25*AB17*AB6","v":0},{"$f":"'Input Tables'!$C$25*AC17*AC6","v":0},{"$f":"'Input Tables'!$C$25*AD17*AD6","v":0},{"$f":"'Input Tables'!$C$25*AE17*AE6","v":0},{"$f":"'Input Tables'!$C$25*AF17*AF6","v":0},{"$f":"'Input Tables'!$C$25*AG17*AG6","v":0},{"$f":"'Input Tables'!$C$25*AH17*AH6","v":0},{"$f":"'Input Tables'!$C$25*AI17*AI6","v":0},{"$f":"'Input Tables'!$C$25*AJ17*AJ6","v":0},{"$f":"'Input Tables'!$C$25*AK17*AK6","v":0},{"$f":"'Input Tables'!$C$25*AL17*AL6","v":0},{"$f":"'Input Tables'!$C$25*AM17*AM6","v":41.516944642485072},{"$f":"'Input Tables'!$C$25*AN17*AN6","v":0},{"$f":"'Input Tables'!$C$25*AO17*AO6","v":0},{"$f":"'Input Tables'!$C$25*AP17*AP6","v":0},{"$f":"'Input Tables'!$C$25*AQ17*AQ6","v":0},{"$f":"'Input Tables'!$C$25*AR17*AR6","v":0},{"$f":"'Input Tables'!$C$25*AS17*AS6","v":0},{"$f":"'Input Tables'!$C$25*AT17*AT6","v":0},{"$f":"'Input Tables'!$C$25*AU17*AU6","v":0},{"$f":"'Input Tables'!$C$25*AV17*AV6","v":0},{"$f":"'Input Tables'!$C$25*AW17*AW6","v":0},{"$f":"'Input Tables'!$C$25*AX17*AX6","v":0},{"$f":"'Input Tables'!$C$25*AY17*AY6","v":0},{"$f":"'Input Tables'!$C$25*AZ17*AZ6","v":0},{"$f":"'Input Tables'!$C$25*BA17*BA6","v":0},{"$f":"'Input Tables'!$C$25*BB17*BB6","v":0},{"$f":"'Input Tables'!$C$25*BC17*BC6","v":0},{"$f":"'Input Tables'!$C$25*BD17*BD6","v":0},{"$f":"'Input Tables'!$C$25*BE17*BE6","v":44.955976990165873},{"$f":"'Input Tables'!$C$25*BF17*BF6","v":0},{"$f":"'Input Tables'!$C$25*BG17*BG6","v":0},{"$f":"'Input Tables'!$C$25*BH17*BH6","v":0},{"$f":"'Input Tables'!$C$25*BI17*BI6","v":0},{"$f":"'Input Tables'!$C$25*BJ17*BJ6","v":0},{"$f":"'Input Tables'!$C$25*BK17*BK6","v":0},{"$f":"'Input Tables'!$C$25*BL17*BL6","v":0},{"$f":"'Input Tables'!$C$25*BM17*BM6","v":0},{"$f":"'Input Tables'!$C$25*BN17*BN6","v":0},{"$f":"'Input Tables'!$C$25*BO17*BO6","v":0},{"$f":"'Input Tables'!$C$25*BP17*BP6","v":0},{"$f":"'Input Tables'!$C$25*BQ17*BQ6","v":0},{"$f":"'Input Tables'!$C$25*BR17*BR6","v":0},{"$f":"'Input Tables'!$C$25*BS17*BS6","v":0},{"$f":"'Input Tables'!$C$25*BT17*BT6","v":0},{"$f":"'Input Tables'!$C$25*BU17*BU6","v":0}]
[]
[null,"Fertilization (maintenance)",null,null,{"$f":"IF(OR(E1='Input Tables'!$BA$35,E1='Input Tables'!$BB$35, E1='Input Tables'!$BC$35,E1='Input Tables'!$BD$35, E1='Input Tables'!$BE$35,E1='Input Tables'!$BF$35,E1='Input Tables'!$BG$35,E1='Input Tables'!$BH$35,E1='Input Tables'!$BI$35,E1='Input Tables'!$BJ$35,E1='Input Tables'!$BK$35,E1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*E13),0)","v":23.13},{"$f":"IF(OR(F1='Input Tables'!$BA$35,F1='Input Tables'!$BB$35, F1='Input Tables'!$BC$35,F1='Input Tables'!$BD$35, F1='Input Tables'!$BE$35,F1='Input Tables'!$BF$35,F1='Input Tables'!$BG$35,F1='Input Tables'!$BH$35,F1='Input Tables'!$BI$35,F1='Input Tables'!$BJ$35,F1='Input Tables'!$BK$35,F1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*F13),0)","v":0},{"$f":"IF(OR(G1='Input Tables'!$BA$35,G1='Input Tables'!$BB$35, G1='Input Tables'!$BC$35,G1='Input Tables'!$BD$35, G1='Input Tables'!$BE$35,G1='Input Tables'!$BF$35,G1='Input Tables'!$BG$35,G1='Input Tables'!$BH$35,G1='Input Tables'!$BI$35,G1='Input Tables'!$BJ$35,G1='Input Tables'!$BK$35,G1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*G13),0)","v":23.13},{"$f":"IF(OR(H1='Input Tables'!$BA$35,H1='Input Tables'!$BB$35, H1='Input Tables'!$BC$35,H1='Input Tables'!$BD$35, H1='Input Tables'!$BE$35,H1='Input Tables'!$BF$35,H1='Input Tables'!$BG$35,H1='Input Tables'!$BH$35,H1='Input Tables'!$BI$35,H1='Input Tables'!$BJ$35,H1='Input Tables'!$BK$35,H1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*H13),0)","v":0},{"$f":"IF(OR(I1='Input Tables'!$BA$35,I1='Input Tables'!$BB$35, I1='Input Tables'!$BC$35,I1='Input Tables'!$BD$35, I1='Input Tables'!$BE$35,I1='Input Tables'!$BF$35,I1='Input Tables'!$BG$35,I1='Input Tables'!$BH$35,I1='Input Tables'!$BI$35,I1='Input Tables'!$BJ$35,I1='Input Tables'!$BK$35,I1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*I13),0)","v":21.256661157024794},{"$f":"IF(OR(J1='Input Tables'!$BA$35,J1='Input Tables'!$BB$35, J1='Input Tables'!$BC$35,J1='Input Tables'!$BD$35, J1='Input Tables'!$BE$35,J1='Input Tables'!$BF$35,J1='Input Tables'!$BG$35,J1='Input Tables'!$BH$35,J1='Input Tables'!$BI$35,J1='Input Tables'!$BJ$35,J1='Input Tables'!$BK$35,J1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*J13),0)","v":0},{"$f":"IF(OR(K1='Input Tables'!$BA$35,K1='Input Tables'!$BB$35, K1='Input Tables'!$BC$35,K1='Input Tables'!$BD$35, K1='Input Tables'!$BE$35,K1='Input Tables'!$BF$35,K1='Input Tables'!$BG$35,K1='Input Tables'!$BH$35,K1='Input Tables'!$BI$35,K1='Input Tables'!$BJ$35,K1='Input Tables'!$BK$35,K1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*K13),0)","v":20.31999173553719},{"$f":"IF(OR(L1='Input Tables'!$BA$35,L1='Input Tables'!$BB$35, L1='Input Tables'!$BC$35,L1='Input Tables'!$BD$35, L1='Input Tables'!$BE$35,L1='Input Tables'!$BF$35,L1='Input Tables'!$BG$35,L1='Input Tables'!$BH$35,L1='Input Tables'!$BI$35,L1='Input Tables'!$BJ$35,L1='Input Tables'!$BK$35,L1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*L13),0)","v":0},{"$f":"IF(OR(M1='Input Tables'!$BA$35,M1='Input Tables'!$BB$35, M1='Input Tables'!$BC$35,M1='Input Tables'!$BD$35, M1='Input Tables'!$BE$35,M1='Input Tables'!$BF$35,M1='Input Tables'!$BG$35,M1='Input Tables'!$BH$35,M1='Input Tables'!$BI$35,M1='Input Tables'!$BJ$35,M1='Input Tables'!$BK$35,M1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*M13),0)","v":19.383322314049586},{"$f":"IF(OR(N1='Input Tables'!$BA$35,N1='Input Tables'!$BB$35, N1='Input Tables'!$BC$35,N1='Input Tables'!$BD$35, N1='Input Tables'!$BE$35,N1='Input Tables'!$BF$35,N1='Input Tables'!$BG$35,N1='Input Tables'!$BH$35,N1='Input Tables'!$BI$35,N1='Input Tables'!$BJ$35,N1='Input Tables'!$BK$35,N1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*N13),0)","v":0},{"$f":"IF(OR(O1='Input Tables'!$BA$35,O1='Input Tables'!$BB$35, O1='Input Tables'!$BC$35,O1='Input Tables'!$BD$35, O1='Input Tables'!$BE$35,O1='Input Tables'!$BF$35,O1='Input Tables'!$BG$35,O1='Input Tables'!$BH$35,O1='Input Tables'!$BI$35,O1='Input Tables'!$BJ$35,O1='Input Tables'!$BK$35,O1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*O13),0)","v":19.383322314049586},{"$f":"IF(OR(P1='Input Tables'!$BA$35,P1='Input Tables'!$BB$35, P1='Input Tables'!$BC$35,P1='Input Tables'!$BD$35, P1='Input Tables'!$BE$35,P1='Input Tables'!$BF$35,P1='Input Tables'!$BG$35,P1='Input Tables'!$BH$35,P1='Input Tables'!$BI$35,P1='Input Tables'!$BJ$35,P1='Input Tables'!$BK$35,P1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*P13),0)","v":0},{"$f":"IF(OR(Q1='Input Tables'!$BA$35,Q1='Input Tables'!$BB$35, Q1='Input Tables'!$BC$35,Q1='Input Tables'!$BD$35, Q1='Input Tables'!$BE$35,Q1='Input Tables'!$BF$35,Q1='Input Tables'!$BG$35,Q1='Input Tables'!$BH$35,Q1='Input Tables'!$BI$35,Q1='Input Tables'!$BJ$35,Q1='Input Tables'!$BK$35,Q1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*Q13),0)","v":19.383322314049586},{"$f":"IF(OR(R1='Input Tables'!$BA$35,R1='Input Tables'!$BB$35, R1='Input Tables'!$BC$35,R1='Input Tables'!$BD$35, R1='Input Tables'!$BE$35,R1='Input Tables'!$BF$35,R1='Input Tables'!$BG$35,R1='Input Tables'!$BH$35,R1='Input Tables'!$BI$35,R1='Input Tables'!$BJ$35,R1='Input Tables'!$BK$35,R1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*R13),0)","v":0},{"$f":"IF(OR(S1='Input Tables'!$BA$35,S1='Input Tables'!$BB$35, S1='Input Tables'!$BC$35,S1='Input Tables'!$BD$35, S1='Input Tables'!$BE$35,S1='Input Tables'!$BF$35,S1='Input Tables'!$BG$35,S1='Input Tables'!$BH$35,S1='Input Tables'!$BI$35,S1='Input Tables'!$BJ$35,S1='Input Tables'!$BK$35,S1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*S13),0)","v":19.383322314049586},{"$f":"IF(OR(T1='Input Tables'!$BA$35,T1='Input Tables'!$BB$35, T1='Input Tables'!$BC$35,T1='Input Tables'!$BD$35, T1='Input Tables'!$BE$35,T1='Input Tables'!$BF$35,T1='Input Tables'!$BG$35,T1='Input Tables'!$BH$35,T1='Input Tables'!$BI$35,T1='Input Tables'!$BJ$35,T1='Input Tables'!$BK$35,T1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*T13),0)","v":0},{"$f":"IF(OR(U1='Input Tables'!$BA$35,U1='Input Tables'!$BB$35, U1='Input Tables'!$BC$35,U1='Input Tables'!$BD$35, U1='Input Tables'!$BE$35,U1='Input Tables'!$BF$35,U1='Input Tables'!$BG$35,U1='Input Tables'!$BH$35,U1='Input Tables'!$BI$35,U1='Input Tables'!$BJ$35,U1='Input Tables'!$BK$35,U1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*U13),0)","v":19.383322314049586},{"$f":"IF(OR(V1='Input Tables'!$BA$35,V1='Input Tables'!$BB$35, V1='Input Tables'!$BC$35,V1='Input Tables'!$BD$35, V1='Input Tables'!$BE$35,V1='Input Tables'!$BF$35,V1='Input Tables'!$BG$35,V1='Input Tables'!$BH$35,V1='Input Tables'!$BI$35,V1='Input Tables'!$BJ$35,V1='Input Tables'!$BK$35,V1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*V13),0)","v":0},{"$f":"IF(OR(W1='Input Tables'!$BA$35,W1='Input Tables'!$BB$35, W1='Input Tables'!$BC$35,W1='Input Tables'!$BD$35, W1='Input Tables'!$BE$35,W1='Input Tables'!$BF$35,W1='Input Tables'!$BG$35,W1='Input Tables'!$BH$35,W1='Input Tables'!$BI$35,W1='Input Tables'!$BJ$35,W1='Input Tables'!$BK$35,W1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*W13),0)","v":19.383322314049586},{"$f":"IF(OR(X1='Input Tables'!$BA$35,X1='Input Tables'!$BB$35, X1='Input Tables'!$BC$35,X1='Input Tables'!$BD$35, X1='Input Tables'!$BE$35,X1='Input Tables'!$BF$35,X1='Input Tables'!$BG$35,X1='Input Tables'!$BH$35,X1='Input Tables'!$BI$35,X1='Input Tables'!$BJ$35,X1='Input Tables'!$BK$35,X1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*X13),0)","v":0},{"$f":"IF(OR(Y1='Input Tables'!$BA$35,Y1='Input Tables'!$BB$35, Y1='Input Tables'!$BC$35,Y1='Input Tables'!$BD$35, Y1='Input Tables'!$BE$35,Y1='Input Tables'!$BF$35,Y1='Input Tables'!$BG$35,Y1='Input Tables'!$BH$35,Y1='Input Tables'!$BI$35,Y1='Input Tables'!$BJ$35,Y1='Input Tables'!$BK$35,Y1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*Y13),0)","v":19.383322314049586},{"$f":"IF(OR(Z1='Input Tables'!$BA$35,Z1='Input Tables'!$BB$35, Z1='Input Tables'!$BC$35,Z1='Input Tables'!$BD$35, Z1='Input Tables'!$BE$35,Z1='Input Tables'!$BF$35,Z1='Input Tables'!$BG$35,Z1='Input Tables'!$BH$35,Z1='Input Tables'!$BI$35,Z1='Input Tables'!$BJ$35,Z1='Input Tables'!$BK$35,Z1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*Z13),0)","v":0},{"$f":"IF(OR(AA1='Input Tables'!$BA$35,AA1='Input Tables'!$BB$35, AA1='Input Tables'!$BC$35,AA1='Input Tables'!$BD$35, AA1='Input Tables'!$BE$35,AA1='Input Tables'!$BF$35,AA1='Input Tables'!$BG$35,AA1='Input Tables'!$BH$35,AA1='Input Tables'!$BI$35,AA1='Input Tables'!$BJ$35,AA1='Input Tables'!$BK$35,AA1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*AA13),0)","v":9.691661157024793},{"$f":"IF(OR(AB1='Input Tables'!$BA$35,AB1='Input Tables'!$BB$35, AB1='Input Tables'!$BC$35,AB1='Input Tables'!$BD$35, AB1='Input Tables'!$BE$35,AB1='Input Tables'!$BF$35,AB1='Input Tables'!$BG$35,AB1='Input Tables'!$BH$35,AB1='Input Tables'!$BI$35,AB1='Input Tables'!$BJ$35,AB1='Input Tables'!$BK$35,AB1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*AB13),0)","v":0},{"$f":"IF(OR(AC1='Input Tables'!$BA$35,AC1='Input Tables'!$BB$35, AC1='Input Tables'!$BC$35,AC1='Input Tables'!$BD$35, AC1='Input Tables'!$BE$35,AC1='Input Tables'!$BF$35,AC1='Input Tables'!$BG$35,AC1='Input Tables'!$BH$35,AC1='Input Tables'!$BI$35,AC1='Input Tables'!$BJ$35,AC1='Input Tables'!$BK$35,AC1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*AC13),0)","v":0},{"$f":"IF(OR(AD1='Input Tables'!$BA$35,AD1='Input Tables'!$BB$35, AD1='Input Tables'!$BC$35,AD1='Input Tables'!$BD$35, AD1='Input Tables'!$BE$35,AD1='Input Tables'!$BF$35,AD1='Input Tables'!$BG$35,AD1='Input Tables'!$BH$35,AD1='Input Tables'!$BI$35,AD1='Input Tables'!$BJ$35,AD1='Input Tables'!$BK$35,AD1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*AD13),0)","v":0},{"$f":"IF(OR(AE1='Input Tables'!$BA$35,AE1='Input Tables'!$BB$35, AE1='Input Tables'!$BC$35,AE1='Input Tables'!$BD$35, AE1='Input Tables'!$BE$35,AE1='Input Tables'!$BF$35,AE1='Input Tables'!$BG$35,AE1='Input Tables'!$BH$35,AE1='Input Tables'!$BI$35,AE1='Input Tables'!$BJ$35,AE1='Input Tables'!$BK$35,AE1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*AE13),0)","v":0},{"$f":"IF(OR(AF1='Input Tables'!$BA$35,AF1='Input Tables'!$BB$35, AF1='Input Tables'!$BC$35,AF1='Input Tables'!$BD$35, AF1='Input Tables'!$BE$35,AF1='Input Tables'!$BF$35,AF1='Input Tables'!$BG$35,AF1='Input Tables'!$BH$35,AF1='Input Tables'!$BI$35,AF1='Input Tables'!$BJ$35,AF1='Input Tables'!$BK$35,AF1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*AF13),0)","v":0},{"$f":"IF(OR(AG1='Input Tables'!$BA$35,AG1='Input Tables'!$BB$35, AG1='Input Tables'!$BC$35,AG1='Input Tables'!$BD$35, AG1='Input Tables'!$BE$35,AG1='Input Tables'!$BF$35,AG1='Input Tables'!$BG$35,AG1='Input Tables'!$BH$35,AG1='Input Tables'!$BI$35,AG1='Input Tables'!$BJ$35,AG1='Input Tables'!$BK$35,AG1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*AG13),0)","v":0},{"$f":"IF(OR(AH1='Input Tables'!$BA$35,AH1='Input Tables'!$BB$35, AH1='Input Tables'!$BC$35,AH1='Input Tables'!$BD$35, AH1='Input Tables'!$BE$35,AH1='Input Tables'!$BF$35,AH1='Input Tables'!$BG$35,AH1='Input Tables'!$BH$35,AH1='Input Tables'!$BI$35,AH1='Input Tables'!$BJ$35,AH1='Input Tables'!$BK$35,AH1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*AH13),0)","v":0},{"$f":"IF(OR(AI1='Input Tables'!$BA$35,AI1='Input Tables'!$BB$35, AI1='Input Tables'!$BC$35,AI1='Input Tables'!$BD$35, AI1='Input Tables'!$BE$35,AI1='Input Tables'!$BF$35,AI1='Input Tables'!$BG$35,AI1='Input Tables'!$BH$35,AI1='Input Tables'!$BI$35,AI1='Input Tables'!$BJ$35,AI1='Input Tables'!$BK$35,AI1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*AI13),0)","v":0},{"$f":"IF(OR(AJ1='Input Tables'!$BA$35,AJ1='Input Tables'!$BB$35, AJ1='Input Tables'!$BC$35,AJ1='Input Tables'!$BD$35, AJ1='Input Tables'!$BE$35,AJ1='Input Tables'!$BF$35,AJ1='Input Tables'!$BG$35,AJ1='Input Tables'!$BH$35,AJ1='Input Tables'!$BI$35,AJ1='Input Tables'!$BJ$35,AJ1='Input Tables'!$BK$35,AJ1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*AJ13),0)","v":0},{"$f":"IF(OR(AK1='Input Tables'!$BA$35,AK1='Input Tables'!$BB$35, AK1='Input Tables'!$BC$35,AK1='Input Tables'!$BD$35, AK1='Input Tables'!$BE$35,AK1='Input Tables'!$BF$35,AK1='Input Tables'!$BG$35,AK1='Input Tables'!$BH$35,AK1='Input Tables'!$BI$35,AK1='Input Tables'!$BJ$35,AK1='Input Tables'!$BK$35,AK1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*AK13),0)","v":0},{"$f":"IF(OR(AL1='Input Tables'!$BA$35,AL1='Input Tables'!$BB$35, AL1='Input Tables'!$BC$35,AL1='Input Tables'!$BD$35, AL1='Input Tables'!$BE$35,AL1='Input Tables'!$BF$35,AL1='Input Tables'!$BG$35,AL1='Input Tables'!$BH$35,AL1='Input Tables'!$BI$35,AL1='Input Tables'!$BJ$35,AL1='Input Tables'!$BK$35,AL1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*AL13),0)","v":0},{"$f":"IF(OR(AM1='Input Tables'!$BA$35,AM1='Input Tables'!$BB$35, AM1='Input Tables'!$BC$35,AM1='Input Tables'!$BD$35, AM1='Input Tables'!$BE$35,AM1='Input Tables'!$BF$35,AM1='Input Tables'!$BG$35,AM1='Input Tables'!$BH$35,AM1='Input Tables'!$BI$35,AM1='Input Tables'!$BJ$35,AM1='Input Tables'!$BK$35,AM1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*AM13),0)","v":0},{"$f":"IF(OR(AN1='Input Tables'!$BA$35,AN1='Input Tables'!$BB$35, AN1='Input Tables'!$BC$35,AN1='Input Tables'!$BD$35, AN1='Input Tables'!$BE$35,AN1='Input Tables'!$BF$35,AN1='Input Tables'!$BG$35,AN1='Input Tables'!$BH$35,AN1='Input Tables'!$BI$35,AN1='Input Tables'!$BJ$35,AN1='Input Tables'!$BK$35,AN1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*AN13),0)","v":0},{"$f":"IF(OR(AO1='Input Tables'!$BA$35,AO1='Input Tables'!$BB$35, AO1='Input Tables'!$BC$35,AO1='Input Tables'!$BD$35, AO1='Input Tables'!$BE$35,AO1='Input Tables'!$BF$35,AO1='Input Tables'!$BG$35,AO1='Input Tables'!$BH$35,AO1='Input Tables'!$BI$35,AO1='Input Tables'!$BJ$35,AO1='Input Tables'!$BK$35,AO1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*AO13),0)","v":0},{"$f":"IF(OR(AP1='Input Tables'!$BA$35,AP1='Input Tables'!$BB$35, AP1='Input Tables'!$BC$35,AP1='Input Tables'!$BD$35, AP1='Input Tables'!$BE$35,AP1='Input Tables'!$BF$35,AP1='Input Tables'!$BG$35,AP1='Input Tables'!$BH$35,AP1='Input Tables'!$BI$35,AP1='Input Tables'!$BJ$35,AP1='Input Tables'!$BK$35,AP1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*AP13),0)","v":0},{"$f":"IF(OR(AQ1='Input Tables'!$BA$35,AQ1='Input Tables'!$BB$35, AQ1='Input Tables'!$BC$35,AQ1='Input Tables'!$BD$35, AQ1='Input Tables'!$BE$35,AQ1='Input Tables'!$BF$35,AQ1='Input Tables'!$BG$35,AQ1='Input Tables'!$BH$35,AQ1='Input Tables'!$BI$35,AQ1='Input Tables'!$BJ$35,AQ1='Input Tables'!$BK$35,AQ1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*AQ13),0)","v":0},{"$f":"IF(OR(AR1='Input Tables'!$BA$35,AR1='Input Tables'!$BB$35, AR1='Input Tables'!$BC$35,AR1='Input Tables'!$BD$35, AR1='Input Tables'!$BE$35,AR1='Input Tables'!$BF$35,AR1='Input Tables'!$BG$35,AR1='Input Tables'!$BH$35,AR1='Input Tables'!$BI$35,AR1='Input Tables'!$BJ$35,AR1='Input Tables'!$BK$35,AR1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*AR13),0)","v":0},{"$f":"IF(OR(AS1='Input Tables'!$BA$35,AS1='Input Tables'!$BB$35, AS1='Input Tables'!$BC$35,AS1='Input Tables'!$BD$35, AS1='Input Tables'!$BE$35,AS1='Input Tables'!$BF$35,AS1='Input Tables'!$BG$35,AS1='Input Tables'!$BH$35,AS1='Input Tables'!$BI$35,AS1='Input Tables'!$BJ$35,AS1='Input Tables'!$BK$35,AS1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*AS13),0)","v":0},{"$f":"IF(OR(AT1='Input Tables'!$BA$35,AT1='Input Tables'!$BB$35, AT1='Input Tables'!$BC$35,AT1='Input Tables'!$BD$35, AT1='Input Tables'!$BE$35,AT1='Input Tables'!$BF$35,AT1='Input Tables'!$BG$35,AT1='Input Tables'!$BH$35,AT1='Input Tables'!$BI$35,AT1='Input Tables'!$BJ$35,AT1='Input Tables'!$BK$35,AT1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*AT13),0)","v":0},{"$f":"IF(OR(AU1='Input Tables'!$BA$35,AU1='Input Tables'!$BB$35, AU1='Input Tables'!$BC$35,AU1='Input Tables'!$BD$35, AU1='Input Tables'!$BE$35,AU1='Input Tables'!$BF$35,AU1='Input Tables'!$BG$35,AU1='Input Tables'!$BH$35,AU1='Input Tables'!$BI$35,AU1='Input Tables'!$BJ$35,AU1='Input Tables'!$BK$35,AU1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*AU13),0)","v":0},{"$f":"IF(OR(AV1='Input Tables'!$BA$35,AV1='Input Tables'!$BB$35, AV1='Input Tables'!$BC$35,AV1='Input Tables'!$BD$35, AV1='Input Tables'!$BE$35,AV1='Input Tables'!$BF$35,AV1='Input Tables'!$BG$35,AV1='Input Tables'!$BH$35,AV1='Input Tables'!$BI$35,AV1='Input Tables'!$BJ$35,AV1='Input Tables'!$BK$35,AV1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*AV13),0)","v":0},{"$f":"IF(OR(AW1='Input Tables'!$BA$35,AW1='Input Tables'!$BB$35, AW1='Input Tables'!$BC$35,AW1='Input Tables'!$BD$35, AW1='Input Tables'!$BE$35,AW1='Input Tables'!$BF$35,AW1='Input Tables'!$BG$35,AW1='Input Tables'!$BH$35,AW1='Input Tables'!$BI$35,AW1='Input Tables'!$BJ$35,AW1='Input Tables'!$BK$35,AW1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*AW13),0)","v":0},{"$f":"IF(OR(AX1='Input Tables'!$BA$35,AX1='Input Tables'!$BB$35, AX1='Input Tables'!$BC$35,AX1='Input Tables'!$BD$35, AX1='Input Tables'!$BE$35,AX1='Input Tables'!$BF$35,AX1='Input Tables'!$BG$35,AX1='Input Tables'!$BH$35,AX1='Input Tables'!$BI$35,AX1='Input Tables'!$BJ$35,AX1='Input Tables'!$BK$35,AX1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*AX13),0)","v":0},{"$f":"IF(OR(AY1='Input Tables'!$BA$35,AY1='Input Tables'!$BB$35, AY1='Input Tables'!$BC$35,AY1='Input Tables'!$BD$35, AY1='Input Tables'!$BE$35,AY1='Input Tables'!$BF$35,AY1='Input Tables'!$BG$35,AY1='Input Tables'!$BH$35,AY1='Input Tables'!$BI$35,AY1='Input Tables'!$BJ$35,AY1='Input Tables'!$BK$35,AY1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*AY13),0)","v":0},{"$f":"IF(OR(AZ1='Input Tables'!$BA$35,AZ1='Input Tables'!$BB$35, AZ1='Input Tables'!$BC$35,AZ1='Input Tables'!$BD$35, AZ1='Input Tables'!$BE$35,AZ1='Input Tables'!$BF$35,AZ1='Input Tables'!$BG$35,AZ1='Input Tables'!$BH$35,AZ1='Input Tables'!$BI$35,AZ1='Input Tables'!$BJ$35,AZ1='Input Tables'!$BK$35,AZ1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*AZ13),0)","v":0},{"$f":"IF(OR(BA1='Input Tables'!$BA$35,BA1='Input Tables'!$BB$35, BA1='Input Tables'!$BC$35,BA1='Input Tables'!$BD$35, BA1='Input Tables'!$BE$35,BA1='Input Tables'!$BF$35,BA1='Input Tables'!$BG$35,BA1='Input Tables'!$BH$35,BA1='Input Tables'!$BI$35,BA1='Input Tables'!$BJ$35,BA1='Input Tables'!$BK$35,BA1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*BA13),0)","v":0},{"$f":"IF(OR(BB1='Input Tables'!$BA$35,BB1='Input Tables'!$BB$35, BB1='Input Tables'!$BC$35,BB1='Input Tables'!$BD$35, BB1='Input Tables'!$BE$35,BB1='Input Tables'!$BF$35,BB1='Input Tables'!$BG$35,BB1='Input Tables'!$BH$35,BB1='Input Tables'!$BI$35,BB1='Input Tables'!$BJ$35,BB1='Input Tables'!$BK$35,BB1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*BB13),0)","v":0},{"$f":"IF(OR(BC1='Input Tables'!$BA$35,BC1='Input Tables'!$BB$35, BC1='Input Tables'!$BC$35,BC1='Input Tables'!$BD$35, BC1='Input Tables'!$BE$35,BC1='Input Tables'!$BF$35,BC1='Input Tables'!$BG$35,BC1='Input Tables'!$BH$35,BC1='Input Tables'!$BI$35,BC1='Input Tables'!$BJ$35,BC1='Input Tables'!$BK$35,BC1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*BC13),0)","v":0},{"$f":"IF(OR(BD1='Input Tables'!$BA$35,BD1='Input Tables'!$BB$35, BD1='Input Tables'!$BC$35,BD1='Input Tables'!$BD$35, BD1='Input Tables'!$BE$35,BD1='Input Tables'!$BF$35,BD1='Input Tables'!$BG$35,BD1='Input Tables'!$BH$35,BD1='Input Tables'!$BI$35,BD1='Input Tables'!$BJ$35,BD1='Input Tables'!$BK$35,BD1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*BD13),0)","v":0},{"$f":"IF(OR(BE1='Input Tables'!$BA$35,BE1='Input Tables'!$BB$35, BE1='Input Tables'!$BC$35,BE1='Input Tables'!$BD$35, BE1='Input Tables'!$BE$35,BE1='Input Tables'!$BF$35,BE1='Input Tables'!$BG$35,BE1='Input Tables'!$BH$35,BE1='Input Tables'!$BI$35,BE1='Input Tables'!$BJ$35,BE1='Input Tables'!$BK$35,BE1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*BE13),0)","v":0},{"$f":"IF(OR(BF1='Input Tables'!$BA$35,BF1='Input Tables'!$BB$35, BF1='Input Tables'!$BC$35,BF1='Input Tables'!$BD$35, BF1='Input Tables'!$BE$35,BF1='Input Tables'!$BF$35,BF1='Input Tables'!$BG$35,BF1='Input Tables'!$BH$35,BF1='Input Tables'!$BI$35,BF1='Input Tables'!$BJ$35,BF1='Input Tables'!$BK$35,BF1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*BF13),0)","v":0},{"$f":"IF(OR(BG1='Input Tables'!$BA$35,BG1='Input Tables'!$BB$35, BG1='Input Tables'!$BC$35,BG1='Input Tables'!$BD$35, BG1='Input Tables'!$BE$35,BG1='Input Tables'!$BF$35,BG1='Input Tables'!$BG$35,BG1='Input Tables'!$BH$35,BG1='Input Tables'!$BI$35,BG1='Input Tables'!$BJ$35,BG1='Input Tables'!$BK$35,BG1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*BG13),0)","v":0},{"$f":"IF(OR(BH1='Input Tables'!$BA$35,BH1='Input Tables'!$BB$35, BH1='Input Tables'!$BC$35,BH1='Input Tables'!$BD$35, BH1='Input Tables'!$BE$35,BH1='Input Tables'!$BF$35,BH1='Input Tables'!$BG$35,BH1='Input Tables'!$BH$35,BH1='Input Tables'!$BI$35,BH1='Input Tables'!$BJ$35,BH1='Input Tables'!$BK$35,BH1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*BH13),0)","v":0},{"$f":"IF(OR(BI1='Input Tables'!$BA$35,BI1='Input Tables'!$BB$35, BI1='Input Tables'!$BC$35,BI1='Input Tables'!$BD$35, BI1='Input Tables'!$BE$35,BI1='Input Tables'!$BF$35,BI1='Input Tables'!$BG$35,BI1='Input Tables'!$BH$35,BI1='Input Tables'!$BI$35,BI1='Input Tables'!$BJ$35,BI1='Input Tables'!$BK$35,BI1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*BI13),0)","v":0},{"$f":"IF(OR(BJ1='Input Tables'!$BA$35,BJ1='Input Tables'!$BB$35, BJ1='Input Tables'!$BC$35,BJ1='Input Tables'!$BD$35, BJ1='Input Tables'!$BE$35,BJ1='Input Tables'!$BF$35,BJ1='Input Tables'!$BG$35,BJ1='Input Tables'!$BH$35,BJ1='Input Tables'!$BI$35,BJ1='Input Tables'!$BJ$35,BJ1='Input Tables'!$BK$35,BJ1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*BJ13),0)","v":0},{"$f":"IF(OR(BK1='Input Tables'!$BA$35,BK1='Input Tables'!$BB$35, BK1='Input Tables'!$BC$35,BK1='Input Tables'!$BD$35, BK1='Input Tables'!$BE$35,BK1='Input Tables'!$BF$35,BK1='Input Tables'!$BG$35,BK1='Input Tables'!$BH$35,BK1='Input Tables'!$BI$35,BK1='Input Tables'!$BJ$35,BK1='Input Tables'!$BK$35,BK1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*BK13),0)","v":0},{"$f":"IF(OR(BL1='Input Tables'!$BA$35,BL1='Input Tables'!$BB$35, BL1='Input Tables'!$BC$35,BL1='Input Tables'!$BD$35, BL1='Input Tables'!$BE$35,BL1='Input Tables'!$BF$35,BL1='Input Tables'!$BG$35,BL1='Input Tables'!$BH$35,BL1='Input Tables'!$BI$35,BL1='Input Tables'!$BJ$35,BL1='Input Tables'!$BK$35,BL1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*BL13),0)","v":0},{"$f":"IF(OR(BM1='Input Tables'!$BA$35,BM1='Input Tables'!$BB$35, BM1='Input Tables'!$BC$35,BM1='Input Tables'!$BD$35, BM1='Input Tables'!$BE$35,BM1='Input Tables'!$BF$35,BM1='Input Tables'!$BG$35,BM1='Input Tables'!$BH$35,BM1='Input Tables'!$BI$35,BM1='Input Tables'!$BJ$35,BM1='Input Tables'!$BK$35,BM1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*BM13),0)","v":0},{"$f":"IF(OR(BN1='Input Tables'!$BA$35,BN1='Input Tables'!$BB$35, BN1='Input Tables'!$BC$35,BN1='Input Tables'!$BD$35, BN1='Input Tables'!$BE$35,BN1='Input Tables'!$BF$35,BN1='Input Tables'!$BG$35,BN1='Input Tables'!$BH$35,BN1='Input Tables'!$BI$35,BN1='Input Tables'!$BJ$35,BN1='Input Tables'!$BK$35,BN1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*BN13),0)","v":0},{"$f":"IF(OR(BO1='Input Tables'!$BA$35,BO1='Input Tables'!$BB$35, BO1='Input Tables'!$BC$35,BO1='Input Tables'!$BD$35, BO1='Input Tables'!$BE$35,BO1='Input Tables'!$BF$35,BO1='Input Tables'!$BG$35,BO1='Input Tables'!$BH$35,BO1='Input Tables'!$BI$35,BO1='Input Tables'!$BJ$35,BO1='Input Tables'!$BK$35,BO1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*BO13),0)","v":0},{"$f":"IF(OR(BP1='Input Tables'!$BA$35,BP1='Input Tables'!$BB$35, BP1='Input Tables'!$BC$35,BP1='Input Tables'!$BD$35, BP1='Input Tables'!$BE$35,BP1='Input Tables'!$BF$35,BP1='Input Tables'!$BG$35,BP1='Input Tables'!$BH$35,BP1='Input Tables'!$BI$35,BP1='Input Tables'!$BJ$35,BP1='Input Tables'!$BK$35,BP1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*BP13),0)","v":0},{"$f":"IF(OR(BQ1='Input Tables'!$BA$35,BQ1='Input Tables'!$BB$35, BQ1='Input Tables'!$BC$35,BQ1='Input Tables'!$BD$35, BQ1='Input Tables'!$BE$35,BQ1='Input Tables'!$BF$35,BQ1='Input Tables'!$BG$35,BQ1='Input Tables'!$BH$35,BQ1='Input Tables'!$BI$35,BQ1='Input Tables'!$BJ$35,BQ1='Input Tables'!$BK$35,BQ1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*BQ13),0)","v":0},{"$f":"IF(OR(BR1='Input Tables'!$BA$35,BR1='Input Tables'!$BB$35, BR1='Input Tables'!$BC$35,BR1='Input Tables'!$BD$35, BR1='Input Tables'!$BE$35,BR1='Input Tables'!$BF$35,BR1='Input Tables'!$BG$35,BR1='Input Tables'!$BH$35,BR1='Input Tables'!$BI$35,BR1='Input Tables'!$BJ$35,BR1='Input Tables'!$BK$35,BR1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*BR13),0)","v":0},{"$f":"IF(OR(BS1='Input Tables'!$BA$35,BS1='Input Tables'!$BB$35, BS1='Input Tables'!$BC$35,BS1='Input Tables'!$BD$35, BS1='Input Tables'!$BE$35,BS1='Input Tables'!$BF$35,BS1='Input Tables'!$BG$35,BS1='Input Tables'!$BH$35,BS1='Input Tables'!$BI$35,BS1='Input Tables'!$BJ$35,BS1='Input Tables'!$BK$35,BS1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*BS13),0)","v":0},{"$f":"IF(OR(BT1='Input Tables'!$BA$35,BT1='Input Tables'!$BB$35, BT1='Input Tables'!$BC$35,BT1='Input Tables'!$BD$35, BT1='Input Tables'!$BE$35,BT1='Input Tables'!$BF$35,BT1='Input Tables'!$BG$35,BT1='Input Tables'!$BH$35,BT1='Input Tables'!$BI$35,BT1='Input Tables'!$BJ$35,BT1='Input Tables'!$BK$35,BT1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*BT13),0)","v":0},{"$f":"IF(OR(BU1='Input Tables'!$BA$35,BU1='Input Tables'!$BB$35, BU1='Input Tables'!$BC$35,BU1='Input Tables'!$BD$35, BU1='Input Tables'!$BE$35,BU1='Input Tables'!$BF$35,BU1='Input Tables'!$BG$35,BU1='Input Tables'!$BH$35,BU1='Input Tables'!$BI$35,BU1='Input Tables'!$BJ$35,BU1='Input Tables'!$BK$35,BU1='Input Tables'!$BL$35),('Cost Budgets'!$H$11*BU13),0)","v":0}]
[]
[null,"Pruning",null,null,{"$f":"IF(OR(E1='Input Tables'!$BA$41, E1='Input Tables'!$BB$41,E1='Input Tables'!$BC$41, E1='Input Tables'!$BD$41,E1='Input Tables'!$BE$41,E1='Input Tables'!$BF$41,E1='Input Tables'!$BG$41,E1='Input Tables'!$BH$41,E1='Input Tables'!$BI$41,E1='Input Tables'!$BJ$41,E1='Input Tables'!$BK$41, E1='Input Tables'!$BL$41,E1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*E13),0)","v":0},{"$f":"IF(OR(F1='Input Tables'!$BA$41, F1='Input Tables'!$BB$41,F1='Input Tables'!$BC$41, F1='Input Tables'!$BD$41,F1='Input Tables'!$BE$41,F1='Input Tables'!$BF$41,F1='Input Tables'!$BG$41,F1='Input Tables'!$BH$41,F1='Input Tables'!$BI$41,F1='Input Tables'!$BJ$41,F1='Input Tables'!$BK$41, F1='Input Tables'!$BL$41,F1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*F13),0)","v":0},{"$f":"IF(OR(G1='Input Tables'!$BA$41, G1='Input Tables'!$BB$41,G1='Input Tables'!$BC$41, G1='Input Tables'!$BD$41,G1='Input Tables'!$BE$41,G1='Input Tables'!$BF$41,G1='Input Tables'!$BG$41,G1='Input Tables'!$BH$41,G1='Input Tables'!$BI$41,G1='Input Tables'!$BJ$41,G1='Input Tables'!$BK$41, G1='Input Tables'!$BL$41,G1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*G13),0)","v":0},{"$f":"IF(OR(H1='Input Tables'!$BA$41, H1='Input Tables'!$BB$41,H1='Input Tables'!$BC$41, H1='Input Tables'!$BD$41,H1='Input Tables'!$BE$41,H1='Input Tables'!$BF$41,H1='Input Tables'!$BG$41,H1='Input Tables'!$BH$41,H1='Input Tables'!$BI$41,H1='Input Tables'!$BJ$41,H1='Input Tables'!$BK$41, H1='Input Tables'!$BL$41,H1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*H13),0)","v":23.693877551020407},{"$f":"IF(OR(I1='Input Tables'!$BA$41, I1='Input Tables'!$BB$41,I1='Input Tables'!$BC$41, I1='Input Tables'!$BD$41,I1='Input Tables'!$BE$41,I1='Input Tables'!$BF$41,I1='Input Tables'!$BG$41,I1='Input Tables'!$BH$41,I1='Input Tables'!$BI$41,I1='Input Tables'!$BJ$41,I1='Input Tables'!$BK$41, I1='Input Tables'!$BL$41,I1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*I13),0)","v":0},{"$f":"IF(OR(J1='Input Tables'!$BA$41, J1='Input Tables'!$BB$41,J1='Input Tables'!$BC$41, J1='Input Tables'!$BD$41,J1='Input Tables'!$BE$41,J1='Input Tables'!$BF$41,J1='Input Tables'!$BG$41,J1='Input Tables'!$BH$41,J1='Input Tables'!$BI$41,J1='Input Tables'!$BJ$41,J1='Input Tables'!$BK$41, J1='Input Tables'!$BL$41,J1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*J13),0)","v":22.693877551020407},{"$f":"IF(OR(K1='Input Tables'!$BA$41, K1='Input Tables'!$BB$41,K1='Input Tables'!$BC$41, K1='Input Tables'!$BD$41,K1='Input Tables'!$BE$41,K1='Input Tables'!$BF$41,K1='Input Tables'!$BG$41,K1='Input Tables'!$BH$41,K1='Input Tables'!$BI$41,K1='Input Tables'!$BJ$41,K1='Input Tables'!$BK$41, K1='Input Tables'!$BL$41,K1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*K13),0)","v":0},{"$f":"IF(OR(L1='Input Tables'!$BA$41, L1='Input Tables'!$BB$41,L1='Input Tables'!$BC$41, L1='Input Tables'!$BD$41,L1='Input Tables'!$BE$41,L1='Input Tables'!$BF$41,L1='Input Tables'!$BG$41,L1='Input Tables'!$BH$41,L1='Input Tables'!$BI$41,L1='Input Tables'!$BJ$41,L1='Input Tables'!$BK$41, L1='Input Tables'!$BL$41,L1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*L13),0)","v":20.693877551020407},{"$f":"IF(OR(M1='Input Tables'!$BA$41, M1='Input Tables'!$BB$41,M1='Input Tables'!$BC$41, M1='Input Tables'!$BD$41,M1='Input Tables'!$BE$41,M1='Input Tables'!$BF$41,M1='Input Tables'!$BG$41,M1='Input Tables'!$BH$41,M1='Input Tables'!$BI$41,M1='Input Tables'!$BJ$41,M1='Input Tables'!$BK$41, M1='Input Tables'!$BL$41,M1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*M13),0)","v":0},{"$f":"IF(OR(N1='Input Tables'!$BA$41, N1='Input Tables'!$BB$41,N1='Input Tables'!$BC$41, N1='Input Tables'!$BD$41,N1='Input Tables'!$BE$41,N1='Input Tables'!$BF$41,N1='Input Tables'!$BG$41,N1='Input Tables'!$BH$41,N1='Input Tables'!$BI$41,N1='Input Tables'!$BJ$41,N1='Input Tables'!$BK$41, N1='Input Tables'!$BL$41,N1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*N13),0)","v":20.693877551020407},{"$f":"IF(OR(O1='Input Tables'!$BA$41, O1='Input Tables'!$BB$41,O1='Input Tables'!$BC$41, O1='Input Tables'!$BD$41,O1='Input Tables'!$BE$41,O1='Input Tables'!$BF$41,O1='Input Tables'!$BG$41,O1='Input Tables'!$BH$41,O1='Input Tables'!$BI$41,O1='Input Tables'!$BJ$41,O1='Input Tables'!$BK$41, O1='Input Tables'!$BL$41,O1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*O13),0)","v":0},{"$f":"IF(OR(P1='Input Tables'!$BA$41, P1='Input Tables'!$BB$41,P1='Input Tables'!$BC$41, P1='Input Tables'!$BD$41,P1='Input Tables'!$BE$41,P1='Input Tables'!$BF$41,P1='Input Tables'!$BG$41,P1='Input Tables'!$BH$41,P1='Input Tables'!$BI$41,P1='Input Tables'!$BJ$41,P1='Input Tables'!$BK$41, P1='Input Tables'!$BL$41,P1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*P13),0)","v":0},{"$f":"IF(OR(Q1='Input Tables'!$BA$41, Q1='Input Tables'!$BB$41,Q1='Input Tables'!$BC$41, Q1='Input Tables'!$BD$41,Q1='Input Tables'!$BE$41,Q1='Input Tables'!$BF$41,Q1='Input Tables'!$BG$41,Q1='Input Tables'!$BH$41,Q1='Input Tables'!$BI$41,Q1='Input Tables'!$BJ$41,Q1='Input Tables'!$BK$41, Q1='Input Tables'!$BL$41,Q1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*Q13),0)","v":0},{"$f":"IF(OR(R1='Input Tables'!$BA$41, R1='Input Tables'!$BB$41,R1='Input Tables'!$BC$41, R1='Input Tables'!$BD$41,R1='Input Tables'!$BE$41,R1='Input Tables'!$BF$41,R1='Input Tables'!$BG$41,R1='Input Tables'!$BH$41,R1='Input Tables'!$BI$41,R1='Input Tables'!$BJ$41,R1='Input Tables'!$BK$41, R1='Input Tables'!$BL$41,R1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*R13),0)","v":0},{"$f":"IF(OR(S1='Input Tables'!$BA$41, S1='Input Tables'!$BB$41,S1='Input Tables'!$BC$41, S1='Input Tables'!$BD$41,S1='Input Tables'!$BE$41,S1='Input Tables'!$BF$41,S1='Input Tables'!$BG$41,S1='Input Tables'!$BH$41,S1='Input Tables'!$BI$41,S1='Input Tables'!$BJ$41,S1='Input Tables'!$BK$41, S1='Input Tables'!$BL$41,S1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*S13),0)","v":0},{"$f":"IF(OR(T1='Input Tables'!$BA$41, T1='Input Tables'!$BB$41,T1='Input Tables'!$BC$41, T1='Input Tables'!$BD$41,T1='Input Tables'!$BE$41,T1='Input Tables'!$BF$41,T1='Input Tables'!$BG$41,T1='Input Tables'!$BH$41,T1='Input Tables'!$BI$41,T1='Input Tables'!$BJ$41,T1='Input Tables'!$BK$41, T1='Input Tables'!$BL$41,T1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*T13),0)","v":0},{"$f":"IF(OR(U1='Input Tables'!$BA$41, U1='Input Tables'!$BB$41,U1='Input Tables'!$BC$41, U1='Input Tables'!$BD$41,U1='Input Tables'!$BE$41,U1='Input Tables'!$BF$41,U1='Input Tables'!$BG$41,U1='Input Tables'!$BH$41,U1='Input Tables'!$BI$41,U1='Input Tables'!$BJ$41,U1='Input Tables'!$BK$41, U1='Input Tables'!$BL$41,U1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*U13),0)","v":0},{"$f":"IF(OR(V1='Input Tables'!$BA$41, V1='Input Tables'!$BB$41,V1='Input Tables'!$BC$41, V1='Input Tables'!$BD$41,V1='Input Tables'!$BE$41,V1='Input Tables'!$BF$41,V1='Input Tables'!$BG$41,V1='Input Tables'!$BH$41,V1='Input Tables'!$BI$41,V1='Input Tables'!$BJ$41,V1='Input Tables'!$BK$41, V1='Input Tables'!$BL$41,V1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*V13),0)","v":0},{"$f":"IF(OR(W1='Input Tables'!$BA$41, W1='Input Tables'!$BB$41,W1='Input Tables'!$BC$41, W1='Input Tables'!$BD$41,W1='Input Tables'!$BE$41,W1='Input Tables'!$BF$41,W1='Input Tables'!$BG$41,W1='Input Tables'!$BH$41,W1='Input Tables'!$BI$41,W1='Input Tables'!$BJ$41,W1='Input Tables'!$BK$41, W1='Input Tables'!$BL$41,W1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*W13),0)","v":0},{"$f":"IF(OR(X1='Input Tables'!$BA$41, X1='Input Tables'!$BB$41,X1='Input Tables'!$BC$41, X1='Input Tables'!$BD$41,X1='Input Tables'!$BE$41,X1='Input Tables'!$BF$41,X1='Input Tables'!$BG$41,X1='Input Tables'!$BH$41,X1='Input Tables'!$BI$41,X1='Input Tables'!$BJ$41,X1='Input Tables'!$BK$41, X1='Input Tables'!$BL$41,X1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*X13),0)","v":0},{"$f":"IF(OR(Y1='Input Tables'!$BA$41, Y1='Input Tables'!$BB$41,Y1='Input Tables'!$BC$41, Y1='Input Tables'!$BD$41,Y1='Input Tables'!$BE$41,Y1='Input Tables'!$BF$41,Y1='Input Tables'!$BG$41,Y1='Input Tables'!$BH$41,Y1='Input Tables'!$BI$41,Y1='Input Tables'!$BJ$41,Y1='Input Tables'!$BK$41, Y1='Input Tables'!$BL$41,Y1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*Y13),0)","v":0},{"$f":"IF(OR(Z1='Input Tables'!$BA$41, Z1='Input Tables'!$BB$41,Z1='Input Tables'!$BC$41, Z1='Input Tables'!$BD$41,Z1='Input Tables'!$BE$41,Z1='Input Tables'!$BF$41,Z1='Input Tables'!$BG$41,Z1='Input Tables'!$BH$41,Z1='Input Tables'!$BI$41,Z1='Input Tables'!$BJ$41,Z1='Input Tables'!$BK$41, Z1='Input Tables'!$BL$41,Z1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*Z13),0)","v":0},{"$f":"IF(OR(AA1='Input Tables'!$BA$41, AA1='Input Tables'!$BB$41,AA1='Input Tables'!$BC$41, AA1='Input Tables'!$BD$41,AA1='Input Tables'!$BE$41,AA1='Input Tables'!$BF$41,AA1='Input Tables'!$BG$41,AA1='Input Tables'!$BH$41,AA1='Input Tables'!$BI$41,AA1='Input Tables'!$BJ$41,AA1='Input Tables'!$BK$41, AA1='Input Tables'!$BL$41,AA1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*AA13),0)","v":0},{"$f":"IF(OR(AB1='Input Tables'!$BA$41, AB1='Input Tables'!$BB$41,AB1='Input Tables'!$BC$41, AB1='Input Tables'!$BD$41,AB1='Input Tables'!$BE$41,AB1='Input Tables'!$BF$41,AB1='Input Tables'!$BG$41,AB1='Input Tables'!$BH$41,AB1='Input Tables'!$BI$41,AB1='Input Tables'!$BJ$41,AB1='Input Tables'!$BK$41, AB1='Input Tables'!$BL$41,AB1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*AB13),0)","v":0},{"$f":"IF(OR(AC1='Input Tables'!$BA$41, AC1='Input Tables'!$BB$41,AC1='Input Tables'!$BC$41, AC1='Input Tables'!$BD$41,AC1='Input Tables'!$BE$41,AC1='Input Tables'!$BF$41,AC1='Input Tables'!$BG$41,AC1='Input Tables'!$BH$41,AC1='Input Tables'!$BI$41,AC1='Input Tables'!$BJ$41,AC1='Input Tables'!$BK$41, AC1='Input Tables'!$BL$41,AC1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*AC13),0)","v":0},{"$f":"IF(OR(AD1='Input Tables'!$BA$41, AD1='Input Tables'!$BB$41,AD1='Input Tables'!$BC$41, AD1='Input Tables'!$BD$41,AD1='Input Tables'!$BE$41,AD1='Input Tables'!$BF$41,AD1='Input Tables'!$BG$41,AD1='Input Tables'!$BH$41,AD1='Input Tables'!$BI$41,AD1='Input Tables'!$BJ$41,AD1='Input Tables'!$BK$41, AD1='Input Tables'!$BL$41,AD1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*AD13),0)","v":0},{"$f":"IF(OR(AE1='Input Tables'!$BA$41, AE1='Input Tables'!$BB$41,AE1='Input Tables'!$BC$41, AE1='Input Tables'!$BD$41,AE1='Input Tables'!$BE$41,AE1='Input Tables'!$BF$41,AE1='Input Tables'!$BG$41,AE1='Input Tables'!$BH$41,AE1='Input Tables'!$BI$41,AE1='Input Tables'!$BJ$41,AE1='Input Tables'!$BK$41, AE1='Input Tables'!$BL$41,AE1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*AE13),0)","v":0},{"$f":"IF(OR(AF1='Input Tables'!$BA$41, AF1='Input Tables'!$BB$41,AF1='Input Tables'!$BC$41, AF1='Input Tables'!$BD$41,AF1='Input Tables'!$BE$41,AF1='Input Tables'!$BF$41,AF1='Input Tables'!$BG$41,AF1='Input Tables'!$BH$41,AF1='Input Tables'!$BI$41,AF1='Input Tables'!$BJ$41,AF1='Input Tables'!$BK$41, AF1='Input Tables'!$BL$41,AF1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*AF13),0)","v":0},{"$f":"IF(OR(AG1='Input Tables'!$BA$41, AG1='Input Tables'!$BB$41,AG1='Input Tables'!$BC$41, AG1='Input Tables'!$BD$41,AG1='Input Tables'!$BE$41,AG1='Input Tables'!$BF$41,AG1='Input Tables'!$BG$41,AG1='Input Tables'!$BH$41,AG1='Input Tables'!$BI$41,AG1='Input Tables'!$BJ$41,AG1='Input Tables'!$BK$41, AG1='Input Tables'!$BL$41,AG1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*AG13),0)","v":0},{"$f":"IF(OR(AH1='Input Tables'!$BA$41, AH1='Input Tables'!$BB$41,AH1='Input Tables'!$BC$41, AH1='Input Tables'!$BD$41,AH1='Input Tables'!$BE$41,AH1='Input Tables'!$BF$41,AH1='Input Tables'!$BG$41,AH1='Input Tables'!$BH$41,AH1='Input Tables'!$BI$41,AH1='Input Tables'!$BJ$41,AH1='Input Tables'!$BK$41, AH1='Input Tables'!$BL$41,AH1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*AH13),0)","v":0},{"$f":"IF(OR(AI1='Input Tables'!$BA$41, AI1='Input Tables'!$BB$41,AI1='Input Tables'!$BC$41, AI1='Input Tables'!$BD$41,AI1='Input Tables'!$BE$41,AI1='Input Tables'!$BF$41,AI1='Input Tables'!$BG$41,AI1='Input Tables'!$BH$41,AI1='Input Tables'!$BI$41,AI1='Input Tables'!$BJ$41,AI1='Input Tables'!$BK$41, AI1='Input Tables'!$BL$41,AI1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*AI13),0)","v":0},{"$f":"IF(OR(AJ1='Input Tables'!$BA$41, AJ1='Input Tables'!$BB$41,AJ1='Input Tables'!$BC$41, AJ1='Input Tables'!$BD$41,AJ1='Input Tables'!$BE$41,AJ1='Input Tables'!$BF$41,AJ1='Input Tables'!$BG$41,AJ1='Input Tables'!$BH$41,AJ1='Input Tables'!$BI$41,AJ1='Input Tables'!$BJ$41,AJ1='Input Tables'!$BK$41, AJ1='Input Tables'!$BL$41,AJ1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*AJ13),0)","v":0},{"$f":"IF(OR(AK1='Input Tables'!$BA$41, AK1='Input Tables'!$BB$41,AK1='Input Tables'!$BC$41, AK1='Input Tables'!$BD$41,AK1='Input Tables'!$BE$41,AK1='Input Tables'!$BF$41,AK1='Input Tables'!$BG$41,AK1='Input Tables'!$BH$41,AK1='Input Tables'!$BI$41,AK1='Input Tables'!$BJ$41,AK1='Input Tables'!$BK$41, AK1='Input Tables'!$BL$41,AK1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*AK13),0)","v":0},{"$f":"IF(OR(AL1='Input Tables'!$BA$41, AL1='Input Tables'!$BB$41,AL1='Input Tables'!$BC$41, AL1='Input Tables'!$BD$41,AL1='Input Tables'!$BE$41,AL1='Input Tables'!$BF$41,AL1='Input Tables'!$BG$41,AL1='Input Tables'!$BH$41,AL1='Input Tables'!$BI$41,AL1='Input Tables'!$BJ$41,AL1='Input Tables'!$BK$41, AL1='Input Tables'!$BL$41,AL1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*AL13),0)","v":0},{"$f":"IF(OR(AM1='Input Tables'!$BA$41, AM1='Input Tables'!$BB$41,AM1='Input Tables'!$BC$41, AM1='Input Tables'!$BD$41,AM1='Input Tables'!$BE$41,AM1='Input Tables'!$BF$41,AM1='Input Tables'!$BG$41,AM1='Input Tables'!$BH$41,AM1='Input Tables'!$BI$41,AM1='Input Tables'!$BJ$41,AM1='Input Tables'!$BK$41, AM1='Input Tables'!$BL$41,AM1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*AM13),0)","v":0},{"$f":"IF(OR(AN1='Input Tables'!$BA$41, AN1='Input Tables'!$BB$41,AN1='Input Tables'!$BC$41, AN1='Input Tables'!$BD$41,AN1='Input Tables'!$BE$41,AN1='Input Tables'!$BF$41,AN1='Input Tables'!$BG$41,AN1='Input Tables'!$BH$41,AN1='Input Tables'!$BI$41,AN1='Input Tables'!$BJ$41,AN1='Input Tables'!$BK$41, AN1='Input Tables'!$BL$41,AN1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*AN13),0)","v":0},{"$f":"IF(OR(AO1='Input Tables'!$BA$41, AO1='Input Tables'!$BB$41,AO1='Input Tables'!$BC$41, AO1='Input Tables'!$BD$41,AO1='Input Tables'!$BE$41,AO1='Input Tables'!$BF$41,AO1='Input Tables'!$BG$41,AO1='Input Tables'!$BH$41,AO1='Input Tables'!$BI$41,AO1='Input Tables'!$BJ$41,AO1='Input Tables'!$BK$41, AO1='Input Tables'!$BL$41,AO1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*AO13),0)","v":0},{"$f":"IF(OR(AP1='Input Tables'!$BA$41, AP1='Input Tables'!$BB$41,AP1='Input Tables'!$BC$41, AP1='Input Tables'!$BD$41,AP1='Input Tables'!$BE$41,AP1='Input Tables'!$BF$41,AP1='Input Tables'!$BG$41,AP1='Input Tables'!$BH$41,AP1='Input Tables'!$BI$41,AP1='Input Tables'!$BJ$41,AP1='Input Tables'!$BK$41, AP1='Input Tables'!$BL$41,AP1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*AP13),0)","v":0},{"$f":"IF(OR(AQ1='Input Tables'!$BA$41, AQ1='Input Tables'!$BB$41,AQ1='Input Tables'!$BC$41, AQ1='Input Tables'!$BD$41,AQ1='Input Tables'!$BE$41,AQ1='Input Tables'!$BF$41,AQ1='Input Tables'!$BG$41,AQ1='Input Tables'!$BH$41,AQ1='Input Tables'!$BI$41,AQ1='Input Tables'!$BJ$41,AQ1='Input Tables'!$BK$41, AQ1='Input Tables'!$BL$41,AQ1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*AQ13),0)","v":0},{"$f":"IF(OR(AR1='Input Tables'!$BA$41, AR1='Input Tables'!$BB$41,AR1='Input Tables'!$BC$41, AR1='Input Tables'!$BD$41,AR1='Input Tables'!$BE$41,AR1='Input Tables'!$BF$41,AR1='Input Tables'!$BG$41,AR1='Input Tables'!$BH$41,AR1='Input Tables'!$BI$41,AR1='Input Tables'!$BJ$41,AR1='Input Tables'!$BK$41, AR1='Input Tables'!$BL$41,AR1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*AR13),0)","v":0},{"$f":"IF(OR(AS1='Input Tables'!$BA$41, AS1='Input Tables'!$BB$41,AS1='Input Tables'!$BC$41, AS1='Input Tables'!$BD$41,AS1='Input Tables'!$BE$41,AS1='Input Tables'!$BF$41,AS1='Input Tables'!$BG$41,AS1='Input Tables'!$BH$41,AS1='Input Tables'!$BI$41,AS1='Input Tables'!$BJ$41,AS1='Input Tables'!$BK$41, AS1='Input Tables'!$BL$41,AS1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*AS13),0)","v":0},{"$f":"IF(OR(AT1='Input Tables'!$BA$41, AT1='Input Tables'!$BB$41,AT1='Input Tables'!$BC$41, AT1='Input Tables'!$BD$41,AT1='Input Tables'!$BE$41,AT1='Input Tables'!$BF$41,AT1='Input Tables'!$BG$41,AT1='Input Tables'!$BH$41,AT1='Input Tables'!$BI$41,AT1='Input Tables'!$BJ$41,AT1='Input Tables'!$BK$41, AT1='Input Tables'!$BL$41,AT1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*AT13),0)","v":0},{"$f":"IF(OR(AU1='Input Tables'!$BA$41, AU1='Input Tables'!$BB$41,AU1='Input Tables'!$BC$41, AU1='Input Tables'!$BD$41,AU1='Input Tables'!$BE$41,AU1='Input Tables'!$BF$41,AU1='Input Tables'!$BG$41,AU1='Input Tables'!$BH$41,AU1='Input Tables'!$BI$41,AU1='Input Tables'!$BJ$41,AU1='Input Tables'!$BK$41, AU1='Input Tables'!$BL$41,AU1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*AU13),0)","v":0},{"$f":"IF(OR(AV1='Input Tables'!$BA$41, AV1='Input Tables'!$BB$41,AV1='Input Tables'!$BC$41, AV1='Input Tables'!$BD$41,AV1='Input Tables'!$BE$41,AV1='Input Tables'!$BF$41,AV1='Input Tables'!$BG$41,AV1='Input Tables'!$BH$41,AV1='Input Tables'!$BI$41,AV1='Input Tables'!$BJ$41,AV1='Input Tables'!$BK$41, AV1='Input Tables'!$BL$41,AV1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*AV13),0)","v":0},{"$f":"IF(OR(AW1='Input Tables'!$BA$41, AW1='Input Tables'!$BB$41,AW1='Input Tables'!$BC$41, AW1='Input Tables'!$BD$41,AW1='Input Tables'!$BE$41,AW1='Input Tables'!$BF$41,AW1='Input Tables'!$BG$41,AW1='Input Tables'!$BH$41,AW1='Input Tables'!$BI$41,AW1='Input Tables'!$BJ$41,AW1='Input Tables'!$BK$41, AW1='Input Tables'!$BL$41,AW1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*AW13),0)","v":0},{"$f":"IF(OR(AX1='Input Tables'!$BA$41, AX1='Input Tables'!$BB$41,AX1='Input Tables'!$BC$41, AX1='Input Tables'!$BD$41,AX1='Input Tables'!$BE$41,AX1='Input Tables'!$BF$41,AX1='Input Tables'!$BG$41,AX1='Input Tables'!$BH$41,AX1='Input Tables'!$BI$41,AX1='Input Tables'!$BJ$41,AX1='Input Tables'!$BK$41, AX1='Input Tables'!$BL$41,AX1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*AX13),0)","v":0},{"$f":"IF(OR(AY1='Input Tables'!$BA$41, AY1='Input Tables'!$BB$41,AY1='Input Tables'!$BC$41, AY1='Input Tables'!$BD$41,AY1='Input Tables'!$BE$41,AY1='Input Tables'!$BF$41,AY1='Input Tables'!$BG$41,AY1='Input Tables'!$BH$41,AY1='Input Tables'!$BI$41,AY1='Input Tables'!$BJ$41,AY1='Input Tables'!$BK$41, AY1='Input Tables'!$BL$41,AY1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*AY13),0)","v":0},{"$f":"IF(OR(AZ1='Input Tables'!$BA$41, AZ1='Input Tables'!$BB$41,AZ1='Input Tables'!$BC$41, AZ1='Input Tables'!$BD$41,AZ1='Input Tables'!$BE$41,AZ1='Input Tables'!$BF$41,AZ1='Input Tables'!$BG$41,AZ1='Input Tables'!$BH$41,AZ1='Input Tables'!$BI$41,AZ1='Input Tables'!$BJ$41,AZ1='Input Tables'!$BK$41, AZ1='Input Tables'!$BL$41,AZ1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*AZ13),0)","v":0},{"$f":"IF(OR(BA1='Input Tables'!$BA$41, BA1='Input Tables'!$BB$41,BA1='Input Tables'!$BC$41, BA1='Input Tables'!$BD$41,BA1='Input Tables'!$BE$41,BA1='Input Tables'!$BF$41,BA1='Input Tables'!$BG$41,BA1='Input Tables'!$BH$41,BA1='Input Tables'!$BI$41,BA1='Input Tables'!$BJ$41,BA1='Input Tables'!$BK$41, BA1='Input Tables'!$BL$41,BA1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*BA13),0)","v":0},{"$f":"IF(OR(BB1='Input Tables'!$BA$41, BB1='Input Tables'!$BB$41,BB1='Input Tables'!$BC$41, BB1='Input Tables'!$BD$41,BB1='Input Tables'!$BE$41,BB1='Input Tables'!$BF$41,BB1='Input Tables'!$BG$41,BB1='Input Tables'!$BH$41,BB1='Input Tables'!$BI$41,BB1='Input Tables'!$BJ$41,BB1='Input Tables'!$BK$41, BB1='Input Tables'!$BL$41,BB1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*BB13),0)","v":0},{"$f":"IF(OR(BC1='Input Tables'!$BA$41, BC1='Input Tables'!$BB$41,BC1='Input Tables'!$BC$41, BC1='Input Tables'!$BD$41,BC1='Input Tables'!$BE$41,BC1='Input Tables'!$BF$41,BC1='Input Tables'!$BG$41,BC1='Input Tables'!$BH$41,BC1='Input Tables'!$BI$41,BC1='Input Tables'!$BJ$41,BC1='Input Tables'!$BK$41, BC1='Input Tables'!$BL$41,BC1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*BC13),0)","v":0},{"$f":"IF(OR(BD1='Input Tables'!$BA$41, BD1='Input Tables'!$BB$41,BD1='Input Tables'!$BC$41, BD1='Input Tables'!$BD$41,BD1='Input Tables'!$BE$41,BD1='Input Tables'!$BF$41,BD1='Input Tables'!$BG$41,BD1='Input Tables'!$BH$41,BD1='Input Tables'!$BI$41,BD1='Input Tables'!$BJ$41,BD1='Input Tables'!$BK$41, BD1='Input Tables'!$BL$41,BD1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*BD13),0)","v":0},{"$f":"IF(OR(BE1='Input Tables'!$BA$41, BE1='Input Tables'!$BB$41,BE1='Input Tables'!$BC$41, BE1='Input Tables'!$BD$41,BE1='Input Tables'!$BE$41,BE1='Input Tables'!$BF$41,BE1='Input Tables'!$BG$41,BE1='Input Tables'!$BH$41,BE1='Input Tables'!$BI$41,BE1='Input Tables'!$BJ$41,BE1='Input Tables'!$BK$41, BE1='Input Tables'!$BL$41,BE1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*BE13),0)","v":0},{"$f":"IF(OR(BF1='Input Tables'!$BA$41, BF1='Input Tables'!$BB$41,BF1='Input Tables'!$BC$41, BF1='Input Tables'!$BD$41,BF1='Input Tables'!$BE$41,BF1='Input Tables'!$BF$41,BF1='Input Tables'!$BG$41,BF1='Input Tables'!$BH$41,BF1='Input Tables'!$BI$41,BF1='Input Tables'!$BJ$41,BF1='Input Tables'!$BK$41, BF1='Input Tables'!$BL$41,BF1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*BF13),0)","v":0},{"$f":"IF(OR(BG1='Input Tables'!$BA$41, BG1='Input Tables'!$BB$41,BG1='Input Tables'!$BC$41, BG1='Input Tables'!$BD$41,BG1='Input Tables'!$BE$41,BG1='Input Tables'!$BF$41,BG1='Input Tables'!$BG$41,BG1='Input Tables'!$BH$41,BG1='Input Tables'!$BI$41,BG1='Input Tables'!$BJ$41,BG1='Input Tables'!$BK$41, BG1='Input Tables'!$BL$41,BG1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*BG13),0)","v":0},{"$f":"IF(OR(BH1='Input Tables'!$BA$41, BH1='Input Tables'!$BB$41,BH1='Input Tables'!$BC$41, BH1='Input Tables'!$BD$41,BH1='Input Tables'!$BE$41,BH1='Input Tables'!$BF$41,BH1='Input Tables'!$BG$41,BH1='Input Tables'!$BH$41,BH1='Input Tables'!$BI$41,BH1='Input Tables'!$BJ$41,BH1='Input Tables'!$BK$41, BH1='Input Tables'!$BL$41,BH1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*BH13),0)","v":0},{"$f":"IF(OR(BI1='Input Tables'!$BA$41, BI1='Input Tables'!$BB$41,BI1='Input Tables'!$BC$41, BI1='Input Tables'!$BD$41,BI1='Input Tables'!$BE$41,BI1='Input Tables'!$BF$41,BI1='Input Tables'!$BG$41,BI1='Input Tables'!$BH$41,BI1='Input Tables'!$BI$41,BI1='Input Tables'!$BJ$41,BI1='Input Tables'!$BK$41, BI1='Input Tables'!$BL$41,BI1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*BI13),0)","v":0},{"$f":"IF(OR(BJ1='Input Tables'!$BA$41, BJ1='Input Tables'!$BB$41,BJ1='Input Tables'!$BC$41, BJ1='Input Tables'!$BD$41,BJ1='Input Tables'!$BE$41,BJ1='Input Tables'!$BF$41,BJ1='Input Tables'!$BG$41,BJ1='Input Tables'!$BH$41,BJ1='Input Tables'!$BI$41,BJ1='Input Tables'!$BJ$41,BJ1='Input Tables'!$BK$41, BJ1='Input Tables'!$BL$41,BJ1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*BJ13),0)","v":0},{"$f":"IF(OR(BK1='Input Tables'!$BA$41, BK1='Input Tables'!$BB$41,BK1='Input Tables'!$BC$41, BK1='Input Tables'!$BD$41,BK1='Input Tables'!$BE$41,BK1='Input Tables'!$BF$41,BK1='Input Tables'!$BG$41,BK1='Input Tables'!$BH$41,BK1='Input Tables'!$BI$41,BK1='Input Tables'!$BJ$41,BK1='Input Tables'!$BK$41, BK1='Input Tables'!$BL$41,BK1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*BK13),0)","v":0},{"$f":"IF(OR(BL1='Input Tables'!$BA$41, BL1='Input Tables'!$BB$41,BL1='Input Tables'!$BC$41, BL1='Input Tables'!$BD$41,BL1='Input Tables'!$BE$41,BL1='Input Tables'!$BF$41,BL1='Input Tables'!$BG$41,BL1='Input Tables'!$BH$41,BL1='Input Tables'!$BI$41,BL1='Input Tables'!$BJ$41,BL1='Input Tables'!$BK$41, BL1='Input Tables'!$BL$41,BL1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*BL13),0)","v":0},{"$f":"IF(OR(BM1='Input Tables'!$BA$41, BM1='Input Tables'!$BB$41,BM1='Input Tables'!$BC$41, BM1='Input Tables'!$BD$41,BM1='Input Tables'!$BE$41,BM1='Input Tables'!$BF$41,BM1='Input Tables'!$BG$41,BM1='Input Tables'!$BH$41,BM1='Input Tables'!$BI$41,BM1='Input Tables'!$BJ$41,BM1='Input Tables'!$BK$41, BM1='Input Tables'!$BL$41,BM1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*BM13),0)","v":0},{"$f":"IF(OR(BN1='Input Tables'!$BA$41, BN1='Input Tables'!$BB$41,BN1='Input Tables'!$BC$41, BN1='Input Tables'!$BD$41,BN1='Input Tables'!$BE$41,BN1='Input Tables'!$BF$41,BN1='Input Tables'!$BG$41,BN1='Input Tables'!$BH$41,BN1='Input Tables'!$BI$41,BN1='Input Tables'!$BJ$41,BN1='Input Tables'!$BK$41, BN1='Input Tables'!$BL$41,BN1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*BN13),0)","v":0},{"$f":"IF(OR(BO1='Input Tables'!$BA$41, BO1='Input Tables'!$BB$41,BO1='Input Tables'!$BC$41, BO1='Input Tables'!$BD$41,BO1='Input Tables'!$BE$41,BO1='Input Tables'!$BF$41,BO1='Input Tables'!$BG$41,BO1='Input Tables'!$BH$41,BO1='Input Tables'!$BI$41,BO1='Input Tables'!$BJ$41,BO1='Input Tables'!$BK$41, BO1='Input Tables'!$BL$41,BO1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*BO13),0)","v":0},{"$f":"IF(OR(BP1='Input Tables'!$BA$41, BP1='Input Tables'!$BB$41,BP1='Input Tables'!$BC$41, BP1='Input Tables'!$BD$41,BP1='Input Tables'!$BE$41,BP1='Input Tables'!$BF$41,BP1='Input Tables'!$BG$41,BP1='Input Tables'!$BH$41,BP1='Input Tables'!$BI$41,BP1='Input Tables'!$BJ$41,BP1='Input Tables'!$BK$41, BP1='Input Tables'!$BL$41,BP1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*BP13),0)","v":0},{"$f":"IF(OR(BQ1='Input Tables'!$BA$41, BQ1='Input Tables'!$BB$41,BQ1='Input Tables'!$BC$41, BQ1='Input Tables'!$BD$41,BQ1='Input Tables'!$BE$41,BQ1='Input Tables'!$BF$41,BQ1='Input Tables'!$BG$41,BQ1='Input Tables'!$BH$41,BQ1='Input Tables'!$BI$41,BQ1='Input Tables'!$BJ$41,BQ1='Input Tables'!$BK$41, BQ1='Input Tables'!$BL$41,BQ1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*BQ13),0)","v":0},{"$f":"IF(OR(BR1='Input Tables'!$BA$41, BR1='Input Tables'!$BB$41,BR1='Input Tables'!$BC$41, BR1='Input Tables'!$BD$41,BR1='Input Tables'!$BE$41,BR1='Input Tables'!$BF$41,BR1='Input Tables'!$BG$41,BR1='Input Tables'!$BH$41,BR1='Input Tables'!$BI$41,BR1='Input Tables'!$BJ$41,BR1='Input Tables'!$BK$41, BR1='Input Tables'!$BL$41,BR1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*BR13),0)","v":0},{"$f":"IF(OR(BS1='Input Tables'!$BA$41, BS1='Input Tables'!$BB$41,BS1='Input Tables'!$BC$41, BS1='Input Tables'!$BD$41,BS1='Input Tables'!$BE$41,BS1='Input Tables'!$BF$41,BS1='Input Tables'!$BG$41,BS1='Input Tables'!$BH$41,BS1='Input Tables'!$BI$41,BS1='Input Tables'!$BJ$41,BS1='Input Tables'!$BK$41, BS1='Input Tables'!$BL$41,BS1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*BS13),0)","v":0},{"$f":"IF(OR(BT1='Input Tables'!$BA$41, BT1='Input Tables'!$BB$41,BT1='Input Tables'!$BC$41, BT1='Input Tables'!$BD$41,BT1='Input Tables'!$BE$41,BT1='Input Tables'!$BF$41,BT1='Input Tables'!$BG$41,BT1='Input Tables'!$BH$41,BT1='Input Tables'!$BI$41,BT1='Input Tables'!$BJ$41,BT1='Input Tables'!$BK$41, BT1='Input Tables'!$BL$41,BT1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*BT13),0)","v":0},{"$f":"IF(OR(BU1='Input Tables'!$BA$41, BU1='Input Tables'!$BB$41,BU1='Input Tables'!$BC$41, BU1='Input Tables'!$BD$41,BU1='Input Tables'!$BE$41,BU1='Input Tables'!$BF$41,BU1='Input Tables'!$BG$41,BU1='Input Tables'!$BH$41,BU1='Input Tables'!$BI$41,BU1='Input Tables'!$BJ$41,BU1='Input Tables'!$BK$41, BU1='Input Tables'!$BL$41,BU1='Input Tables'!$BM$41),('Cost Budgets'!$H$12*BU13),0)","v":0}]
[]
[null,"Weed Control",null,null,{"$f":"IF(OR(E1='Input Tables'!$BA$47, E1='Input Tables'!$BB$47,E1='Input Tables'!$BC$47, E1='Input Tables'!$BD$47,E1='Input Tables'!$BE$47,E1='Input Tables'!$BF$47,E1='Input Tables'!$BG$47,E1='Input Tables'!$BH$47,E1='Input Tables'!$BI$47,E1='Input Tables'!$BJ$47,E1='Input Tables'!$BK$47, E1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*E13),0)","v":10},{"$f":"IF(OR(F1='Input Tables'!$BA$47, F1='Input Tables'!$BB$47,F1='Input Tables'!$BC$47, F1='Input Tables'!$BD$47,F1='Input Tables'!$BE$47,F1='Input Tables'!$BF$47,F1='Input Tables'!$BG$47,F1='Input Tables'!$BH$47,F1='Input Tables'!$BI$47,F1='Input Tables'!$BJ$47,F1='Input Tables'!$BK$47, F1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*F13),0)","v":0},{"$f":"IF(OR(G1='Input Tables'!$BA$47, G1='Input Tables'!$BB$47,G1='Input Tables'!$BC$47, G1='Input Tables'!$BD$47,G1='Input Tables'!$BE$47,G1='Input Tables'!$BF$47,G1='Input Tables'!$BG$47,G1='Input Tables'!$BH$47,G1='Input Tables'!$BI$47,G1='Input Tables'!$BJ$47,G1='Input Tables'!$BK$47, G1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*G13),0)","v":0},{"$f":"IF(OR(H1='Input Tables'!$BA$47, H1='Input Tables'!$BB$47,H1='Input Tables'!$BC$47, H1='Input Tables'!$BD$47,H1='Input Tables'!$BE$47,H1='Input Tables'!$BF$47,H1='Input Tables'!$BG$47,H1='Input Tables'!$BH$47,H1='Input Tables'!$BI$47,H1='Input Tables'!$BJ$47,H1='Input Tables'!$BK$47, H1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*H13),0)","v":0},{"$f":"IF(OR(I1='Input Tables'!$BA$47, I1='Input Tables'!$BB$47,I1='Input Tables'!$BC$47, I1='Input Tables'!$BD$47,I1='Input Tables'!$BE$47,I1='Input Tables'!$BF$47,I1='Input Tables'!$BG$47,I1='Input Tables'!$BH$47,I1='Input Tables'!$BI$47,I1='Input Tables'!$BJ$47,I1='Input Tables'!$BK$47, I1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*I13),0)","v":0},{"$f":"IF(OR(J1='Input Tables'!$BA$47, J1='Input Tables'!$BB$47,J1='Input Tables'!$BC$47, J1='Input Tables'!$BD$47,J1='Input Tables'!$BE$47,J1='Input Tables'!$BF$47,J1='Input Tables'!$BG$47,J1='Input Tables'!$BH$47,J1='Input Tables'!$BI$47,J1='Input Tables'!$BJ$47,J1='Input Tables'!$BK$47, J1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*J13),0)","v":9.1900826446280988},{"$f":"IF(OR(K1='Input Tables'!$BA$47, K1='Input Tables'!$BB$47,K1='Input Tables'!$BC$47, K1='Input Tables'!$BD$47,K1='Input Tables'!$BE$47,K1='Input Tables'!$BF$47,K1='Input Tables'!$BG$47,K1='Input Tables'!$BH$47,K1='Input Tables'!$BI$47,K1='Input Tables'!$BJ$47,K1='Input Tables'!$BK$47, K1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*K13),0)","v":0},{"$f":"IF(OR(L1='Input Tables'!$BA$47, L1='Input Tables'!$BB$47,L1='Input Tables'!$BC$47, L1='Input Tables'!$BD$47,L1='Input Tables'!$BE$47,L1='Input Tables'!$BF$47,L1='Input Tables'!$BG$47,L1='Input Tables'!$BH$47,L1='Input Tables'!$BI$47,L1='Input Tables'!$BJ$47,L1='Input Tables'!$BK$47, L1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*L13),0)","v":0},{"$f":"IF(OR(M1='Input Tables'!$BA$47, M1='Input Tables'!$BB$47,M1='Input Tables'!$BC$47, M1='Input Tables'!$BD$47,M1='Input Tables'!$BE$47,M1='Input Tables'!$BF$47,M1='Input Tables'!$BG$47,M1='Input Tables'!$BH$47,M1='Input Tables'!$BI$47,M1='Input Tables'!$BJ$47,M1='Input Tables'!$BK$47, M1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*M13),0)","v":0},{"$f":"IF(OR(N1='Input Tables'!$BA$47, N1='Input Tables'!$BB$47,N1='Input Tables'!$BC$47, N1='Input Tables'!$BD$47,N1='Input Tables'!$BE$47,N1='Input Tables'!$BF$47,N1='Input Tables'!$BG$47,N1='Input Tables'!$BH$47,N1='Input Tables'!$BI$47,N1='Input Tables'!$BJ$47,N1='Input Tables'!$BK$47, N1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*N13),0)","v":0},{"$f":"IF(OR(O1='Input Tables'!$BA$47, O1='Input Tables'!$BB$47,O1='Input Tables'!$BC$47, O1='Input Tables'!$BD$47,O1='Input Tables'!$BE$47,O1='Input Tables'!$BF$47,O1='Input Tables'!$BG$47,O1='Input Tables'!$BH$47,O1='Input Tables'!$BI$47,O1='Input Tables'!$BJ$47,O1='Input Tables'!$BK$47, O1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*O13),0)","v":0},{"$f":"IF(OR(P1='Input Tables'!$BA$47, P1='Input Tables'!$BB$47,P1='Input Tables'!$BC$47, P1='Input Tables'!$BD$47,P1='Input Tables'!$BE$47,P1='Input Tables'!$BF$47,P1='Input Tables'!$BG$47,P1='Input Tables'!$BH$47,P1='Input Tables'!$BI$47,P1='Input Tables'!$BJ$47,P1='Input Tables'!$BK$47, P1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*P13),0)","v":0},{"$f":"IF(OR(Q1='Input Tables'!$BA$47, Q1='Input Tables'!$BB$47,Q1='Input Tables'!$BC$47, Q1='Input Tables'!$BD$47,Q1='Input Tables'!$BE$47,Q1='Input Tables'!$BF$47,Q1='Input Tables'!$BG$47,Q1='Input Tables'!$BH$47,Q1='Input Tables'!$BI$47,Q1='Input Tables'!$BJ$47,Q1='Input Tables'!$BK$47, Q1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*Q13),0)","v":0},{"$f":"IF(OR(R1='Input Tables'!$BA$47, R1='Input Tables'!$BB$47,R1='Input Tables'!$BC$47, R1='Input Tables'!$BD$47,R1='Input Tables'!$BE$47,R1='Input Tables'!$BF$47,R1='Input Tables'!$BG$47,R1='Input Tables'!$BH$47,R1='Input Tables'!$BI$47,R1='Input Tables'!$BJ$47,R1='Input Tables'!$BK$47, R1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*R13),0)","v":0},{"$f":"IF(OR(S1='Input Tables'!$BA$47, S1='Input Tables'!$BB$47,S1='Input Tables'!$BC$47, S1='Input Tables'!$BD$47,S1='Input Tables'!$BE$47,S1='Input Tables'!$BF$47,S1='Input Tables'!$BG$47,S1='Input Tables'!$BH$47,S1='Input Tables'!$BI$47,S1='Input Tables'!$BJ$47,S1='Input Tables'!$BK$47, S1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*S13),0)","v":0},{"$f":"IF(OR(T1='Input Tables'!$BA$47, T1='Input Tables'!$BB$47,T1='Input Tables'!$BC$47, T1='Input Tables'!$BD$47,T1='Input Tables'!$BE$47,T1='Input Tables'!$BF$47,T1='Input Tables'!$BG$47,T1='Input Tables'!$BH$47,T1='Input Tables'!$BI$47,T1='Input Tables'!$BJ$47,T1='Input Tables'!$BK$47, T1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*T13),0)","v":0},{"$f":"IF(OR(U1='Input Tables'!$BA$47, U1='Input Tables'!$BB$47,U1='Input Tables'!$BC$47, U1='Input Tables'!$BD$47,U1='Input Tables'!$BE$47,U1='Input Tables'!$BF$47,U1='Input Tables'!$BG$47,U1='Input Tables'!$BH$47,U1='Input Tables'!$BI$47,U1='Input Tables'!$BJ$47,U1='Input Tables'!$BK$47, U1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*U13),0)","v":0},{"$f":"IF(OR(V1='Input Tables'!$BA$47, V1='Input Tables'!$BB$47,V1='Input Tables'!$BC$47, V1='Input Tables'!$BD$47,V1='Input Tables'!$BE$47,V1='Input Tables'!$BF$47,V1='Input Tables'!$BG$47,V1='Input Tables'!$BH$47,V1='Input Tables'!$BI$47,V1='Input Tables'!$BJ$47,V1='Input Tables'!$BK$47, V1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*V13),0)","v":0},{"$f":"IF(OR(W1='Input Tables'!$BA$47, W1='Input Tables'!$BB$47,W1='Input Tables'!$BC$47, W1='Input Tables'!$BD$47,W1='Input Tables'!$BE$47,W1='Input Tables'!$BF$47,W1='Input Tables'!$BG$47,W1='Input Tables'!$BH$47,W1='Input Tables'!$BI$47,W1='Input Tables'!$BJ$47,W1='Input Tables'!$BK$47, W1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*W13),0)","v":0},{"$f":"IF(OR(X1='Input Tables'!$BA$47, X1='Input Tables'!$BB$47,X1='Input Tables'!$BC$47, X1='Input Tables'!$BD$47,X1='Input Tables'!$BE$47,X1='Input Tables'!$BF$47,X1='Input Tables'!$BG$47,X1='Input Tables'!$BH$47,X1='Input Tables'!$BI$47,X1='Input Tables'!$BJ$47,X1='Input Tables'!$BK$47, X1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*X13),0)","v":0},{"$f":"IF(OR(Y1='Input Tables'!$BA$47, Y1='Input Tables'!$BB$47,Y1='Input Tables'!$BC$47, Y1='Input Tables'!$BD$47,Y1='Input Tables'!$BE$47,Y1='Input Tables'!$BF$47,Y1='Input Tables'!$BG$47,Y1='Input Tables'!$BH$47,Y1='Input Tables'!$BI$47,Y1='Input Tables'!$BJ$47,Y1='Input Tables'!$BK$47, Y1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*Y13),0)","v":0},{"$f":"IF(OR(Z1='Input Tables'!$BA$47, Z1='Input Tables'!$BB$47,Z1='Input Tables'!$BC$47, Z1='Input Tables'!$BD$47,Z1='Input Tables'!$BE$47,Z1='Input Tables'!$BF$47,Z1='Input Tables'!$BG$47,Z1='Input Tables'!$BH$47,Z1='Input Tables'!$BI$47,Z1='Input Tables'!$BJ$47,Z1='Input Tables'!$BK$47, Z1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*Z13),0)","v":0},{"$f":"IF(OR(AA1='Input Tables'!$BA$47, AA1='Input Tables'!$BB$47,AA1='Input Tables'!$BC$47, AA1='Input Tables'!$BD$47,AA1='Input Tables'!$BE$47,AA1='Input Tables'!$BF$47,AA1='Input Tables'!$BG$47,AA1='Input Tables'!$BH$47,AA1='Input Tables'!$BI$47,AA1='Input Tables'!$BJ$47,AA1='Input Tables'!$BK$47, AA1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*AA13),0)","v":0},{"$f":"IF(OR(AB1='Input Tables'!$BA$47, AB1='Input Tables'!$BB$47,AB1='Input Tables'!$BC$47, AB1='Input Tables'!$BD$47,AB1='Input Tables'!$BE$47,AB1='Input Tables'!$BF$47,AB1='Input Tables'!$BG$47,AB1='Input Tables'!$BH$47,AB1='Input Tables'!$BI$47,AB1='Input Tables'!$BJ$47,AB1='Input Tables'!$BK$47, AB1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*AB13),0)","v":0},{"$f":"IF(OR(AC1='Input Tables'!$BA$47, AC1='Input Tables'!$BB$47,AC1='Input Tables'!$BC$47, AC1='Input Tables'!$BD$47,AC1='Input Tables'!$BE$47,AC1='Input Tables'!$BF$47,AC1='Input Tables'!$BG$47,AC1='Input Tables'!$BH$47,AC1='Input Tables'!$BI$47,AC1='Input Tables'!$BJ$47,AC1='Input Tables'!$BK$47, AC1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*AC13),0)","v":0},{"$f":"IF(OR(AD1='Input Tables'!$BA$47, AD1='Input Tables'!$BB$47,AD1='Input Tables'!$BC$47, AD1='Input Tables'!$BD$47,AD1='Input Tables'!$BE$47,AD1='Input Tables'!$BF$47,AD1='Input Tables'!$BG$47,AD1='Input Tables'!$BH$47,AD1='Input Tables'!$BI$47,AD1='Input Tables'!$BJ$47,AD1='Input Tables'!$BK$47, AD1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*AD13),0)","v":0},{"$f":"IF(OR(AE1='Input Tables'!$BA$47, AE1='Input Tables'!$BB$47,AE1='Input Tables'!$BC$47, AE1='Input Tables'!$BD$47,AE1='Input Tables'!$BE$47,AE1='Input Tables'!$BF$47,AE1='Input Tables'!$BG$47,AE1='Input Tables'!$BH$47,AE1='Input Tables'!$BI$47,AE1='Input Tables'!$BJ$47,AE1='Input Tables'!$BK$47, AE1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*AE13),0)","v":0},{"$f":"IF(OR(AF1='Input Tables'!$BA$47, AF1='Input Tables'!$BB$47,AF1='Input Tables'!$BC$47, AF1='Input Tables'!$BD$47,AF1='Input Tables'!$BE$47,AF1='Input Tables'!$BF$47,AF1='Input Tables'!$BG$47,AF1='Input Tables'!$BH$47,AF1='Input Tables'!$BI$47,AF1='Input Tables'!$BJ$47,AF1='Input Tables'!$BK$47, AF1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*AF13),0)","v":0},{"$f":"IF(OR(AG1='Input Tables'!$BA$47, AG1='Input Tables'!$BB$47,AG1='Input Tables'!$BC$47, AG1='Input Tables'!$BD$47,AG1='Input Tables'!$BE$47,AG1='Input Tables'!$BF$47,AG1='Input Tables'!$BG$47,AG1='Input Tables'!$BH$47,AG1='Input Tables'!$BI$47,AG1='Input Tables'!$BJ$47,AG1='Input Tables'!$BK$47, AG1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*AG13),0)","v":0},{"$f":"IF(OR(AH1='Input Tables'!$BA$47, AH1='Input Tables'!$BB$47,AH1='Input Tables'!$BC$47, AH1='Input Tables'!$BD$47,AH1='Input Tables'!$BE$47,AH1='Input Tables'!$BF$47,AH1='Input Tables'!$BG$47,AH1='Input Tables'!$BH$47,AH1='Input Tables'!$BI$47,AH1='Input Tables'!$BJ$47,AH1='Input Tables'!$BK$47, AH1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*AH13),0)","v":0},{"$f":"IF(OR(AI1='Input Tables'!$BA$47, AI1='Input Tables'!$BB$47,AI1='Input Tables'!$BC$47, AI1='Input Tables'!$BD$47,AI1='Input Tables'!$BE$47,AI1='Input Tables'!$BF$47,AI1='Input Tables'!$BG$47,AI1='Input Tables'!$BH$47,AI1='Input Tables'!$BI$47,AI1='Input Tables'!$BJ$47,AI1='Input Tables'!$BK$47, AI1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*AI13),0)","v":0},{"$f":"IF(OR(AJ1='Input Tables'!$BA$47, AJ1='Input Tables'!$BB$47,AJ1='Input Tables'!$BC$47, AJ1='Input Tables'!$BD$47,AJ1='Input Tables'!$BE$47,AJ1='Input Tables'!$BF$47,AJ1='Input Tables'!$BG$47,AJ1='Input Tables'!$BH$47,AJ1='Input Tables'!$BI$47,AJ1='Input Tables'!$BJ$47,AJ1='Input Tables'!$BK$47, AJ1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*AJ13),0)","v":0},{"$f":"IF(OR(AK1='Input Tables'!$BA$47, AK1='Input Tables'!$BB$47,AK1='Input Tables'!$BC$47, AK1='Input Tables'!$BD$47,AK1='Input Tables'!$BE$47,AK1='Input Tables'!$BF$47,AK1='Input Tables'!$BG$47,AK1='Input Tables'!$BH$47,AK1='Input Tables'!$BI$47,AK1='Input Tables'!$BJ$47,AK1='Input Tables'!$BK$47, AK1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*AK13),0)","v":0},{"$f":"IF(OR(AL1='Input Tables'!$BA$47, AL1='Input Tables'!$BB$47,AL1='Input Tables'!$BC$47, AL1='Input Tables'!$BD$47,AL1='Input Tables'!$BE$47,AL1='Input Tables'!$BF$47,AL1='Input Tables'!$BG$47,AL1='Input Tables'!$BH$47,AL1='Input Tables'!$BI$47,AL1='Input Tables'!$BJ$47,AL1='Input Tables'!$BK$47, AL1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*AL13),0)","v":0},{"$f":"IF(OR(AM1='Input Tables'!$BA$47, AM1='Input Tables'!$BB$47,AM1='Input Tables'!$BC$47, AM1='Input Tables'!$BD$47,AM1='Input Tables'!$BE$47,AM1='Input Tables'!$BF$47,AM1='Input Tables'!$BG$47,AM1='Input Tables'!$BH$47,AM1='Input Tables'!$BI$47,AM1='Input Tables'!$BJ$47,AM1='Input Tables'!$BK$47, AM1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*AM13),0)","v":0},{"$f":"IF(OR(AN1='Input Tables'!$BA$47, AN1='Input Tables'!$BB$47,AN1='Input Tables'!$BC$47, AN1='Input Tables'!$BD$47,AN1='Input Tables'!$BE$47,AN1='Input Tables'!$BF$47,AN1='Input Tables'!$BG$47,AN1='Input Tables'!$BH$47,AN1='Input Tables'!$BI$47,AN1='Input Tables'!$BJ$47,AN1='Input Tables'!$BK$47, AN1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*AN13),0)","v":0},{"$f":"IF(OR(AO1='Input Tables'!$BA$47, AO1='Input Tables'!$BB$47,AO1='Input Tables'!$BC$47, AO1='Input Tables'!$BD$47,AO1='Input Tables'!$BE$47,AO1='Input Tables'!$BF$47,AO1='Input Tables'!$BG$47,AO1='Input Tables'!$BH$47,AO1='Input Tables'!$BI$47,AO1='Input Tables'!$BJ$47,AO1='Input Tables'!$BK$47, AO1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*AO13),0)","v":0},{"$f":"IF(OR(AP1='Input Tables'!$BA$47, AP1='Input Tables'!$BB$47,AP1='Input Tables'!$BC$47, AP1='Input Tables'!$BD$47,AP1='Input Tables'!$BE$47,AP1='Input Tables'!$BF$47,AP1='Input Tables'!$BG$47,AP1='Input Tables'!$BH$47,AP1='Input Tables'!$BI$47,AP1='Input Tables'!$BJ$47,AP1='Input Tables'!$BK$47, AP1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*AP13),0)","v":0},{"$f":"IF(OR(AQ1='Input Tables'!$BA$47, AQ1='Input Tables'!$BB$47,AQ1='Input Tables'!$BC$47, AQ1='Input Tables'!$BD$47,AQ1='Input Tables'!$BE$47,AQ1='Input Tables'!$BF$47,AQ1='Input Tables'!$BG$47,AQ1='Input Tables'!$BH$47,AQ1='Input Tables'!$BI$47,AQ1='Input Tables'!$BJ$47,AQ1='Input Tables'!$BK$47, AQ1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*AQ13),0)","v":0},{"$f":"IF(OR(AR1='Input Tables'!$BA$47, AR1='Input Tables'!$BB$47,AR1='Input Tables'!$BC$47, AR1='Input Tables'!$BD$47,AR1='Input Tables'!$BE$47,AR1='Input Tables'!$BF$47,AR1='Input Tables'!$BG$47,AR1='Input Tables'!$BH$47,AR1='Input Tables'!$BI$47,AR1='Input Tables'!$BJ$47,AR1='Input Tables'!$BK$47, AR1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*AR13),0)","v":0},{"$f":"IF(OR(AS1='Input Tables'!$BA$47, AS1='Input Tables'!$BB$47,AS1='Input Tables'!$BC$47, AS1='Input Tables'!$BD$47,AS1='Input Tables'!$BE$47,AS1='Input Tables'!$BF$47,AS1='Input Tables'!$BG$47,AS1='Input Tables'!$BH$47,AS1='Input Tables'!$BI$47,AS1='Input Tables'!$BJ$47,AS1='Input Tables'!$BK$47, AS1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*AS13),0)","v":0},{"$f":"IF(OR(AT1='Input Tables'!$BA$47, AT1='Input Tables'!$BB$47,AT1='Input Tables'!$BC$47, AT1='Input Tables'!$BD$47,AT1='Input Tables'!$BE$47,AT1='Input Tables'!$BF$47,AT1='Input Tables'!$BG$47,AT1='Input Tables'!$BH$47,AT1='Input Tables'!$BI$47,AT1='Input Tables'!$BJ$47,AT1='Input Tables'!$BK$47, AT1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*AT13),0)","v":0},{"$f":"IF(OR(AU1='Input Tables'!$BA$47, AU1='Input Tables'!$BB$47,AU1='Input Tables'!$BC$47, AU1='Input Tables'!$BD$47,AU1='Input Tables'!$BE$47,AU1='Input Tables'!$BF$47,AU1='Input Tables'!$BG$47,AU1='Input Tables'!$BH$47,AU1='Input Tables'!$BI$47,AU1='Input Tables'!$BJ$47,AU1='Input Tables'!$BK$47, AU1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*AU13),0)","v":0},{"$f":"IF(OR(AV1='Input Tables'!$BA$47, AV1='Input Tables'!$BB$47,AV1='Input Tables'!$BC$47, AV1='Input Tables'!$BD$47,AV1='Input Tables'!$BE$47,AV1='Input Tables'!$BF$47,AV1='Input Tables'!$BG$47,AV1='Input Tables'!$BH$47,AV1='Input Tables'!$BI$47,AV1='Input Tables'!$BJ$47,AV1='Input Tables'!$BK$47, AV1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*AV13),0)","v":0},{"$f":"IF(OR(AW1='Input Tables'!$BA$47, AW1='Input Tables'!$BB$47,AW1='Input Tables'!$BC$47, AW1='Input Tables'!$BD$47,AW1='Input Tables'!$BE$47,AW1='Input Tables'!$BF$47,AW1='Input Tables'!$BG$47,AW1='Input Tables'!$BH$47,AW1='Input Tables'!$BI$47,AW1='Input Tables'!$BJ$47,AW1='Input Tables'!$BK$47, AW1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*AW13),0)","v":0},{"$f":"IF(OR(AX1='Input Tables'!$BA$47, AX1='Input Tables'!$BB$47,AX1='Input Tables'!$BC$47, AX1='Input Tables'!$BD$47,AX1='Input Tables'!$BE$47,AX1='Input Tables'!$BF$47,AX1='Input Tables'!$BG$47,AX1='Input Tables'!$BH$47,AX1='Input Tables'!$BI$47,AX1='Input Tables'!$BJ$47,AX1='Input Tables'!$BK$47, AX1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*AX13),0)","v":0},{"$f":"IF(OR(AY1='Input Tables'!$BA$47, AY1='Input Tables'!$BB$47,AY1='Input Tables'!$BC$47, AY1='Input Tables'!$BD$47,AY1='Input Tables'!$BE$47,AY1='Input Tables'!$BF$47,AY1='Input Tables'!$BG$47,AY1='Input Tables'!$BH$47,AY1='Input Tables'!$BI$47,AY1='Input Tables'!$BJ$47,AY1='Input Tables'!$BK$47, AY1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*AY13),0)","v":0},{"$f":"IF(OR(AZ1='Input Tables'!$BA$47, AZ1='Input Tables'!$BB$47,AZ1='Input Tables'!$BC$47, AZ1='Input Tables'!$BD$47,AZ1='Input Tables'!$BE$47,AZ1='Input Tables'!$BF$47,AZ1='Input Tables'!$BG$47,AZ1='Input Tables'!$BH$47,AZ1='Input Tables'!$BI$47,AZ1='Input Tables'!$BJ$47,AZ1='Input Tables'!$BK$47, AZ1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*AZ13),0)","v":0},{"$f":"IF(OR(BA1='Input Tables'!$BA$47, BA1='Input Tables'!$BB$47,BA1='Input Tables'!$BC$47, BA1='Input Tables'!$BD$47,BA1='Input Tables'!$BE$47,BA1='Input Tables'!$BF$47,BA1='Input Tables'!$BG$47,BA1='Input Tables'!$BH$47,BA1='Input Tables'!$BI$47,BA1='Input Tables'!$BJ$47,BA1='Input Tables'!$BK$47, BA1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*BA13),0)","v":0},{"$f":"IF(OR(BB1='Input Tables'!$BA$47, BB1='Input Tables'!$BB$47,BB1='Input Tables'!$BC$47, BB1='Input Tables'!$BD$47,BB1='Input Tables'!$BE$47,BB1='Input Tables'!$BF$47,BB1='Input Tables'!$BG$47,BB1='Input Tables'!$BH$47,BB1='Input Tables'!$BI$47,BB1='Input Tables'!$BJ$47,BB1='Input Tables'!$BK$47, BB1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*BB13),0)","v":0},{"$f":"IF(OR(BC1='Input Tables'!$BA$47, BC1='Input Tables'!$BB$47,BC1='Input Tables'!$BC$47, BC1='Input Tables'!$BD$47,BC1='Input Tables'!$BE$47,BC1='Input Tables'!$BF$47,BC1='Input Tables'!$BG$47,BC1='Input Tables'!$BH$47,BC1='Input Tables'!$BI$47,BC1='Input Tables'!$BJ$47,BC1='Input Tables'!$BK$47, BC1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*BC13),0)","v":0},{"$f":"IF(OR(BD1='Input Tables'!$BA$47, BD1='Input Tables'!$BB$47,BD1='Input Tables'!$BC$47, BD1='Input Tables'!$BD$47,BD1='Input Tables'!$BE$47,BD1='Input Tables'!$BF$47,BD1='Input Tables'!$BG$47,BD1='Input Tables'!$BH$47,BD1='Input Tables'!$BI$47,BD1='Input Tables'!$BJ$47,BD1='Input Tables'!$BK$47, BD1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*BD13),0)","v":0},{"$f":"IF(OR(BE1='Input Tables'!$BA$47, BE1='Input Tables'!$BB$47,BE1='Input Tables'!$BC$47, BE1='Input Tables'!$BD$47,BE1='Input Tables'!$BE$47,BE1='Input Tables'!$BF$47,BE1='Input Tables'!$BG$47,BE1='Input Tables'!$BH$47,BE1='Input Tables'!$BI$47,BE1='Input Tables'!$BJ$47,BE1='Input Tables'!$BK$47, BE1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*BE13),0)","v":0},{"$f":"IF(OR(BF1='Input Tables'!$BA$47, BF1='Input Tables'!$BB$47,BF1='Input Tables'!$BC$47, BF1='Input Tables'!$BD$47,BF1='Input Tables'!$BE$47,BF1='Input Tables'!$BF$47,BF1='Input Tables'!$BG$47,BF1='Input Tables'!$BH$47,BF1='Input Tables'!$BI$47,BF1='Input Tables'!$BJ$47,BF1='Input Tables'!$BK$47, BF1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*BF13),0)","v":0},{"$f":"IF(OR(BG1='Input Tables'!$BA$47, BG1='Input Tables'!$BB$47,BG1='Input Tables'!$BC$47, BG1='Input Tables'!$BD$47,BG1='Input Tables'!$BE$47,BG1='Input Tables'!$BF$47,BG1='Input Tables'!$BG$47,BG1='Input Tables'!$BH$47,BG1='Input Tables'!$BI$47,BG1='Input Tables'!$BJ$47,BG1='Input Tables'!$BK$47, BG1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*BG13),0)","v":0},{"$f":"IF(OR(BH1='Input Tables'!$BA$47, BH1='Input Tables'!$BB$47,BH1='Input Tables'!$BC$47, BH1='Input Tables'!$BD$47,BH1='Input Tables'!$BE$47,BH1='Input Tables'!$BF$47,BH1='Input Tables'!$BG$47,BH1='Input Tables'!$BH$47,BH1='Input Tables'!$BI$47,BH1='Input Tables'!$BJ$47,BH1='Input Tables'!$BK$47, BH1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*BH13),0)","v":0},{"$f":"IF(OR(BI1='Input Tables'!$BA$47, BI1='Input Tables'!$BB$47,BI1='Input Tables'!$BC$47, BI1='Input Tables'!$BD$47,BI1='Input Tables'!$BE$47,BI1='Input Tables'!$BF$47,BI1='Input Tables'!$BG$47,BI1='Input Tables'!$BH$47,BI1='Input Tables'!$BI$47,BI1='Input Tables'!$BJ$47,BI1='Input Tables'!$BK$47, BI1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*BI13),0)","v":0},{"$f":"IF(OR(BJ1='Input Tables'!$BA$47, BJ1='Input Tables'!$BB$47,BJ1='Input Tables'!$BC$47, BJ1='Input Tables'!$BD$47,BJ1='Input Tables'!$BE$47,BJ1='Input Tables'!$BF$47,BJ1='Input Tables'!$BG$47,BJ1='Input Tables'!$BH$47,BJ1='Input Tables'!$BI$47,BJ1='Input Tables'!$BJ$47,BJ1='Input Tables'!$BK$47, BJ1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*BJ13),0)","v":0},{"$f":"IF(OR(BK1='Input Tables'!$BA$47, BK1='Input Tables'!$BB$47,BK1='Input Tables'!$BC$47, BK1='Input Tables'!$BD$47,BK1='Input Tables'!$BE$47,BK1='Input Tables'!$BF$47,BK1='Input Tables'!$BG$47,BK1='Input Tables'!$BH$47,BK1='Input Tables'!$BI$47,BK1='Input Tables'!$BJ$47,BK1='Input Tables'!$BK$47, BK1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*BK13),0)","v":0},{"$f":"IF(OR(BL1='Input Tables'!$BA$47, BL1='Input Tables'!$BB$47,BL1='Input Tables'!$BC$47, BL1='Input Tables'!$BD$47,BL1='Input Tables'!$BE$47,BL1='Input Tables'!$BF$47,BL1='Input Tables'!$BG$47,BL1='Input Tables'!$BH$47,BL1='Input Tables'!$BI$47,BL1='Input Tables'!$BJ$47,BL1='Input Tables'!$BK$47, BL1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*BL13),0)","v":0},{"$f":"IF(OR(BM1='Input Tables'!$BA$47, BM1='Input Tables'!$BB$47,BM1='Input Tables'!$BC$47, BM1='Input Tables'!$BD$47,BM1='Input Tables'!$BE$47,BM1='Input Tables'!$BF$47,BM1='Input Tables'!$BG$47,BM1='Input Tables'!$BH$47,BM1='Input Tables'!$BI$47,BM1='Input Tables'!$BJ$47,BM1='Input Tables'!$BK$47, BM1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*BM13),0)","v":0},{"$f":"IF(OR(BN1='Input Tables'!$BA$47, BN1='Input Tables'!$BB$47,BN1='Input Tables'!$BC$47, BN1='Input Tables'!$BD$47,BN1='Input Tables'!$BE$47,BN1='Input Tables'!$BF$47,BN1='Input Tables'!$BG$47,BN1='Input Tables'!$BH$47,BN1='Input Tables'!$BI$47,BN1='Input Tables'!$BJ$47,BN1='Input Tables'!$BK$47, BN1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*BN13),0)","v":0},{"$f":"IF(OR(BO1='Input Tables'!$BA$47, BO1='Input Tables'!$BB$47,BO1='Input Tables'!$BC$47, BO1='Input Tables'!$BD$47,BO1='Input Tables'!$BE$47,BO1='Input Tables'!$BF$47,BO1='Input Tables'!$BG$47,BO1='Input Tables'!$BH$47,BO1='Input Tables'!$BI$47,BO1='Input Tables'!$BJ$47,BO1='Input Tables'!$BK$47, BO1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*BO13),0)","v":0},{"$f":"IF(OR(BP1='Input Tables'!$BA$47, BP1='Input Tables'!$BB$47,BP1='Input Tables'!$BC$47, BP1='Input Tables'!$BD$47,BP1='Input Tables'!$BE$47,BP1='Input Tables'!$BF$47,BP1='Input Tables'!$BG$47,BP1='Input Tables'!$BH$47,BP1='Input Tables'!$BI$47,BP1='Input Tables'!$BJ$47,BP1='Input Tables'!$BK$47, BP1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*BP13),0)","v":0},{"$f":"IF(OR(BQ1='Input Tables'!$BA$47, BQ1='Input Tables'!$BB$47,BQ1='Input Tables'!$BC$47, BQ1='Input Tables'!$BD$47,BQ1='Input Tables'!$BE$47,BQ1='Input Tables'!$BF$47,BQ1='Input Tables'!$BG$47,BQ1='Input Tables'!$BH$47,BQ1='Input Tables'!$BI$47,BQ1='Input Tables'!$BJ$47,BQ1='Input Tables'!$BK$47, BQ1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*BQ13),0)","v":0},{"$f":"IF(OR(BR1='Input Tables'!$BA$47, BR1='Input Tables'!$BB$47,BR1='Input Tables'!$BC$47, BR1='Input Tables'!$BD$47,BR1='Input Tables'!$BE$47,BR1='Input Tables'!$BF$47,BR1='Input Tables'!$BG$47,BR1='Input Tables'!$BH$47,BR1='Input Tables'!$BI$47,BR1='Input Tables'!$BJ$47,BR1='Input Tables'!$BK$47, BR1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*BR13),0)","v":0},{"$f":"IF(OR(BS1='Input Tables'!$BA$47, BS1='Input Tables'!$BB$47,BS1='Input Tables'!$BC$47, BS1='Input Tables'!$BD$47,BS1='Input Tables'!$BE$47,BS1='Input Tables'!$BF$47,BS1='Input Tables'!$BG$47,BS1='Input Tables'!$BH$47,BS1='Input Tables'!$BI$47,BS1='Input Tables'!$BJ$47,BS1='Input Tables'!$BK$47, BS1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*BS13),0)","v":0},{"$f":"IF(OR(BT1='Input Tables'!$BA$47, BT1='Input Tables'!$BB$47,BT1='Input Tables'!$BC$47, BT1='Input Tables'!$BD$47,BT1='Input Tables'!$BE$47,BT1='Input Tables'!$BF$47,BT1='Input Tables'!$BG$47,BT1='Input Tables'!$BH$47,BT1='Input Tables'!$BI$47,BT1='Input Tables'!$BJ$47,BT1='Input Tables'!$BK$47, BT1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*BT13),0)","v":0},{"$f":"IF(OR(BU1='Input Tables'!$BA$47, BU1='Input Tables'!$BB$47,BU1='Input Tables'!$BC$47, BU1='Input Tables'!$BD$47,BU1='Input Tables'!$BE$47,BU1='Input Tables'!$BF$47,BU1='Input Tables'!$BG$47,BU1='Input Tables'!$BH$47,BU1='Input Tables'!$BI$47,BU1='Input Tables'!$BJ$47,BU1='Input Tables'!$BK$47, BU1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$H$13*BU13),0)","v":0}]
[]
[null,"Pest Control",null,null,{"$f":"IF(OR(E1='Input Tables'!$BA$54, E1='Input Tables'!$BB$54,E1='Input Tables'!$BC$54, E1='Input Tables'!$BD$54,E1='Input Tables'!$BE$54,E1='Input Tables'!$BF$54,E1='Input Tables'!$BG$54,E1='Input Tables'!$BH$54,E1='Input Tables'!$BI$54,E1='Input Tables'!$BJ$54,E1='Input Tables'!$BK$54, E1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*E13),0)","v":0},{"$f":"IF(OR(F1='Input Tables'!$BA$54, F1='Input Tables'!$BB$54,F1='Input Tables'!$BC$54, F1='Input Tables'!$BD$54,F1='Input Tables'!$BE$54,F1='Input Tables'!$BF$54,F1='Input Tables'!$BG$54,F1='Input Tables'!$BH$54,F1='Input Tables'!$BI$54,F1='Input Tables'!$BJ$54,F1='Input Tables'!$BK$54, F1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*F13),0)","v":0},{"$f":"IF(OR(G1='Input Tables'!$BA$54, G1='Input Tables'!$BB$54,G1='Input Tables'!$BC$54, G1='Input Tables'!$BD$54,G1='Input Tables'!$BE$54,G1='Input Tables'!$BF$54,G1='Input Tables'!$BG$54,G1='Input Tables'!$BH$54,G1='Input Tables'!$BI$54,G1='Input Tables'!$BJ$54,G1='Input Tables'!$BK$54, G1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*G13),0)","v":0},{"$f":"IF(OR(H1='Input Tables'!$BA$54, H1='Input Tables'!$BB$54,H1='Input Tables'!$BC$54, H1='Input Tables'!$BD$54,H1='Input Tables'!$BE$54,H1='Input Tables'!$BF$54,H1='Input Tables'!$BG$54,H1='Input Tables'!$BH$54,H1='Input Tables'!$BI$54,H1='Input Tables'!$BJ$54,H1='Input Tables'!$BK$54, H1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*H13),0)","v":0},{"$f":"IF(OR(I1='Input Tables'!$BA$54, I1='Input Tables'!$BB$54,I1='Input Tables'!$BC$54, I1='Input Tables'!$BD$54,I1='Input Tables'!$BE$54,I1='Input Tables'!$BF$54,I1='Input Tables'!$BG$54,I1='Input Tables'!$BH$54,I1='Input Tables'!$BI$54,I1='Input Tables'!$BJ$54,I1='Input Tables'!$BK$54, I1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*I13),0)","v":0},{"$f":"IF(OR(J1='Input Tables'!$BA$54, J1='Input Tables'!$BB$54,J1='Input Tables'!$BC$54, J1='Input Tables'!$BD$54,J1='Input Tables'!$BE$54,J1='Input Tables'!$BF$54,J1='Input Tables'!$BG$54,J1='Input Tables'!$BH$54,J1='Input Tables'!$BI$54,J1='Input Tables'!$BJ$54,J1='Input Tables'!$BK$54, J1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*J13),0)","v":0},{"$f":"IF(OR(K1='Input Tables'!$BA$54, K1='Input Tables'!$BB$54,K1='Input Tables'!$BC$54, K1='Input Tables'!$BD$54,K1='Input Tables'!$BE$54,K1='Input Tables'!$BF$54,K1='Input Tables'!$BG$54,K1='Input Tables'!$BH$54,K1='Input Tables'!$BI$54,K1='Input Tables'!$BJ$54,K1='Input Tables'!$BK$54, K1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*K13),0)","v":0},{"$f":"IF(OR(L1='Input Tables'!$BA$54, L1='Input Tables'!$BB$54,L1='Input Tables'!$BC$54, L1='Input Tables'!$BD$54,L1='Input Tables'!$BE$54,L1='Input Tables'!$BF$54,L1='Input Tables'!$BG$54,L1='Input Tables'!$BH$54,L1='Input Tables'!$BI$54,L1='Input Tables'!$BJ$54,L1='Input Tables'!$BK$54, L1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*L13),0)","v":0},{"$f":"IF(OR(M1='Input Tables'!$BA$54, M1='Input Tables'!$BB$54,M1='Input Tables'!$BC$54, M1='Input Tables'!$BD$54,M1='Input Tables'!$BE$54,M1='Input Tables'!$BF$54,M1='Input Tables'!$BG$54,M1='Input Tables'!$BH$54,M1='Input Tables'!$BI$54,M1='Input Tables'!$BJ$54,M1='Input Tables'!$BK$54, M1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*M13),0)","v":0},{"$f":"IF(OR(N1='Input Tables'!$BA$54, N1='Input Tables'!$BB$54,N1='Input Tables'!$BC$54, N1='Input Tables'!$BD$54,N1='Input Tables'!$BE$54,N1='Input Tables'!$BF$54,N1='Input Tables'!$BG$54,N1='Input Tables'!$BH$54,N1='Input Tables'!$BI$54,N1='Input Tables'!$BJ$54,N1='Input Tables'!$BK$54, N1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*N13),0)","v":0},{"$f":"IF(OR(O1='Input Tables'!$BA$54, O1='Input Tables'!$BB$54,O1='Input Tables'!$BC$54, O1='Input Tables'!$BD$54,O1='Input Tables'!$BE$54,O1='Input Tables'!$BF$54,O1='Input Tables'!$BG$54,O1='Input Tables'!$BH$54,O1='Input Tables'!$BI$54,O1='Input Tables'!$BJ$54,O1='Input Tables'!$BK$54, O1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*O13),0)","v":0},{"$f":"IF(OR(P1='Input Tables'!$BA$54, P1='Input Tables'!$BB$54,P1='Input Tables'!$BC$54, P1='Input Tables'!$BD$54,P1='Input Tables'!$BE$54,P1='Input Tables'!$BF$54,P1='Input Tables'!$BG$54,P1='Input Tables'!$BH$54,P1='Input Tables'!$BI$54,P1='Input Tables'!$BJ$54,P1='Input Tables'!$BK$54, P1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*P13),0)","v":0},{"$f":"IF(OR(Q1='Input Tables'!$BA$54, Q1='Input Tables'!$BB$54,Q1='Input Tables'!$BC$54, Q1='Input Tables'!$BD$54,Q1='Input Tables'!$BE$54,Q1='Input Tables'!$BF$54,Q1='Input Tables'!$BG$54,Q1='Input Tables'!$BH$54,Q1='Input Tables'!$BI$54,Q1='Input Tables'!$BJ$54,Q1='Input Tables'!$BK$54, Q1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*Q13),0)","v":0},{"$f":"IF(OR(R1='Input Tables'!$BA$54, R1='Input Tables'!$BB$54,R1='Input Tables'!$BC$54, R1='Input Tables'!$BD$54,R1='Input Tables'!$BE$54,R1='Input Tables'!$BF$54,R1='Input Tables'!$BG$54,R1='Input Tables'!$BH$54,R1='Input Tables'!$BI$54,R1='Input Tables'!$BJ$54,R1='Input Tables'!$BK$54, R1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*R13),0)","v":0},{"$f":"IF(OR(S1='Input Tables'!$BA$54, S1='Input Tables'!$BB$54,S1='Input Tables'!$BC$54, S1='Input Tables'!$BD$54,S1='Input Tables'!$BE$54,S1='Input Tables'!$BF$54,S1='Input Tables'!$BG$54,S1='Input Tables'!$BH$54,S1='Input Tables'!$BI$54,S1='Input Tables'!$BJ$54,S1='Input Tables'!$BK$54, S1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*S13),0)","v":0},{"$f":"IF(OR(T1='Input Tables'!$BA$54, T1='Input Tables'!$BB$54,T1='Input Tables'!$BC$54, T1='Input Tables'!$BD$54,T1='Input Tables'!$BE$54,T1='Input Tables'!$BF$54,T1='Input Tables'!$BG$54,T1='Input Tables'!$BH$54,T1='Input Tables'!$BI$54,T1='Input Tables'!$BJ$54,T1='Input Tables'!$BK$54, T1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*T13),0)","v":0},{"$f":"IF(OR(U1='Input Tables'!$BA$54, U1='Input Tables'!$BB$54,U1='Input Tables'!$BC$54, U1='Input Tables'!$BD$54,U1='Input Tables'!$BE$54,U1='Input Tables'!$BF$54,U1='Input Tables'!$BG$54,U1='Input Tables'!$BH$54,U1='Input Tables'!$BI$54,U1='Input Tables'!$BJ$54,U1='Input Tables'!$BK$54, U1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*U13),0)","v":0},{"$f":"IF(OR(V1='Input Tables'!$BA$54, V1='Input Tables'!$BB$54,V1='Input Tables'!$BC$54, V1='Input Tables'!$BD$54,V1='Input Tables'!$BE$54,V1='Input Tables'!$BF$54,V1='Input Tables'!$BG$54,V1='Input Tables'!$BH$54,V1='Input Tables'!$BI$54,V1='Input Tables'!$BJ$54,V1='Input Tables'!$BK$54, V1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*V13),0)","v":0},{"$f":"IF(OR(W1='Input Tables'!$BA$54, W1='Input Tables'!$BB$54,W1='Input Tables'!$BC$54, W1='Input Tables'!$BD$54,W1='Input Tables'!$BE$54,W1='Input Tables'!$BF$54,W1='Input Tables'!$BG$54,W1='Input Tables'!$BH$54,W1='Input Tables'!$BI$54,W1='Input Tables'!$BJ$54,W1='Input Tables'!$BK$54, W1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*W13),0)","v":0},{"$f":"IF(OR(X1='Input Tables'!$BA$54, X1='Input Tables'!$BB$54,X1='Input Tables'!$BC$54, X1='Input Tables'!$BD$54,X1='Input Tables'!$BE$54,X1='Input Tables'!$BF$54,X1='Input Tables'!$BG$54,X1='Input Tables'!$BH$54,X1='Input Tables'!$BI$54,X1='Input Tables'!$BJ$54,X1='Input Tables'!$BK$54, X1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*X13),0)","v":0},{"$f":"IF(OR(Y1='Input Tables'!$BA$54, Y1='Input Tables'!$BB$54,Y1='Input Tables'!$BC$54, Y1='Input Tables'!$BD$54,Y1='Input Tables'!$BE$54,Y1='Input Tables'!$BF$54,Y1='Input Tables'!$BG$54,Y1='Input Tables'!$BH$54,Y1='Input Tables'!$BI$54,Y1='Input Tables'!$BJ$54,Y1='Input Tables'!$BK$54, Y1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*Y13),0)","v":0},{"$f":"IF(OR(Z1='Input Tables'!$BA$54, Z1='Input Tables'!$BB$54,Z1='Input Tables'!$BC$54, Z1='Input Tables'!$BD$54,Z1='Input Tables'!$BE$54,Z1='Input Tables'!$BF$54,Z1='Input Tables'!$BG$54,Z1='Input Tables'!$BH$54,Z1='Input Tables'!$BI$54,Z1='Input Tables'!$BJ$54,Z1='Input Tables'!$BK$54, Z1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*Z13),0)","v":0},{"$f":"IF(OR(AA1='Input Tables'!$BA$54, AA1='Input Tables'!$BB$54,AA1='Input Tables'!$BC$54, AA1='Input Tables'!$BD$54,AA1='Input Tables'!$BE$54,AA1='Input Tables'!$BF$54,AA1='Input Tables'!$BG$54,AA1='Input Tables'!$BH$54,AA1='Input Tables'!$BI$54,AA1='Input Tables'!$BJ$54,AA1='Input Tables'!$BK$54, AA1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*AA13),0)","v":0},{"$f":"IF(OR(AB1='Input Tables'!$BA$54, AB1='Input Tables'!$BB$54,AB1='Input Tables'!$BC$54, AB1='Input Tables'!$BD$54,AB1='Input Tables'!$BE$54,AB1='Input Tables'!$BF$54,AB1='Input Tables'!$BG$54,AB1='Input Tables'!$BH$54,AB1='Input Tables'!$BI$54,AB1='Input Tables'!$BJ$54,AB1='Input Tables'!$BK$54, AB1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*AB13),0)","v":0},{"$f":"IF(OR(AC1='Input Tables'!$BA$54, AC1='Input Tables'!$BB$54,AC1='Input Tables'!$BC$54, AC1='Input Tables'!$BD$54,AC1='Input Tables'!$BE$54,AC1='Input Tables'!$BF$54,AC1='Input Tables'!$BG$54,AC1='Input Tables'!$BH$54,AC1='Input Tables'!$BI$54,AC1='Input Tables'!$BJ$54,AC1='Input Tables'!$BK$54, AC1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*AC13),0)","v":0},{"$f":"IF(OR(AD1='Input Tables'!$BA$54, AD1='Input Tables'!$BB$54,AD1='Input Tables'!$BC$54, AD1='Input Tables'!$BD$54,AD1='Input Tables'!$BE$54,AD1='Input Tables'!$BF$54,AD1='Input Tables'!$BG$54,AD1='Input Tables'!$BH$54,AD1='Input Tables'!$BI$54,AD1='Input Tables'!$BJ$54,AD1='Input Tables'!$BK$54, AD1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*AD13),0)","v":0},{"$f":"IF(OR(AE1='Input Tables'!$BA$54, AE1='Input Tables'!$BB$54,AE1='Input Tables'!$BC$54, AE1='Input Tables'!$BD$54,AE1='Input Tables'!$BE$54,AE1='Input Tables'!$BF$54,AE1='Input Tables'!$BG$54,AE1='Input Tables'!$BH$54,AE1='Input Tables'!$BI$54,AE1='Input Tables'!$BJ$54,AE1='Input Tables'!$BK$54, AE1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*AE13),0)","v":0},{"$f":"IF(OR(AF1='Input Tables'!$BA$54, AF1='Input Tables'!$BB$54,AF1='Input Tables'!$BC$54, AF1='Input Tables'!$BD$54,AF1='Input Tables'!$BE$54,AF1='Input Tables'!$BF$54,AF1='Input Tables'!$BG$54,AF1='Input Tables'!$BH$54,AF1='Input Tables'!$BI$54,AF1='Input Tables'!$BJ$54,AF1='Input Tables'!$BK$54, AF1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*AF13),0)","v":0},{"$f":"IF(OR(AG1='Input Tables'!$BA$54, AG1='Input Tables'!$BB$54,AG1='Input Tables'!$BC$54, AG1='Input Tables'!$BD$54,AG1='Input Tables'!$BE$54,AG1='Input Tables'!$BF$54,AG1='Input Tables'!$BG$54,AG1='Input Tables'!$BH$54,AG1='Input Tables'!$BI$54,AG1='Input Tables'!$BJ$54,AG1='Input Tables'!$BK$54, AG1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*AG13),0)","v":0},{"$f":"IF(OR(AH1='Input Tables'!$BA$54, AH1='Input Tables'!$BB$54,AH1='Input Tables'!$BC$54, AH1='Input Tables'!$BD$54,AH1='Input Tables'!$BE$54,AH1='Input Tables'!$BF$54,AH1='Input Tables'!$BG$54,AH1='Input Tables'!$BH$54,AH1='Input Tables'!$BI$54,AH1='Input Tables'!$BJ$54,AH1='Input Tables'!$BK$54, AH1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*AH13),0)","v":0},{"$f":"IF(OR(AI1='Input Tables'!$BA$54, AI1='Input Tables'!$BB$54,AI1='Input Tables'!$BC$54, AI1='Input Tables'!$BD$54,AI1='Input Tables'!$BE$54,AI1='Input Tables'!$BF$54,AI1='Input Tables'!$BG$54,AI1='Input Tables'!$BH$54,AI1='Input Tables'!$BI$54,AI1='Input Tables'!$BJ$54,AI1='Input Tables'!$BK$54, AI1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*AI13),0)","v":0},{"$f":"IF(OR(AJ1='Input Tables'!$BA$54, AJ1='Input Tables'!$BB$54,AJ1='Input Tables'!$BC$54, AJ1='Input Tables'!$BD$54,AJ1='Input Tables'!$BE$54,AJ1='Input Tables'!$BF$54,AJ1='Input Tables'!$BG$54,AJ1='Input Tables'!$BH$54,AJ1='Input Tables'!$BI$54,AJ1='Input Tables'!$BJ$54,AJ1='Input Tables'!$BK$54, AJ1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*AJ13),0)","v":0},{"$f":"IF(OR(AK1='Input Tables'!$BA$54, AK1='Input Tables'!$BB$54,AK1='Input Tables'!$BC$54, AK1='Input Tables'!$BD$54,AK1='Input Tables'!$BE$54,AK1='Input Tables'!$BF$54,AK1='Input Tables'!$BG$54,AK1='Input Tables'!$BH$54,AK1='Input Tables'!$BI$54,AK1='Input Tables'!$BJ$54,AK1='Input Tables'!$BK$54, AK1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*AK13),0)","v":0},{"$f":"IF(OR(AL1='Input Tables'!$BA$54, AL1='Input Tables'!$BB$54,AL1='Input Tables'!$BC$54, AL1='Input Tables'!$BD$54,AL1='Input Tables'!$BE$54,AL1='Input Tables'!$BF$54,AL1='Input Tables'!$BG$54,AL1='Input Tables'!$BH$54,AL1='Input Tables'!$BI$54,AL1='Input Tables'!$BJ$54,AL1='Input Tables'!$BK$54, AL1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*AL13),0)","v":0},{"$f":"IF(OR(AM1='Input Tables'!$BA$54, AM1='Input Tables'!$BB$54,AM1='Input Tables'!$BC$54, AM1='Input Tables'!$BD$54,AM1='Input Tables'!$BE$54,AM1='Input Tables'!$BF$54,AM1='Input Tables'!$BG$54,AM1='Input Tables'!$BH$54,AM1='Input Tables'!$BI$54,AM1='Input Tables'!$BJ$54,AM1='Input Tables'!$BK$54, AM1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*AM13),0)","v":0},{"$f":"IF(OR(AN1='Input Tables'!$BA$54, AN1='Input Tables'!$BB$54,AN1='Input Tables'!$BC$54, AN1='Input Tables'!$BD$54,AN1='Input Tables'!$BE$54,AN1='Input Tables'!$BF$54,AN1='Input Tables'!$BG$54,AN1='Input Tables'!$BH$54,AN1='Input Tables'!$BI$54,AN1='Input Tables'!$BJ$54,AN1='Input Tables'!$BK$54, AN1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*AN13),0)","v":0},{"$f":"IF(OR(AO1='Input Tables'!$BA$54, AO1='Input Tables'!$BB$54,AO1='Input Tables'!$BC$54, AO1='Input Tables'!$BD$54,AO1='Input Tables'!$BE$54,AO1='Input Tables'!$BF$54,AO1='Input Tables'!$BG$54,AO1='Input Tables'!$BH$54,AO1='Input Tables'!$BI$54,AO1='Input Tables'!$BJ$54,AO1='Input Tables'!$BK$54, AO1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*AO13),0)","v":0},{"$f":"IF(OR(AP1='Input Tables'!$BA$54, AP1='Input Tables'!$BB$54,AP1='Input Tables'!$BC$54, AP1='Input Tables'!$BD$54,AP1='Input Tables'!$BE$54,AP1='Input Tables'!$BF$54,AP1='Input Tables'!$BG$54,AP1='Input Tables'!$BH$54,AP1='Input Tables'!$BI$54,AP1='Input Tables'!$BJ$54,AP1='Input Tables'!$BK$54, AP1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*AP13),0)","v":0},{"$f":"IF(OR(AQ1='Input Tables'!$BA$54, AQ1='Input Tables'!$BB$54,AQ1='Input Tables'!$BC$54, AQ1='Input Tables'!$BD$54,AQ1='Input Tables'!$BE$54,AQ1='Input Tables'!$BF$54,AQ1='Input Tables'!$BG$54,AQ1='Input Tables'!$BH$54,AQ1='Input Tables'!$BI$54,AQ1='Input Tables'!$BJ$54,AQ1='Input Tables'!$BK$54, AQ1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*AQ13),0)","v":0},{"$f":"IF(OR(AR1='Input Tables'!$BA$54, AR1='Input Tables'!$BB$54,AR1='Input Tables'!$BC$54, AR1='Input Tables'!$BD$54,AR1='Input Tables'!$BE$54,AR1='Input Tables'!$BF$54,AR1='Input Tables'!$BG$54,AR1='Input Tables'!$BH$54,AR1='Input Tables'!$BI$54,AR1='Input Tables'!$BJ$54,AR1='Input Tables'!$BK$54, AR1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*AR13),0)","v":0},{"$f":"IF(OR(AS1='Input Tables'!$BA$54, AS1='Input Tables'!$BB$54,AS1='Input Tables'!$BC$54, AS1='Input Tables'!$BD$54,AS1='Input Tables'!$BE$54,AS1='Input Tables'!$BF$54,AS1='Input Tables'!$BG$54,AS1='Input Tables'!$BH$54,AS1='Input Tables'!$BI$54,AS1='Input Tables'!$BJ$54,AS1='Input Tables'!$BK$54, AS1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*AS13),0)","v":0},{"$f":"IF(OR(AT1='Input Tables'!$BA$54, AT1='Input Tables'!$BB$54,AT1='Input Tables'!$BC$54, AT1='Input Tables'!$BD$54,AT1='Input Tables'!$BE$54,AT1='Input Tables'!$BF$54,AT1='Input Tables'!$BG$54,AT1='Input Tables'!$BH$54,AT1='Input Tables'!$BI$54,AT1='Input Tables'!$BJ$54,AT1='Input Tables'!$BK$54, AT1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*AT13),0)","v":0},{"$f":"IF(OR(AU1='Input Tables'!$BA$54, AU1='Input Tables'!$BB$54,AU1='Input Tables'!$BC$54, AU1='Input Tables'!$BD$54,AU1='Input Tables'!$BE$54,AU1='Input Tables'!$BF$54,AU1='Input Tables'!$BG$54,AU1='Input Tables'!$BH$54,AU1='Input Tables'!$BI$54,AU1='Input Tables'!$BJ$54,AU1='Input Tables'!$BK$54, AU1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*AU13),0)","v":0},{"$f":"IF(OR(AV1='Input Tables'!$BA$54, AV1='Input Tables'!$BB$54,AV1='Input Tables'!$BC$54, AV1='Input Tables'!$BD$54,AV1='Input Tables'!$BE$54,AV1='Input Tables'!$BF$54,AV1='Input Tables'!$BG$54,AV1='Input Tables'!$BH$54,AV1='Input Tables'!$BI$54,AV1='Input Tables'!$BJ$54,AV1='Input Tables'!$BK$54, AV1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*AV13),0)","v":0},{"$f":"IF(OR(AW1='Input Tables'!$BA$54, AW1='Input Tables'!$BB$54,AW1='Input Tables'!$BC$54, AW1='Input Tables'!$BD$54,AW1='Input Tables'!$BE$54,AW1='Input Tables'!$BF$54,AW1='Input Tables'!$BG$54,AW1='Input Tables'!$BH$54,AW1='Input Tables'!$BI$54,AW1='Input Tables'!$BJ$54,AW1='Input Tables'!$BK$54, AW1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*AW13),0)","v":0},{"$f":"IF(OR(AX1='Input Tables'!$BA$54, AX1='Input Tables'!$BB$54,AX1='Input Tables'!$BC$54, AX1='Input Tables'!$BD$54,AX1='Input Tables'!$BE$54,AX1='Input Tables'!$BF$54,AX1='Input Tables'!$BG$54,AX1='Input Tables'!$BH$54,AX1='Input Tables'!$BI$54,AX1='Input Tables'!$BJ$54,AX1='Input Tables'!$BK$54, AX1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*AX13),0)","v":0},{"$f":"IF(OR(AY1='Input Tables'!$BA$54, AY1='Input Tables'!$BB$54,AY1='Input Tables'!$BC$54, AY1='Input Tables'!$BD$54,AY1='Input Tables'!$BE$54,AY1='Input Tables'!$BF$54,AY1='Input Tables'!$BG$54,AY1='Input Tables'!$BH$54,AY1='Input Tables'!$BI$54,AY1='Input Tables'!$BJ$54,AY1='Input Tables'!$BK$54, AY1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*AY13),0)","v":0},{"$f":"IF(OR(AZ1='Input Tables'!$BA$54, AZ1='Input Tables'!$BB$54,AZ1='Input Tables'!$BC$54, AZ1='Input Tables'!$BD$54,AZ1='Input Tables'!$BE$54,AZ1='Input Tables'!$BF$54,AZ1='Input Tables'!$BG$54,AZ1='Input Tables'!$BH$54,AZ1='Input Tables'!$BI$54,AZ1='Input Tables'!$BJ$54,AZ1='Input Tables'!$BK$54, AZ1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*AZ13),0)","v":0},{"$f":"IF(OR(BA1='Input Tables'!$BA$54, BA1='Input Tables'!$BB$54,BA1='Input Tables'!$BC$54, BA1='Input Tables'!$BD$54,BA1='Input Tables'!$BE$54,BA1='Input Tables'!$BF$54,BA1='Input Tables'!$BG$54,BA1='Input Tables'!$BH$54,BA1='Input Tables'!$BI$54,BA1='Input Tables'!$BJ$54,BA1='Input Tables'!$BK$54, BA1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*BA13),0)","v":0},{"$f":"IF(OR(BB1='Input Tables'!$BA$54, BB1='Input Tables'!$BB$54,BB1='Input Tables'!$BC$54, BB1='Input Tables'!$BD$54,BB1='Input Tables'!$BE$54,BB1='Input Tables'!$BF$54,BB1='Input Tables'!$BG$54,BB1='Input Tables'!$BH$54,BB1='Input Tables'!$BI$54,BB1='Input Tables'!$BJ$54,BB1='Input Tables'!$BK$54, BB1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*BB13),0)","v":0},{"$f":"IF(OR(BC1='Input Tables'!$BA$54, BC1='Input Tables'!$BB$54,BC1='Input Tables'!$BC$54, BC1='Input Tables'!$BD$54,BC1='Input Tables'!$BE$54,BC1='Input Tables'!$BF$54,BC1='Input Tables'!$BG$54,BC1='Input Tables'!$BH$54,BC1='Input Tables'!$BI$54,BC1='Input Tables'!$BJ$54,BC1='Input Tables'!$BK$54, BC1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*BC13),0)","v":0},{"$f":"IF(OR(BD1='Input Tables'!$BA$54, BD1='Input Tables'!$BB$54,BD1='Input Tables'!$BC$54, BD1='Input Tables'!$BD$54,BD1='Input Tables'!$BE$54,BD1='Input Tables'!$BF$54,BD1='Input Tables'!$BG$54,BD1='Input Tables'!$BH$54,BD1='Input Tables'!$BI$54,BD1='Input Tables'!$BJ$54,BD1='Input Tables'!$BK$54, BD1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*BD13),0)","v":0},{"$f":"IF(OR(BE1='Input Tables'!$BA$54, BE1='Input Tables'!$BB$54,BE1='Input Tables'!$BC$54, BE1='Input Tables'!$BD$54,BE1='Input Tables'!$BE$54,BE1='Input Tables'!$BF$54,BE1='Input Tables'!$BG$54,BE1='Input Tables'!$BH$54,BE1='Input Tables'!$BI$54,BE1='Input Tables'!$BJ$54,BE1='Input Tables'!$BK$54, BE1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*BE13),0)","v":0},{"$f":"IF(OR(BF1='Input Tables'!$BA$54, BF1='Input Tables'!$BB$54,BF1='Input Tables'!$BC$54, BF1='Input Tables'!$BD$54,BF1='Input Tables'!$BE$54,BF1='Input Tables'!$BF$54,BF1='Input Tables'!$BG$54,BF1='Input Tables'!$BH$54,BF1='Input Tables'!$BI$54,BF1='Input Tables'!$BJ$54,BF1='Input Tables'!$BK$54, BF1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*BF13),0)","v":0},{"$f":"IF(OR(BG1='Input Tables'!$BA$54, BG1='Input Tables'!$BB$54,BG1='Input Tables'!$BC$54, BG1='Input Tables'!$BD$54,BG1='Input Tables'!$BE$54,BG1='Input Tables'!$BF$54,BG1='Input Tables'!$BG$54,BG1='Input Tables'!$BH$54,BG1='Input Tables'!$BI$54,BG1='Input Tables'!$BJ$54,BG1='Input Tables'!$BK$54, BG1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*BG13),0)","v":0},{"$f":"IF(OR(BH1='Input Tables'!$BA$54, BH1='Input Tables'!$BB$54,BH1='Input Tables'!$BC$54, BH1='Input Tables'!$BD$54,BH1='Input Tables'!$BE$54,BH1='Input Tables'!$BF$54,BH1='Input Tables'!$BG$54,BH1='Input Tables'!$BH$54,BH1='Input Tables'!$BI$54,BH1='Input Tables'!$BJ$54,BH1='Input Tables'!$BK$54, BH1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*BH13),0)","v":0},{"$f":"IF(OR(BI1='Input Tables'!$BA$54, BI1='Input Tables'!$BB$54,BI1='Input Tables'!$BC$54, BI1='Input Tables'!$BD$54,BI1='Input Tables'!$BE$54,BI1='Input Tables'!$BF$54,BI1='Input Tables'!$BG$54,BI1='Input Tables'!$BH$54,BI1='Input Tables'!$BI$54,BI1='Input Tables'!$BJ$54,BI1='Input Tables'!$BK$54, BI1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*BI13),0)","v":0},{"$f":"IF(OR(BJ1='Input Tables'!$BA$54, BJ1='Input Tables'!$BB$54,BJ1='Input Tables'!$BC$54, BJ1='Input Tables'!$BD$54,BJ1='Input Tables'!$BE$54,BJ1='Input Tables'!$BF$54,BJ1='Input Tables'!$BG$54,BJ1='Input Tables'!$BH$54,BJ1='Input Tables'!$BI$54,BJ1='Input Tables'!$BJ$54,BJ1='Input Tables'!$BK$54, BJ1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*BJ13),0)","v":0},{"$f":"IF(OR(BK1='Input Tables'!$BA$54, BK1='Input Tables'!$BB$54,BK1='Input Tables'!$BC$54, BK1='Input Tables'!$BD$54,BK1='Input Tables'!$BE$54,BK1='Input Tables'!$BF$54,BK1='Input Tables'!$BG$54,BK1='Input Tables'!$BH$54,BK1='Input Tables'!$BI$54,BK1='Input Tables'!$BJ$54,BK1='Input Tables'!$BK$54, BK1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*BK13),0)","v":0},{"$f":"IF(OR(BL1='Input Tables'!$BA$54, BL1='Input Tables'!$BB$54,BL1='Input Tables'!$BC$54, BL1='Input Tables'!$BD$54,BL1='Input Tables'!$BE$54,BL1='Input Tables'!$BF$54,BL1='Input Tables'!$BG$54,BL1='Input Tables'!$BH$54,BL1='Input Tables'!$BI$54,BL1='Input Tables'!$BJ$54,BL1='Input Tables'!$BK$54, BL1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*BL13),0)","v":0},{"$f":"IF(OR(BM1='Input Tables'!$BA$54, BM1='Input Tables'!$BB$54,BM1='Input Tables'!$BC$54, BM1='Input Tables'!$BD$54,BM1='Input Tables'!$BE$54,BM1='Input Tables'!$BF$54,BM1='Input Tables'!$BG$54,BM1='Input Tables'!$BH$54,BM1='Input Tables'!$BI$54,BM1='Input Tables'!$BJ$54,BM1='Input Tables'!$BK$54, BM1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*BM13),0)","v":0},{"$f":"IF(OR(BN1='Input Tables'!$BA$54, BN1='Input Tables'!$BB$54,BN1='Input Tables'!$BC$54, BN1='Input Tables'!$BD$54,BN1='Input Tables'!$BE$54,BN1='Input Tables'!$BF$54,BN1='Input Tables'!$BG$54,BN1='Input Tables'!$BH$54,BN1='Input Tables'!$BI$54,BN1='Input Tables'!$BJ$54,BN1='Input Tables'!$BK$54, BN1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*BN13),0)","v":0},{"$f":"IF(OR(BO1='Input Tables'!$BA$54, BO1='Input Tables'!$BB$54,BO1='Input Tables'!$BC$54, BO1='Input Tables'!$BD$54,BO1='Input Tables'!$BE$54,BO1='Input Tables'!$BF$54,BO1='Input Tables'!$BG$54,BO1='Input Tables'!$BH$54,BO1='Input Tables'!$BI$54,BO1='Input Tables'!$BJ$54,BO1='Input Tables'!$BK$54, BO1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*BO13),0)","v":0},{"$f":"IF(OR(BP1='Input Tables'!$BA$54, BP1='Input Tables'!$BB$54,BP1='Input Tables'!$BC$54, BP1='Input Tables'!$BD$54,BP1='Input Tables'!$BE$54,BP1='Input Tables'!$BF$54,BP1='Input Tables'!$BG$54,BP1='Input Tables'!$BH$54,BP1='Input Tables'!$BI$54,BP1='Input Tables'!$BJ$54,BP1='Input Tables'!$BK$54, BP1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*BP13),0)","v":0},{"$f":"IF(OR(BQ1='Input Tables'!$BA$54, BQ1='Input Tables'!$BB$54,BQ1='Input Tables'!$BC$54, BQ1='Input Tables'!$BD$54,BQ1='Input Tables'!$BE$54,BQ1='Input Tables'!$BF$54,BQ1='Input Tables'!$BG$54,BQ1='Input Tables'!$BH$54,BQ1='Input Tables'!$BI$54,BQ1='Input Tables'!$BJ$54,BQ1='Input Tables'!$BK$54, BQ1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*BQ13),0)","v":0},{"$f":"IF(OR(BR1='Input Tables'!$BA$54, BR1='Input Tables'!$BB$54,BR1='Input Tables'!$BC$54, BR1='Input Tables'!$BD$54,BR1='Input Tables'!$BE$54,BR1='Input Tables'!$BF$54,BR1='Input Tables'!$BG$54,BR1='Input Tables'!$BH$54,BR1='Input Tables'!$BI$54,BR1='Input Tables'!$BJ$54,BR1='Input Tables'!$BK$54, BR1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*BR13),0)","v":0},{"$f":"IF(OR(BS1='Input Tables'!$BA$54, BS1='Input Tables'!$BB$54,BS1='Input Tables'!$BC$54, BS1='Input Tables'!$BD$54,BS1='Input Tables'!$BE$54,BS1='Input Tables'!$BF$54,BS1='Input Tables'!$BG$54,BS1='Input Tables'!$BH$54,BS1='Input Tables'!$BI$54,BS1='Input Tables'!$BJ$54,BS1='Input Tables'!$BK$54, BS1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*BS13),0)","v":0},{"$f":"IF(OR(BT1='Input Tables'!$BA$54, BT1='Input Tables'!$BB$54,BT1='Input Tables'!$BC$54, BT1='Input Tables'!$BD$54,BT1='Input Tables'!$BE$54,BT1='Input Tables'!$BF$54,BT1='Input Tables'!$BG$54,BT1='Input Tables'!$BH$54,BT1='Input Tables'!$BI$54,BT1='Input Tables'!$BJ$54,BT1='Input Tables'!$BK$54, BT1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*BT13),0)","v":0},{"$f":"IF(OR(BU1='Input Tables'!$BA$54, BU1='Input Tables'!$BB$54,BU1='Input Tables'!$BC$54, BU1='Input Tables'!$BD$54,BU1='Input Tables'!$BE$54,BU1='Input Tables'!$BF$54,BU1='Input Tables'!$BG$54,BU1='Input Tables'!$BH$54,BU1='Input Tables'!$BI$54,BU1='Input Tables'!$BJ$54,BU1='Input Tables'!$BK$54, BU1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$H$14*BU13),0)","v":0}]
[]
[null,"Disease Control",null,null,{"$f":"IF(OR(E1='Input Tables'!$BA$68, E1='Input Tables'!$BB$68,E1='Input Tables'!$BC$68, E1='Input Tables'!$BD$68,E1='Input Tables'!$BE$68,E1='Input Tables'!$BF$68,E1='Input Tables'!$BG$68,E1='Input Tables'!$BH$68,E1='Input Tables'!$BI$68,E1='Input Tables'!$BJ$68,E1='Input Tables'!$BK$68, E1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*E13),0)","v":0},{"$f":"IF(OR(F1='Input Tables'!$BA$68, F1='Input Tables'!$BB$68,F1='Input Tables'!$BC$68, F1='Input Tables'!$BD$68,F1='Input Tables'!$BE$68,F1='Input Tables'!$BF$68,F1='Input Tables'!$BG$68,F1='Input Tables'!$BH$68,F1='Input Tables'!$BI$68,F1='Input Tables'!$BJ$68,F1='Input Tables'!$BK$68, F1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*F13),0)","v":0},{"$f":"IF(OR(G1='Input Tables'!$BA$68, G1='Input Tables'!$BB$68,G1='Input Tables'!$BC$68, G1='Input Tables'!$BD$68,G1='Input Tables'!$BE$68,G1='Input Tables'!$BF$68,G1='Input Tables'!$BG$68,G1='Input Tables'!$BH$68,G1='Input Tables'!$BI$68,G1='Input Tables'!$BJ$68,G1='Input Tables'!$BK$68, G1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*G13),0)","v":0},{"$f":"IF(OR(H1='Input Tables'!$BA$68, H1='Input Tables'!$BB$68,H1='Input Tables'!$BC$68, H1='Input Tables'!$BD$68,H1='Input Tables'!$BE$68,H1='Input Tables'!$BF$68,H1='Input Tables'!$BG$68,H1='Input Tables'!$BH$68,H1='Input Tables'!$BI$68,H1='Input Tables'!$BJ$68,H1='Input Tables'!$BK$68, H1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*H13),0)","v":0},{"$f":"IF(OR(I1='Input Tables'!$BA$68, I1='Input Tables'!$BB$68,I1='Input Tables'!$BC$68, I1='Input Tables'!$BD$68,I1='Input Tables'!$BE$68,I1='Input Tables'!$BF$68,I1='Input Tables'!$BG$68,I1='Input Tables'!$BH$68,I1='Input Tables'!$BI$68,I1='Input Tables'!$BJ$68,I1='Input Tables'!$BK$68, I1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*I13),0)","v":0},{"$f":"IF(OR(J1='Input Tables'!$BA$68, J1='Input Tables'!$BB$68,J1='Input Tables'!$BC$68, J1='Input Tables'!$BD$68,J1='Input Tables'!$BE$68,J1='Input Tables'!$BF$68,J1='Input Tables'!$BG$68,J1='Input Tables'!$BH$68,J1='Input Tables'!$BI$68,J1='Input Tables'!$BJ$68,J1='Input Tables'!$BK$68, J1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*J13),0)","v":0},{"$f":"IF(OR(K1='Input Tables'!$BA$68, K1='Input Tables'!$BB$68,K1='Input Tables'!$BC$68, K1='Input Tables'!$BD$68,K1='Input Tables'!$BE$68,K1='Input Tables'!$BF$68,K1='Input Tables'!$BG$68,K1='Input Tables'!$BH$68,K1='Input Tables'!$BI$68,K1='Input Tables'!$BJ$68,K1='Input Tables'!$BK$68, K1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*K13),0)","v":0},{"$f":"IF(OR(L1='Input Tables'!$BA$68, L1='Input Tables'!$BB$68,L1='Input Tables'!$BC$68, L1='Input Tables'!$BD$68,L1='Input Tables'!$BE$68,L1='Input Tables'!$BF$68,L1='Input Tables'!$BG$68,L1='Input Tables'!$BH$68,L1='Input Tables'!$BI$68,L1='Input Tables'!$BJ$68,L1='Input Tables'!$BK$68, L1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*L13),0)","v":0},{"$f":"IF(OR(M1='Input Tables'!$BA$68, M1='Input Tables'!$BB$68,M1='Input Tables'!$BC$68, M1='Input Tables'!$BD$68,M1='Input Tables'!$BE$68,M1='Input Tables'!$BF$68,M1='Input Tables'!$BG$68,M1='Input Tables'!$BH$68,M1='Input Tables'!$BI$68,M1='Input Tables'!$BJ$68,M1='Input Tables'!$BK$68, M1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*M13),0)","v":0},{"$f":"IF(OR(N1='Input Tables'!$BA$68, N1='Input Tables'!$BB$68,N1='Input Tables'!$BC$68, N1='Input Tables'!$BD$68,N1='Input Tables'!$BE$68,N1='Input Tables'!$BF$68,N1='Input Tables'!$BG$68,N1='Input Tables'!$BH$68,N1='Input Tables'!$BI$68,N1='Input Tables'!$BJ$68,N1='Input Tables'!$BK$68, N1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*N13),0)","v":0},{"$f":"IF(OR(O1='Input Tables'!$BA$68, O1='Input Tables'!$BB$68,O1='Input Tables'!$BC$68, O1='Input Tables'!$BD$68,O1='Input Tables'!$BE$68,O1='Input Tables'!$BF$68,O1='Input Tables'!$BG$68,O1='Input Tables'!$BH$68,O1='Input Tables'!$BI$68,O1='Input Tables'!$BJ$68,O1='Input Tables'!$BK$68, O1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*O13),0)","v":0},{"$f":"IF(OR(P1='Input Tables'!$BA$68, P1='Input Tables'!$BB$68,P1='Input Tables'!$BC$68, P1='Input Tables'!$BD$68,P1='Input Tables'!$BE$68,P1='Input Tables'!$BF$68,P1='Input Tables'!$BG$68,P1='Input Tables'!$BH$68,P1='Input Tables'!$BI$68,P1='Input Tables'!$BJ$68,P1='Input Tables'!$BK$68, P1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*P13),0)","v":0},{"$f":"IF(OR(Q1='Input Tables'!$BA$68, Q1='Input Tables'!$BB$68,Q1='Input Tables'!$BC$68, Q1='Input Tables'!$BD$68,Q1='Input Tables'!$BE$68,Q1='Input Tables'!$BF$68,Q1='Input Tables'!$BG$68,Q1='Input Tables'!$BH$68,Q1='Input Tables'!$BI$68,Q1='Input Tables'!$BJ$68,Q1='Input Tables'!$BK$68, Q1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*Q13),0)","v":0},{"$f":"IF(OR(R1='Input Tables'!$BA$68, R1='Input Tables'!$BB$68,R1='Input Tables'!$BC$68, R1='Input Tables'!$BD$68,R1='Input Tables'!$BE$68,R1='Input Tables'!$BF$68,R1='Input Tables'!$BG$68,R1='Input Tables'!$BH$68,R1='Input Tables'!$BI$68,R1='Input Tables'!$BJ$68,R1='Input Tables'!$BK$68, R1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*R13),0)","v":0},{"$f":"IF(OR(S1='Input Tables'!$BA$68, S1='Input Tables'!$BB$68,S1='Input Tables'!$BC$68, S1='Input Tables'!$BD$68,S1='Input Tables'!$BE$68,S1='Input Tables'!$BF$68,S1='Input Tables'!$BG$68,S1='Input Tables'!$BH$68,S1='Input Tables'!$BI$68,S1='Input Tables'!$BJ$68,S1='Input Tables'!$BK$68, S1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*S13),0)","v":0},{"$f":"IF(OR(T1='Input Tables'!$BA$68, T1='Input Tables'!$BB$68,T1='Input Tables'!$BC$68, T1='Input Tables'!$BD$68,T1='Input Tables'!$BE$68,T1='Input Tables'!$BF$68,T1='Input Tables'!$BG$68,T1='Input Tables'!$BH$68,T1='Input Tables'!$BI$68,T1='Input Tables'!$BJ$68,T1='Input Tables'!$BK$68, T1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*T13),0)","v":0},{"$f":"IF(OR(U1='Input Tables'!$BA$68, U1='Input Tables'!$BB$68,U1='Input Tables'!$BC$68, U1='Input Tables'!$BD$68,U1='Input Tables'!$BE$68,U1='Input Tables'!$BF$68,U1='Input Tables'!$BG$68,U1='Input Tables'!$BH$68,U1='Input Tables'!$BI$68,U1='Input Tables'!$BJ$68,U1='Input Tables'!$BK$68, U1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*U13),0)","v":0},{"$f":"IF(OR(V1='Input Tables'!$BA$68, V1='Input Tables'!$BB$68,V1='Input Tables'!$BC$68, V1='Input Tables'!$BD$68,V1='Input Tables'!$BE$68,V1='Input Tables'!$BF$68,V1='Input Tables'!$BG$68,V1='Input Tables'!$BH$68,V1='Input Tables'!$BI$68,V1='Input Tables'!$BJ$68,V1='Input Tables'!$BK$68, V1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*V13),0)","v":0},{"$f":"IF(OR(W1='Input Tables'!$BA$68, W1='Input Tables'!$BB$68,W1='Input Tables'!$BC$68, W1='Input Tables'!$BD$68,W1='Input Tables'!$BE$68,W1='Input Tables'!$BF$68,W1='Input Tables'!$BG$68,W1='Input Tables'!$BH$68,W1='Input Tables'!$BI$68,W1='Input Tables'!$BJ$68,W1='Input Tables'!$BK$68, W1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*W13),0)","v":0},{"$f":"IF(OR(X1='Input Tables'!$BA$68, X1='Input Tables'!$BB$68,X1='Input Tables'!$BC$68, X1='Input Tables'!$BD$68,X1='Input Tables'!$BE$68,X1='Input Tables'!$BF$68,X1='Input Tables'!$BG$68,X1='Input Tables'!$BH$68,X1='Input Tables'!$BI$68,X1='Input Tables'!$BJ$68,X1='Input Tables'!$BK$68, X1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*X13),0)","v":0},{"$f":"IF(OR(Y1='Input Tables'!$BA$68, Y1='Input Tables'!$BB$68,Y1='Input Tables'!$BC$68, Y1='Input Tables'!$BD$68,Y1='Input Tables'!$BE$68,Y1='Input Tables'!$BF$68,Y1='Input Tables'!$BG$68,Y1='Input Tables'!$BH$68,Y1='Input Tables'!$BI$68,Y1='Input Tables'!$BJ$68,Y1='Input Tables'!$BK$68, Y1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*Y13),0)","v":0},{"$f":"IF(OR(Z1='Input Tables'!$BA$68, Z1='Input Tables'!$BB$68,Z1='Input Tables'!$BC$68, Z1='Input Tables'!$BD$68,Z1='Input Tables'!$BE$68,Z1='Input Tables'!$BF$68,Z1='Input Tables'!$BG$68,Z1='Input Tables'!$BH$68,Z1='Input Tables'!$BI$68,Z1='Input Tables'!$BJ$68,Z1='Input Tables'!$BK$68, Z1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*Z13),0)","v":0},{"$f":"IF(OR(AA1='Input Tables'!$BA$68, AA1='Input Tables'!$BB$68,AA1='Input Tables'!$BC$68, AA1='Input Tables'!$BD$68,AA1='Input Tables'!$BE$68,AA1='Input Tables'!$BF$68,AA1='Input Tables'!$BG$68,AA1='Input Tables'!$BH$68,AA1='Input Tables'!$BI$68,AA1='Input Tables'!$BJ$68,AA1='Input Tables'!$BK$68, AA1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*AA13),0)","v":0},{"$f":"IF(OR(AB1='Input Tables'!$BA$68, AB1='Input Tables'!$BB$68,AB1='Input Tables'!$BC$68, AB1='Input Tables'!$BD$68,AB1='Input Tables'!$BE$68,AB1='Input Tables'!$BF$68,AB1='Input Tables'!$BG$68,AB1='Input Tables'!$BH$68,AB1='Input Tables'!$BI$68,AB1='Input Tables'!$BJ$68,AB1='Input Tables'!$BK$68, AB1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*AB13),0)","v":0},{"$f":"IF(OR(AC1='Input Tables'!$BA$68, AC1='Input Tables'!$BB$68,AC1='Input Tables'!$BC$68, AC1='Input Tables'!$BD$68,AC1='Input Tables'!$BE$68,AC1='Input Tables'!$BF$68,AC1='Input Tables'!$BG$68,AC1='Input Tables'!$BH$68,AC1='Input Tables'!$BI$68,AC1='Input Tables'!$BJ$68,AC1='Input Tables'!$BK$68, AC1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*AC13),0)","v":0},{"$f":"IF(OR(AD1='Input Tables'!$BA$68, AD1='Input Tables'!$BB$68,AD1='Input Tables'!$BC$68, AD1='Input Tables'!$BD$68,AD1='Input Tables'!$BE$68,AD1='Input Tables'!$BF$68,AD1='Input Tables'!$BG$68,AD1='Input Tables'!$BH$68,AD1='Input Tables'!$BI$68,AD1='Input Tables'!$BJ$68,AD1='Input Tables'!$BK$68, AD1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*AD13),0)","v":0},{"$f":"IF(OR(AE1='Input Tables'!$BA$68, AE1='Input Tables'!$BB$68,AE1='Input Tables'!$BC$68, AE1='Input Tables'!$BD$68,AE1='Input Tables'!$BE$68,AE1='Input Tables'!$BF$68,AE1='Input Tables'!$BG$68,AE1='Input Tables'!$BH$68,AE1='Input Tables'!$BI$68,AE1='Input Tables'!$BJ$68,AE1='Input Tables'!$BK$68, AE1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*AE13),0)","v":0},{"$f":"IF(OR(AF1='Input Tables'!$BA$68, AF1='Input Tables'!$BB$68,AF1='Input Tables'!$BC$68, AF1='Input Tables'!$BD$68,AF1='Input Tables'!$BE$68,AF1='Input Tables'!$BF$68,AF1='Input Tables'!$BG$68,AF1='Input Tables'!$BH$68,AF1='Input Tables'!$BI$68,AF1='Input Tables'!$BJ$68,AF1='Input Tables'!$BK$68, AF1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*AF13),0)","v":0},{"$f":"IF(OR(AG1='Input Tables'!$BA$68, AG1='Input Tables'!$BB$68,AG1='Input Tables'!$BC$68, AG1='Input Tables'!$BD$68,AG1='Input Tables'!$BE$68,AG1='Input Tables'!$BF$68,AG1='Input Tables'!$BG$68,AG1='Input Tables'!$BH$68,AG1='Input Tables'!$BI$68,AG1='Input Tables'!$BJ$68,AG1='Input Tables'!$BK$68, AG1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*AG13),0)","v":0},{"$f":"IF(OR(AH1='Input Tables'!$BA$68, AH1='Input Tables'!$BB$68,AH1='Input Tables'!$BC$68, AH1='Input Tables'!$BD$68,AH1='Input Tables'!$BE$68,AH1='Input Tables'!$BF$68,AH1='Input Tables'!$BG$68,AH1='Input Tables'!$BH$68,AH1='Input Tables'!$BI$68,AH1='Input Tables'!$BJ$68,AH1='Input Tables'!$BK$68, AH1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*AH13),0)","v":0},{"$f":"IF(OR(AI1='Input Tables'!$BA$68, AI1='Input Tables'!$BB$68,AI1='Input Tables'!$BC$68, AI1='Input Tables'!$BD$68,AI1='Input Tables'!$BE$68,AI1='Input Tables'!$BF$68,AI1='Input Tables'!$BG$68,AI1='Input Tables'!$BH$68,AI1='Input Tables'!$BI$68,AI1='Input Tables'!$BJ$68,AI1='Input Tables'!$BK$68, AI1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*AI13),0)","v":0},{"$f":"IF(OR(AJ1='Input Tables'!$BA$68, AJ1='Input Tables'!$BB$68,AJ1='Input Tables'!$BC$68, AJ1='Input Tables'!$BD$68,AJ1='Input Tables'!$BE$68,AJ1='Input Tables'!$BF$68,AJ1='Input Tables'!$BG$68,AJ1='Input Tables'!$BH$68,AJ1='Input Tables'!$BI$68,AJ1='Input Tables'!$BJ$68,AJ1='Input Tables'!$BK$68, AJ1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*AJ13),0)","v":0},{"$f":"IF(OR(AK1='Input Tables'!$BA$68, AK1='Input Tables'!$BB$68,AK1='Input Tables'!$BC$68, AK1='Input Tables'!$BD$68,AK1='Input Tables'!$BE$68,AK1='Input Tables'!$BF$68,AK1='Input Tables'!$BG$68,AK1='Input Tables'!$BH$68,AK1='Input Tables'!$BI$68,AK1='Input Tables'!$BJ$68,AK1='Input Tables'!$BK$68, AK1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*AK13),0)","v":0},{"$f":"IF(OR(AL1='Input Tables'!$BA$68, AL1='Input Tables'!$BB$68,AL1='Input Tables'!$BC$68, AL1='Input Tables'!$BD$68,AL1='Input Tables'!$BE$68,AL1='Input Tables'!$BF$68,AL1='Input Tables'!$BG$68,AL1='Input Tables'!$BH$68,AL1='Input Tables'!$BI$68,AL1='Input Tables'!$BJ$68,AL1='Input Tables'!$BK$68, AL1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*AL13),0)","v":0},{"$f":"IF(OR(AM1='Input Tables'!$BA$68, AM1='Input Tables'!$BB$68,AM1='Input Tables'!$BC$68, AM1='Input Tables'!$BD$68,AM1='Input Tables'!$BE$68,AM1='Input Tables'!$BF$68,AM1='Input Tables'!$BG$68,AM1='Input Tables'!$BH$68,AM1='Input Tables'!$BI$68,AM1='Input Tables'!$BJ$68,AM1='Input Tables'!$BK$68, AM1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*AM13),0)","v":0},{"$f":"IF(OR(AN1='Input Tables'!$BA$68, AN1='Input Tables'!$BB$68,AN1='Input Tables'!$BC$68, AN1='Input Tables'!$BD$68,AN1='Input Tables'!$BE$68,AN1='Input Tables'!$BF$68,AN1='Input Tables'!$BG$68,AN1='Input Tables'!$BH$68,AN1='Input Tables'!$BI$68,AN1='Input Tables'!$BJ$68,AN1='Input Tables'!$BK$68, AN1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*AN13),0)","v":0},{"$f":"IF(OR(AO1='Input Tables'!$BA$68, AO1='Input Tables'!$BB$68,AO1='Input Tables'!$BC$68, AO1='Input Tables'!$BD$68,AO1='Input Tables'!$BE$68,AO1='Input Tables'!$BF$68,AO1='Input Tables'!$BG$68,AO1='Input Tables'!$BH$68,AO1='Input Tables'!$BI$68,AO1='Input Tables'!$BJ$68,AO1='Input Tables'!$BK$68, AO1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*AO13),0)","v":0},{"$f":"IF(OR(AP1='Input Tables'!$BA$68, AP1='Input Tables'!$BB$68,AP1='Input Tables'!$BC$68, AP1='Input Tables'!$BD$68,AP1='Input Tables'!$BE$68,AP1='Input Tables'!$BF$68,AP1='Input Tables'!$BG$68,AP1='Input Tables'!$BH$68,AP1='Input Tables'!$BI$68,AP1='Input Tables'!$BJ$68,AP1='Input Tables'!$BK$68, AP1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*AP13),0)","v":0},{"$f":"IF(OR(AQ1='Input Tables'!$BA$68, AQ1='Input Tables'!$BB$68,AQ1='Input Tables'!$BC$68, AQ1='Input Tables'!$BD$68,AQ1='Input Tables'!$BE$68,AQ1='Input Tables'!$BF$68,AQ1='Input Tables'!$BG$68,AQ1='Input Tables'!$BH$68,AQ1='Input Tables'!$BI$68,AQ1='Input Tables'!$BJ$68,AQ1='Input Tables'!$BK$68, AQ1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*AQ13),0)","v":0},{"$f":"IF(OR(AR1='Input Tables'!$BA$68, AR1='Input Tables'!$BB$68,AR1='Input Tables'!$BC$68, AR1='Input Tables'!$BD$68,AR1='Input Tables'!$BE$68,AR1='Input Tables'!$BF$68,AR1='Input Tables'!$BG$68,AR1='Input Tables'!$BH$68,AR1='Input Tables'!$BI$68,AR1='Input Tables'!$BJ$68,AR1='Input Tables'!$BK$68, AR1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*AR13),0)","v":0},{"$f":"IF(OR(AS1='Input Tables'!$BA$68, AS1='Input Tables'!$BB$68,AS1='Input Tables'!$BC$68, AS1='Input Tables'!$BD$68,AS1='Input Tables'!$BE$68,AS1='Input Tables'!$BF$68,AS1='Input Tables'!$BG$68,AS1='Input Tables'!$BH$68,AS1='Input Tables'!$BI$68,AS1='Input Tables'!$BJ$68,AS1='Input Tables'!$BK$68, AS1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*AS13),0)","v":0},{"$f":"IF(OR(AT1='Input Tables'!$BA$68, AT1='Input Tables'!$BB$68,AT1='Input Tables'!$BC$68, AT1='Input Tables'!$BD$68,AT1='Input Tables'!$BE$68,AT1='Input Tables'!$BF$68,AT1='Input Tables'!$BG$68,AT1='Input Tables'!$BH$68,AT1='Input Tables'!$BI$68,AT1='Input Tables'!$BJ$68,AT1='Input Tables'!$BK$68, AT1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*AT13),0)","v":0},{"$f":"IF(OR(AU1='Input Tables'!$BA$68, AU1='Input Tables'!$BB$68,AU1='Input Tables'!$BC$68, AU1='Input Tables'!$BD$68,AU1='Input Tables'!$BE$68,AU1='Input Tables'!$BF$68,AU1='Input Tables'!$BG$68,AU1='Input Tables'!$BH$68,AU1='Input Tables'!$BI$68,AU1='Input Tables'!$BJ$68,AU1='Input Tables'!$BK$68, AU1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*AU13),0)","v":0},{"$f":"IF(OR(AV1='Input Tables'!$BA$68, AV1='Input Tables'!$BB$68,AV1='Input Tables'!$BC$68, AV1='Input Tables'!$BD$68,AV1='Input Tables'!$BE$68,AV1='Input Tables'!$BF$68,AV1='Input Tables'!$BG$68,AV1='Input Tables'!$BH$68,AV1='Input Tables'!$BI$68,AV1='Input Tables'!$BJ$68,AV1='Input Tables'!$BK$68, AV1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*AV13),0)","v":0},{"$f":"IF(OR(AW1='Input Tables'!$BA$68, AW1='Input Tables'!$BB$68,AW1='Input Tables'!$BC$68, AW1='Input Tables'!$BD$68,AW1='Input Tables'!$BE$68,AW1='Input Tables'!$BF$68,AW1='Input Tables'!$BG$68,AW1='Input Tables'!$BH$68,AW1='Input Tables'!$BI$68,AW1='Input Tables'!$BJ$68,AW1='Input Tables'!$BK$68, AW1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*AW13),0)","v":0},{"$f":"IF(OR(AX1='Input Tables'!$BA$68, AX1='Input Tables'!$BB$68,AX1='Input Tables'!$BC$68, AX1='Input Tables'!$BD$68,AX1='Input Tables'!$BE$68,AX1='Input Tables'!$BF$68,AX1='Input Tables'!$BG$68,AX1='Input Tables'!$BH$68,AX1='Input Tables'!$BI$68,AX1='Input Tables'!$BJ$68,AX1='Input Tables'!$BK$68, AX1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*AX13),0)","v":0},{"$f":"IF(OR(AY1='Input Tables'!$BA$68, AY1='Input Tables'!$BB$68,AY1='Input Tables'!$BC$68, AY1='Input Tables'!$BD$68,AY1='Input Tables'!$BE$68,AY1='Input Tables'!$BF$68,AY1='Input Tables'!$BG$68,AY1='Input Tables'!$BH$68,AY1='Input Tables'!$BI$68,AY1='Input Tables'!$BJ$68,AY1='Input Tables'!$BK$68, AY1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*AY13),0)","v":0},{"$f":"IF(OR(AZ1='Input Tables'!$BA$68, AZ1='Input Tables'!$BB$68,AZ1='Input Tables'!$BC$68, AZ1='Input Tables'!$BD$68,AZ1='Input Tables'!$BE$68,AZ1='Input Tables'!$BF$68,AZ1='Input Tables'!$BG$68,AZ1='Input Tables'!$BH$68,AZ1='Input Tables'!$BI$68,AZ1='Input Tables'!$BJ$68,AZ1='Input Tables'!$BK$68, AZ1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*AZ13),0)","v":0},{"$f":"IF(OR(BA1='Input Tables'!$BA$68, BA1='Input Tables'!$BB$68,BA1='Input Tables'!$BC$68, BA1='Input Tables'!$BD$68,BA1='Input Tables'!$BE$68,BA1='Input Tables'!$BF$68,BA1='Input Tables'!$BG$68,BA1='Input Tables'!$BH$68,BA1='Input Tables'!$BI$68,BA1='Input Tables'!$BJ$68,BA1='Input Tables'!$BK$68, BA1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*BA13),0)","v":0},{"$f":"IF(OR(BB1='Input Tables'!$BA$68, BB1='Input Tables'!$BB$68,BB1='Input Tables'!$BC$68, BB1='Input Tables'!$BD$68,BB1='Input Tables'!$BE$68,BB1='Input Tables'!$BF$68,BB1='Input Tables'!$BG$68,BB1='Input Tables'!$BH$68,BB1='Input Tables'!$BI$68,BB1='Input Tables'!$BJ$68,BB1='Input Tables'!$BK$68, BB1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*BB13),0)","v":0},{"$f":"IF(OR(BC1='Input Tables'!$BA$68, BC1='Input Tables'!$BB$68,BC1='Input Tables'!$BC$68, BC1='Input Tables'!$BD$68,BC1='Input Tables'!$BE$68,BC1='Input Tables'!$BF$68,BC1='Input Tables'!$BG$68,BC1='Input Tables'!$BH$68,BC1='Input Tables'!$BI$68,BC1='Input Tables'!$BJ$68,BC1='Input Tables'!$BK$68, BC1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*BC13),0)","v":0},{"$f":"IF(OR(BD1='Input Tables'!$BA$68, BD1='Input Tables'!$BB$68,BD1='Input Tables'!$BC$68, BD1='Input Tables'!$BD$68,BD1='Input Tables'!$BE$68,BD1='Input Tables'!$BF$68,BD1='Input Tables'!$BG$68,BD1='Input Tables'!$BH$68,BD1='Input Tables'!$BI$68,BD1='Input Tables'!$BJ$68,BD1='Input Tables'!$BK$68, BD1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*BD13),0)","v":0},{"$f":"IF(OR(BE1='Input Tables'!$BA$68, BE1='Input Tables'!$BB$68,BE1='Input Tables'!$BC$68, BE1='Input Tables'!$BD$68,BE1='Input Tables'!$BE$68,BE1='Input Tables'!$BF$68,BE1='Input Tables'!$BG$68,BE1='Input Tables'!$BH$68,BE1='Input Tables'!$BI$68,BE1='Input Tables'!$BJ$68,BE1='Input Tables'!$BK$68, BE1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*BE13),0)","v":0},{"$f":"IF(OR(BF1='Input Tables'!$BA$68, BF1='Input Tables'!$BB$68,BF1='Input Tables'!$BC$68, BF1='Input Tables'!$BD$68,BF1='Input Tables'!$BE$68,BF1='Input Tables'!$BF$68,BF1='Input Tables'!$BG$68,BF1='Input Tables'!$BH$68,BF1='Input Tables'!$BI$68,BF1='Input Tables'!$BJ$68,BF1='Input Tables'!$BK$68, BF1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*BF13),0)","v":0},{"$f":"IF(OR(BG1='Input Tables'!$BA$68, BG1='Input Tables'!$BB$68,BG1='Input Tables'!$BC$68, BG1='Input Tables'!$BD$68,BG1='Input Tables'!$BE$68,BG1='Input Tables'!$BF$68,BG1='Input Tables'!$BG$68,BG1='Input Tables'!$BH$68,BG1='Input Tables'!$BI$68,BG1='Input Tables'!$BJ$68,BG1='Input Tables'!$BK$68, BG1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*BG13),0)","v":0},{"$f":"IF(OR(BH1='Input Tables'!$BA$68, BH1='Input Tables'!$BB$68,BH1='Input Tables'!$BC$68, BH1='Input Tables'!$BD$68,BH1='Input Tables'!$BE$68,BH1='Input Tables'!$BF$68,BH1='Input Tables'!$BG$68,BH1='Input Tables'!$BH$68,BH1='Input Tables'!$BI$68,BH1='Input Tables'!$BJ$68,BH1='Input Tables'!$BK$68, BH1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*BH13),0)","v":0},{"$f":"IF(OR(BI1='Input Tables'!$BA$68, BI1='Input Tables'!$BB$68,BI1='Input Tables'!$BC$68, BI1='Input Tables'!$BD$68,BI1='Input Tables'!$BE$68,BI1='Input Tables'!$BF$68,BI1='Input Tables'!$BG$68,BI1='Input Tables'!$BH$68,BI1='Input Tables'!$BI$68,BI1='Input Tables'!$BJ$68,BI1='Input Tables'!$BK$68, BI1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*BI13),0)","v":0},{"$f":"IF(OR(BJ1='Input Tables'!$BA$68, BJ1='Input Tables'!$BB$68,BJ1='Input Tables'!$BC$68, BJ1='Input Tables'!$BD$68,BJ1='Input Tables'!$BE$68,BJ1='Input Tables'!$BF$68,BJ1='Input Tables'!$BG$68,BJ1='Input Tables'!$BH$68,BJ1='Input Tables'!$BI$68,BJ1='Input Tables'!$BJ$68,BJ1='Input Tables'!$BK$68, BJ1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*BJ13),0)","v":0},{"$f":"IF(OR(BK1='Input Tables'!$BA$68, BK1='Input Tables'!$BB$68,BK1='Input Tables'!$BC$68, BK1='Input Tables'!$BD$68,BK1='Input Tables'!$BE$68,BK1='Input Tables'!$BF$68,BK1='Input Tables'!$BG$68,BK1='Input Tables'!$BH$68,BK1='Input Tables'!$BI$68,BK1='Input Tables'!$BJ$68,BK1='Input Tables'!$BK$68, BK1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*BK13),0)","v":0},{"$f":"IF(OR(BL1='Input Tables'!$BA$68, BL1='Input Tables'!$BB$68,BL1='Input Tables'!$BC$68, BL1='Input Tables'!$BD$68,BL1='Input Tables'!$BE$68,BL1='Input Tables'!$BF$68,BL1='Input Tables'!$BG$68,BL1='Input Tables'!$BH$68,BL1='Input Tables'!$BI$68,BL1='Input Tables'!$BJ$68,BL1='Input Tables'!$BK$68, BL1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*BL13),0)","v":0},{"$f":"IF(OR(BM1='Input Tables'!$BA$68, BM1='Input Tables'!$BB$68,BM1='Input Tables'!$BC$68, BM1='Input Tables'!$BD$68,BM1='Input Tables'!$BE$68,BM1='Input Tables'!$BF$68,BM1='Input Tables'!$BG$68,BM1='Input Tables'!$BH$68,BM1='Input Tables'!$BI$68,BM1='Input Tables'!$BJ$68,BM1='Input Tables'!$BK$68, BM1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*BM13),0)","v":0},{"$f":"IF(OR(BN1='Input Tables'!$BA$68, BN1='Input Tables'!$BB$68,BN1='Input Tables'!$BC$68, BN1='Input Tables'!$BD$68,BN1='Input Tables'!$BE$68,BN1='Input Tables'!$BF$68,BN1='Input Tables'!$BG$68,BN1='Input Tables'!$BH$68,BN1='Input Tables'!$BI$68,BN1='Input Tables'!$BJ$68,BN1='Input Tables'!$BK$68, BN1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*BN13),0)","v":0},{"$f":"IF(OR(BO1='Input Tables'!$BA$68, BO1='Input Tables'!$BB$68,BO1='Input Tables'!$BC$68, BO1='Input Tables'!$BD$68,BO1='Input Tables'!$BE$68,BO1='Input Tables'!$BF$68,BO1='Input Tables'!$BG$68,BO1='Input Tables'!$BH$68,BO1='Input Tables'!$BI$68,BO1='Input Tables'!$BJ$68,BO1='Input Tables'!$BK$68, BO1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*BO13),0)","v":0},{"$f":"IF(OR(BP1='Input Tables'!$BA$68, BP1='Input Tables'!$BB$68,BP1='Input Tables'!$BC$68, BP1='Input Tables'!$BD$68,BP1='Input Tables'!$BE$68,BP1='Input Tables'!$BF$68,BP1='Input Tables'!$BG$68,BP1='Input Tables'!$BH$68,BP1='Input Tables'!$BI$68,BP1='Input Tables'!$BJ$68,BP1='Input Tables'!$BK$68, BP1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*BP13),0)","v":0},{"$f":"IF(OR(BQ1='Input Tables'!$BA$68, BQ1='Input Tables'!$BB$68,BQ1='Input Tables'!$BC$68, BQ1='Input Tables'!$BD$68,BQ1='Input Tables'!$BE$68,BQ1='Input Tables'!$BF$68,BQ1='Input Tables'!$BG$68,BQ1='Input Tables'!$BH$68,BQ1='Input Tables'!$BI$68,BQ1='Input Tables'!$BJ$68,BQ1='Input Tables'!$BK$68, BQ1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*BQ13),0)","v":0},{"$f":"IF(OR(BR1='Input Tables'!$BA$68, BR1='Input Tables'!$BB$68,BR1='Input Tables'!$BC$68, BR1='Input Tables'!$BD$68,BR1='Input Tables'!$BE$68,BR1='Input Tables'!$BF$68,BR1='Input Tables'!$BG$68,BR1='Input Tables'!$BH$68,BR1='Input Tables'!$BI$68,BR1='Input Tables'!$BJ$68,BR1='Input Tables'!$BK$68, BR1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*BR13),0)","v":0},{"$f":"IF(OR(BS1='Input Tables'!$BA$68, BS1='Input Tables'!$BB$68,BS1='Input Tables'!$BC$68, BS1='Input Tables'!$BD$68,BS1='Input Tables'!$BE$68,BS1='Input Tables'!$BF$68,BS1='Input Tables'!$BG$68,BS1='Input Tables'!$BH$68,BS1='Input Tables'!$BI$68,BS1='Input Tables'!$BJ$68,BS1='Input Tables'!$BK$68, BS1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*BS13),0)","v":0},{"$f":"IF(OR(BT1='Input Tables'!$BA$68, BT1='Input Tables'!$BB$68,BT1='Input Tables'!$BC$68, BT1='Input Tables'!$BD$68,BT1='Input Tables'!$BE$68,BT1='Input Tables'!$BF$68,BT1='Input Tables'!$BG$68,BT1='Input Tables'!$BH$68,BT1='Input Tables'!$BI$68,BT1='Input Tables'!$BJ$68,BT1='Input Tables'!$BK$68, BT1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*BT13),0)","v":0},{"$f":"IF(OR(BU1='Input Tables'!$BA$68, BU1='Input Tables'!$BB$68,BU1='Input Tables'!$BC$68, BU1='Input Tables'!$BD$68,BU1='Input Tables'!$BE$68,BU1='Input Tables'!$BF$68,BU1='Input Tables'!$BG$68,BU1='Input Tables'!$BH$68,BU1='Input Tables'!$BI$68,BU1='Input Tables'!$BJ$68,BU1='Input Tables'!$BK$68, BU1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$H$15*BU13),0)","v":0}]
[]
[null,"Deer Control",null,null,{"$f":"IF(OR(E1='Input Tables'!$BA$76, E1='Input Tables'!$BB$76,E1='Input Tables'!$BC$76, E1='Input Tables'!$BD$76,E1='Input Tables'!$BE$76,E1='Input Tables'!$BF$76,E1='Input Tables'!$BG$76,E1='Input Tables'!$BH$76,E1='Input Tables'!$BI$76,E1='Input Tables'!$BJ$76,E1='Input Tables'!$BK$76, E1='Input Tables'!$BL$76,E1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*E13),0)","v":0},{"$f":"IF(OR(F1='Input Tables'!$BA$76, F1='Input Tables'!$BB$76,F1='Input Tables'!$BC$76, F1='Input Tables'!$BD$76,F1='Input Tables'!$BE$76,F1='Input Tables'!$BF$76,F1='Input Tables'!$BG$76,F1='Input Tables'!$BH$76,F1='Input Tables'!$BI$76,F1='Input Tables'!$BJ$76,F1='Input Tables'!$BK$76, F1='Input Tables'!$BL$76,F1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*F13),0)","v":0},{"$f":"IF(OR(G1='Input Tables'!$BA$76, G1='Input Tables'!$BB$76,G1='Input Tables'!$BC$76, G1='Input Tables'!$BD$76,G1='Input Tables'!$BE$76,G1='Input Tables'!$BF$76,G1='Input Tables'!$BG$76,G1='Input Tables'!$BH$76,G1='Input Tables'!$BI$76,G1='Input Tables'!$BJ$76,G1='Input Tables'!$BK$76, G1='Input Tables'!$BL$76,G1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*G13),0)","v":0},{"$f":"IF(OR(H1='Input Tables'!$BA$76, H1='Input Tables'!$BB$76,H1='Input Tables'!$BC$76, H1='Input Tables'!$BD$76,H1='Input Tables'!$BE$76,H1='Input Tables'!$BF$76,H1='Input Tables'!$BG$76,H1='Input Tables'!$BH$76,H1='Input Tables'!$BI$76,H1='Input Tables'!$BJ$76,H1='Input Tables'!$BK$76, H1='Input Tables'!$BL$76,H1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*H13),0)","v":0},{"$f":"IF(OR(I1='Input Tables'!$BA$76, I1='Input Tables'!$BB$76,I1='Input Tables'!$BC$76, I1='Input Tables'!$BD$76,I1='Input Tables'!$BE$76,I1='Input Tables'!$BF$76,I1='Input Tables'!$BG$76,I1='Input Tables'!$BH$76,I1='Input Tables'!$BI$76,I1='Input Tables'!$BJ$76,I1='Input Tables'!$BK$76, I1='Input Tables'!$BL$76,I1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*I13),0)","v":0},{"$f":"IF(OR(J1='Input Tables'!$BA$76, J1='Input Tables'!$BB$76,J1='Input Tables'!$BC$76, J1='Input Tables'!$BD$76,J1='Input Tables'!$BE$76,J1='Input Tables'!$BF$76,J1='Input Tables'!$BG$76,J1='Input Tables'!$BH$76,J1='Input Tables'!$BI$76,J1='Input Tables'!$BJ$76,J1='Input Tables'!$BK$76, J1='Input Tables'!$BL$76,J1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*J13),0)","v":0},{"$f":"IF(OR(K1='Input Tables'!$BA$76, K1='Input Tables'!$BB$76,K1='Input Tables'!$BC$76, K1='Input Tables'!$BD$76,K1='Input Tables'!$BE$76,K1='Input Tables'!$BF$76,K1='Input Tables'!$BG$76,K1='Input Tables'!$BH$76,K1='Input Tables'!$BI$76,K1='Input Tables'!$BJ$76,K1='Input Tables'!$BK$76, K1='Input Tables'!$BL$76,K1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*K13),0)","v":0},{"$f":"IF(OR(L1='Input Tables'!$BA$76, L1='Input Tables'!$BB$76,L1='Input Tables'!$BC$76, L1='Input Tables'!$BD$76,L1='Input Tables'!$BE$76,L1='Input Tables'!$BF$76,L1='Input Tables'!$BG$76,L1='Input Tables'!$BH$76,L1='Input Tables'!$BI$76,L1='Input Tables'!$BJ$76,L1='Input Tables'!$BK$76, L1='Input Tables'!$BL$76,L1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*L13),0)","v":0},{"$f":"IF(OR(M1='Input Tables'!$BA$76, M1='Input Tables'!$BB$76,M1='Input Tables'!$BC$76, M1='Input Tables'!$BD$76,M1='Input Tables'!$BE$76,M1='Input Tables'!$BF$76,M1='Input Tables'!$BG$76,M1='Input Tables'!$BH$76,M1='Input Tables'!$BI$76,M1='Input Tables'!$BJ$76,M1='Input Tables'!$BK$76, M1='Input Tables'!$BL$76,M1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*M13),0)","v":0},{"$f":"IF(OR(N1='Input Tables'!$BA$76, N1='Input Tables'!$BB$76,N1='Input Tables'!$BC$76, N1='Input Tables'!$BD$76,N1='Input Tables'!$BE$76,N1='Input Tables'!$BF$76,N1='Input Tables'!$BG$76,N1='Input Tables'!$BH$76,N1='Input Tables'!$BI$76,N1='Input Tables'!$BJ$76,N1='Input Tables'!$BK$76, N1='Input Tables'!$BL$76,N1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*N13),0)","v":0},{"$f":"IF(OR(O1='Input Tables'!$BA$76, O1='Input Tables'!$BB$76,O1='Input Tables'!$BC$76, O1='Input Tables'!$BD$76,O1='Input Tables'!$BE$76,O1='Input Tables'!$BF$76,O1='Input Tables'!$BG$76,O1='Input Tables'!$BH$76,O1='Input Tables'!$BI$76,O1='Input Tables'!$BJ$76,O1='Input Tables'!$BK$76, O1='Input Tables'!$BL$76,O1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*O13),0)","v":0},{"$f":"IF(OR(P1='Input Tables'!$BA$76, P1='Input Tables'!$BB$76,P1='Input Tables'!$BC$76, P1='Input Tables'!$BD$76,P1='Input Tables'!$BE$76,P1='Input Tables'!$BF$76,P1='Input Tables'!$BG$76,P1='Input Tables'!$BH$76,P1='Input Tables'!$BI$76,P1='Input Tables'!$BJ$76,P1='Input Tables'!$BK$76, P1='Input Tables'!$BL$76,P1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*P13),0)","v":0},{"$f":"IF(OR(Q1='Input Tables'!$BA$76, Q1='Input Tables'!$BB$76,Q1='Input Tables'!$BC$76, Q1='Input Tables'!$BD$76,Q1='Input Tables'!$BE$76,Q1='Input Tables'!$BF$76,Q1='Input Tables'!$BG$76,Q1='Input Tables'!$BH$76,Q1='Input Tables'!$BI$76,Q1='Input Tables'!$BJ$76,Q1='Input Tables'!$BK$76, Q1='Input Tables'!$BL$76,Q1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*Q13),0)","v":0},{"$f":"IF(OR(R1='Input Tables'!$BA$76, R1='Input Tables'!$BB$76,R1='Input Tables'!$BC$76, R1='Input Tables'!$BD$76,R1='Input Tables'!$BE$76,R1='Input Tables'!$BF$76,R1='Input Tables'!$BG$76,R1='Input Tables'!$BH$76,R1='Input Tables'!$BI$76,R1='Input Tables'!$BJ$76,R1='Input Tables'!$BK$76, R1='Input Tables'!$BL$76,R1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*R13),0)","v":0},{"$f":"IF(OR(S1='Input Tables'!$BA$76, S1='Input Tables'!$BB$76,S1='Input Tables'!$BC$76, S1='Input Tables'!$BD$76,S1='Input Tables'!$BE$76,S1='Input Tables'!$BF$76,S1='Input Tables'!$BG$76,S1='Input Tables'!$BH$76,S1='Input Tables'!$BI$76,S1='Input Tables'!$BJ$76,S1='Input Tables'!$BK$76, S1='Input Tables'!$BL$76,S1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*S13),0)","v":0},{"$f":"IF(OR(T1='Input Tables'!$BA$76, T1='Input Tables'!$BB$76,T1='Input Tables'!$BC$76, T1='Input Tables'!$BD$76,T1='Input Tables'!$BE$76,T1='Input Tables'!$BF$76,T1='Input Tables'!$BG$76,T1='Input Tables'!$BH$76,T1='Input Tables'!$BI$76,T1='Input Tables'!$BJ$76,T1='Input Tables'!$BK$76, T1='Input Tables'!$BL$76,T1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*T13),0)","v":0},{"$f":"IF(OR(U1='Input Tables'!$BA$76, U1='Input Tables'!$BB$76,U1='Input Tables'!$BC$76, U1='Input Tables'!$BD$76,U1='Input Tables'!$BE$76,U1='Input Tables'!$BF$76,U1='Input Tables'!$BG$76,U1='Input Tables'!$BH$76,U1='Input Tables'!$BI$76,U1='Input Tables'!$BJ$76,U1='Input Tables'!$BK$76, U1='Input Tables'!$BL$76,U1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*U13),0)","v":0},{"$f":"IF(OR(V1='Input Tables'!$BA$76, V1='Input Tables'!$BB$76,V1='Input Tables'!$BC$76, V1='Input Tables'!$BD$76,V1='Input Tables'!$BE$76,V1='Input Tables'!$BF$76,V1='Input Tables'!$BG$76,V1='Input Tables'!$BH$76,V1='Input Tables'!$BI$76,V1='Input Tables'!$BJ$76,V1='Input Tables'!$BK$76, V1='Input Tables'!$BL$76,V1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*V13),0)","v":0},{"$f":"IF(OR(W1='Input Tables'!$BA$76, W1='Input Tables'!$BB$76,W1='Input Tables'!$BC$76, W1='Input Tables'!$BD$76,W1='Input Tables'!$BE$76,W1='Input Tables'!$BF$76,W1='Input Tables'!$BG$76,W1='Input Tables'!$BH$76,W1='Input Tables'!$BI$76,W1='Input Tables'!$BJ$76,W1='Input Tables'!$BK$76, W1='Input Tables'!$BL$76,W1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*W13),0)","v":0},{"$f":"IF(OR(X1='Input Tables'!$BA$76, X1='Input Tables'!$BB$76,X1='Input Tables'!$BC$76, X1='Input Tables'!$BD$76,X1='Input Tables'!$BE$76,X1='Input Tables'!$BF$76,X1='Input Tables'!$BG$76,X1='Input Tables'!$BH$76,X1='Input Tables'!$BI$76,X1='Input Tables'!$BJ$76,X1='Input Tables'!$BK$76, X1='Input Tables'!$BL$76,X1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*X13),0)","v":0},{"$f":"IF(OR(Y1='Input Tables'!$BA$76, Y1='Input Tables'!$BB$76,Y1='Input Tables'!$BC$76, Y1='Input Tables'!$BD$76,Y1='Input Tables'!$BE$76,Y1='Input Tables'!$BF$76,Y1='Input Tables'!$BG$76,Y1='Input Tables'!$BH$76,Y1='Input Tables'!$BI$76,Y1='Input Tables'!$BJ$76,Y1='Input Tables'!$BK$76, Y1='Input Tables'!$BL$76,Y1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*Y13),0)","v":0},{"$f":"IF(OR(Z1='Input Tables'!$BA$76, Z1='Input Tables'!$BB$76,Z1='Input Tables'!$BC$76, Z1='Input Tables'!$BD$76,Z1='Input Tables'!$BE$76,Z1='Input Tables'!$BF$76,Z1='Input Tables'!$BG$76,Z1='Input Tables'!$BH$76,Z1='Input Tables'!$BI$76,Z1='Input Tables'!$BJ$76,Z1='Input Tables'!$BK$76, Z1='Input Tables'!$BL$76,Z1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*Z13),0)","v":0},{"$f":"IF(OR(AA1='Input Tables'!$BA$76, AA1='Input Tables'!$BB$76,AA1='Input Tables'!$BC$76, AA1='Input Tables'!$BD$76,AA1='Input Tables'!$BE$76,AA1='Input Tables'!$BF$76,AA1='Input Tables'!$BG$76,AA1='Input Tables'!$BH$76,AA1='Input Tables'!$BI$76,AA1='Input Tables'!$BJ$76,AA1='Input Tables'!$BK$76, AA1='Input Tables'!$BL$76,AA1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*AA13),0)","v":0},{"$f":"IF(OR(AB1='Input Tables'!$BA$76, AB1='Input Tables'!$BB$76,AB1='Input Tables'!$BC$76, AB1='Input Tables'!$BD$76,AB1='Input Tables'!$BE$76,AB1='Input Tables'!$BF$76,AB1='Input Tables'!$BG$76,AB1='Input Tables'!$BH$76,AB1='Input Tables'!$BI$76,AB1='Input Tables'!$BJ$76,AB1='Input Tables'!$BK$76, AB1='Input Tables'!$BL$76,AB1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*AB13),0)","v":0},{"$f":"IF(OR(AC1='Input Tables'!$BA$76, AC1='Input Tables'!$BB$76,AC1='Input Tables'!$BC$76, AC1='Input Tables'!$BD$76,AC1='Input Tables'!$BE$76,AC1='Input Tables'!$BF$76,AC1='Input Tables'!$BG$76,AC1='Input Tables'!$BH$76,AC1='Input Tables'!$BI$76,AC1='Input Tables'!$BJ$76,AC1='Input Tables'!$BK$76, AC1='Input Tables'!$BL$76,AC1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*AC13),0)","v":0},{"$f":"IF(OR(AD1='Input Tables'!$BA$76, AD1='Input Tables'!$BB$76,AD1='Input Tables'!$BC$76, AD1='Input Tables'!$BD$76,AD1='Input Tables'!$BE$76,AD1='Input Tables'!$BF$76,AD1='Input Tables'!$BG$76,AD1='Input Tables'!$BH$76,AD1='Input Tables'!$BI$76,AD1='Input Tables'!$BJ$76,AD1='Input Tables'!$BK$76, AD1='Input Tables'!$BL$76,AD1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*AD13),0)","v":0},{"$f":"IF(OR(AE1='Input Tables'!$BA$76, AE1='Input Tables'!$BB$76,AE1='Input Tables'!$BC$76, AE1='Input Tables'!$BD$76,AE1='Input Tables'!$BE$76,AE1='Input Tables'!$BF$76,AE1='Input Tables'!$BG$76,AE1='Input Tables'!$BH$76,AE1='Input Tables'!$BI$76,AE1='Input Tables'!$BJ$76,AE1='Input Tables'!$BK$76, AE1='Input Tables'!$BL$76,AE1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*AE13),0)","v":0},{"$f":"IF(OR(AF1='Input Tables'!$BA$76, AF1='Input Tables'!$BB$76,AF1='Input Tables'!$BC$76, AF1='Input Tables'!$BD$76,AF1='Input Tables'!$BE$76,AF1='Input Tables'!$BF$76,AF1='Input Tables'!$BG$76,AF1='Input Tables'!$BH$76,AF1='Input Tables'!$BI$76,AF1='Input Tables'!$BJ$76,AF1='Input Tables'!$BK$76, AF1='Input Tables'!$BL$76,AF1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*AF13),0)","v":0},{"$f":"IF(OR(AG1='Input Tables'!$BA$76, AG1='Input Tables'!$BB$76,AG1='Input Tables'!$BC$76, AG1='Input Tables'!$BD$76,AG1='Input Tables'!$BE$76,AG1='Input Tables'!$BF$76,AG1='Input Tables'!$BG$76,AG1='Input Tables'!$BH$76,AG1='Input Tables'!$BI$76,AG1='Input Tables'!$BJ$76,AG1='Input Tables'!$BK$76, AG1='Input Tables'!$BL$76,AG1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*AG13),0)","v":0},{"$f":"IF(OR(AH1='Input Tables'!$BA$76, AH1='Input Tables'!$BB$76,AH1='Input Tables'!$BC$76, AH1='Input Tables'!$BD$76,AH1='Input Tables'!$BE$76,AH1='Input Tables'!$BF$76,AH1='Input Tables'!$BG$76,AH1='Input Tables'!$BH$76,AH1='Input Tables'!$BI$76,AH1='Input Tables'!$BJ$76,AH1='Input Tables'!$BK$76, AH1='Input Tables'!$BL$76,AH1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*AH13),0)","v":0},{"$f":"IF(OR(AI1='Input Tables'!$BA$76, AI1='Input Tables'!$BB$76,AI1='Input Tables'!$BC$76, AI1='Input Tables'!$BD$76,AI1='Input Tables'!$BE$76,AI1='Input Tables'!$BF$76,AI1='Input Tables'!$BG$76,AI1='Input Tables'!$BH$76,AI1='Input Tables'!$BI$76,AI1='Input Tables'!$BJ$76,AI1='Input Tables'!$BK$76, AI1='Input Tables'!$BL$76,AI1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*AI13),0)","v":0},{"$f":"IF(OR(AJ1='Input Tables'!$BA$76, AJ1='Input Tables'!$BB$76,AJ1='Input Tables'!$BC$76, AJ1='Input Tables'!$BD$76,AJ1='Input Tables'!$BE$76,AJ1='Input Tables'!$BF$76,AJ1='Input Tables'!$BG$76,AJ1='Input Tables'!$BH$76,AJ1='Input Tables'!$BI$76,AJ1='Input Tables'!$BJ$76,AJ1='Input Tables'!$BK$76, AJ1='Input Tables'!$BL$76,AJ1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*AJ13),0)","v":0},{"$f":"IF(OR(AK1='Input Tables'!$BA$76, AK1='Input Tables'!$BB$76,AK1='Input Tables'!$BC$76, AK1='Input Tables'!$BD$76,AK1='Input Tables'!$BE$76,AK1='Input Tables'!$BF$76,AK1='Input Tables'!$BG$76,AK1='Input Tables'!$BH$76,AK1='Input Tables'!$BI$76,AK1='Input Tables'!$BJ$76,AK1='Input Tables'!$BK$76, AK1='Input Tables'!$BL$76,AK1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*AK13),0)","v":0},{"$f":"IF(OR(AL1='Input Tables'!$BA$76, AL1='Input Tables'!$BB$76,AL1='Input Tables'!$BC$76, AL1='Input Tables'!$BD$76,AL1='Input Tables'!$BE$76,AL1='Input Tables'!$BF$76,AL1='Input Tables'!$BG$76,AL1='Input Tables'!$BH$76,AL1='Input Tables'!$BI$76,AL1='Input Tables'!$BJ$76,AL1='Input Tables'!$BK$76, AL1='Input Tables'!$BL$76,AL1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*AL13),0)","v":0},{"$f":"IF(OR(AM1='Input Tables'!$BA$76, AM1='Input Tables'!$BB$76,AM1='Input Tables'!$BC$76, AM1='Input Tables'!$BD$76,AM1='Input Tables'!$BE$76,AM1='Input Tables'!$BF$76,AM1='Input Tables'!$BG$76,AM1='Input Tables'!$BH$76,AM1='Input Tables'!$BI$76,AM1='Input Tables'!$BJ$76,AM1='Input Tables'!$BK$76, AM1='Input Tables'!$BL$76,AM1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*AM13),0)","v":0},{"$f":"IF(OR(AN1='Input Tables'!$BA$76, AN1='Input Tables'!$BB$76,AN1='Input Tables'!$BC$76, AN1='Input Tables'!$BD$76,AN1='Input Tables'!$BE$76,AN1='Input Tables'!$BF$76,AN1='Input Tables'!$BG$76,AN1='Input Tables'!$BH$76,AN1='Input Tables'!$BI$76,AN1='Input Tables'!$BJ$76,AN1='Input Tables'!$BK$76, AN1='Input Tables'!$BL$76,AN1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*AN13),0)","v":0},{"$f":"IF(OR(AO1='Input Tables'!$BA$76, AO1='Input Tables'!$BB$76,AO1='Input Tables'!$BC$76, AO1='Input Tables'!$BD$76,AO1='Input Tables'!$BE$76,AO1='Input Tables'!$BF$76,AO1='Input Tables'!$BG$76,AO1='Input Tables'!$BH$76,AO1='Input Tables'!$BI$76,AO1='Input Tables'!$BJ$76,AO1='Input Tables'!$BK$76, AO1='Input Tables'!$BL$76,AO1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*AO13),0)","v":0},{"$f":"IF(OR(AP1='Input Tables'!$BA$76, AP1='Input Tables'!$BB$76,AP1='Input Tables'!$BC$76, AP1='Input Tables'!$BD$76,AP1='Input Tables'!$BE$76,AP1='Input Tables'!$BF$76,AP1='Input Tables'!$BG$76,AP1='Input Tables'!$BH$76,AP1='Input Tables'!$BI$76,AP1='Input Tables'!$BJ$76,AP1='Input Tables'!$BK$76, AP1='Input Tables'!$BL$76,AP1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*AP13),0)","v":0},{"$f":"IF(OR(AQ1='Input Tables'!$BA$76, AQ1='Input Tables'!$BB$76,AQ1='Input Tables'!$BC$76, AQ1='Input Tables'!$BD$76,AQ1='Input Tables'!$BE$76,AQ1='Input Tables'!$BF$76,AQ1='Input Tables'!$BG$76,AQ1='Input Tables'!$BH$76,AQ1='Input Tables'!$BI$76,AQ1='Input Tables'!$BJ$76,AQ1='Input Tables'!$BK$76, AQ1='Input Tables'!$BL$76,AQ1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*AQ13),0)","v":0},{"$f":"IF(OR(AR1='Input Tables'!$BA$76, AR1='Input Tables'!$BB$76,AR1='Input Tables'!$BC$76, AR1='Input Tables'!$BD$76,AR1='Input Tables'!$BE$76,AR1='Input Tables'!$BF$76,AR1='Input Tables'!$BG$76,AR1='Input Tables'!$BH$76,AR1='Input Tables'!$BI$76,AR1='Input Tables'!$BJ$76,AR1='Input Tables'!$BK$76, AR1='Input Tables'!$BL$76,AR1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*AR13),0)","v":0},{"$f":"IF(OR(AS1='Input Tables'!$BA$76, AS1='Input Tables'!$BB$76,AS1='Input Tables'!$BC$76, AS1='Input Tables'!$BD$76,AS1='Input Tables'!$BE$76,AS1='Input Tables'!$BF$76,AS1='Input Tables'!$BG$76,AS1='Input Tables'!$BH$76,AS1='Input Tables'!$BI$76,AS1='Input Tables'!$BJ$76,AS1='Input Tables'!$BK$76, AS1='Input Tables'!$BL$76,AS1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*AS13),0)","v":0},{"$f":"IF(OR(AT1='Input Tables'!$BA$76, AT1='Input Tables'!$BB$76,AT1='Input Tables'!$BC$76, AT1='Input Tables'!$BD$76,AT1='Input Tables'!$BE$76,AT1='Input Tables'!$BF$76,AT1='Input Tables'!$BG$76,AT1='Input Tables'!$BH$76,AT1='Input Tables'!$BI$76,AT1='Input Tables'!$BJ$76,AT1='Input Tables'!$BK$76, AT1='Input Tables'!$BL$76,AT1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*AT13),0)","v":0},{"$f":"IF(OR(AU1='Input Tables'!$BA$76, AU1='Input Tables'!$BB$76,AU1='Input Tables'!$BC$76, AU1='Input Tables'!$BD$76,AU1='Input Tables'!$BE$76,AU1='Input Tables'!$BF$76,AU1='Input Tables'!$BG$76,AU1='Input Tables'!$BH$76,AU1='Input Tables'!$BI$76,AU1='Input Tables'!$BJ$76,AU1='Input Tables'!$BK$76, AU1='Input Tables'!$BL$76,AU1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*AU13),0)","v":0},{"$f":"IF(OR(AV1='Input Tables'!$BA$76, AV1='Input Tables'!$BB$76,AV1='Input Tables'!$BC$76, AV1='Input Tables'!$BD$76,AV1='Input Tables'!$BE$76,AV1='Input Tables'!$BF$76,AV1='Input Tables'!$BG$76,AV1='Input Tables'!$BH$76,AV1='Input Tables'!$BI$76,AV1='Input Tables'!$BJ$76,AV1='Input Tables'!$BK$76, AV1='Input Tables'!$BL$76,AV1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*AV13),0)","v":0},{"$f":"IF(OR(AW1='Input Tables'!$BA$76, AW1='Input Tables'!$BB$76,AW1='Input Tables'!$BC$76, AW1='Input Tables'!$BD$76,AW1='Input Tables'!$BE$76,AW1='Input Tables'!$BF$76,AW1='Input Tables'!$BG$76,AW1='Input Tables'!$BH$76,AW1='Input Tables'!$BI$76,AW1='Input Tables'!$BJ$76,AW1='Input Tables'!$BK$76, AW1='Input Tables'!$BL$76,AW1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*AW13),0)","v":0},{"$f":"IF(OR(AX1='Input Tables'!$BA$76, AX1='Input Tables'!$BB$76,AX1='Input Tables'!$BC$76, AX1='Input Tables'!$BD$76,AX1='Input Tables'!$BE$76,AX1='Input Tables'!$BF$76,AX1='Input Tables'!$BG$76,AX1='Input Tables'!$BH$76,AX1='Input Tables'!$BI$76,AX1='Input Tables'!$BJ$76,AX1='Input Tables'!$BK$76, AX1='Input Tables'!$BL$76,AX1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*AX13),0)","v":0},{"$f":"IF(OR(AY1='Input Tables'!$BA$76, AY1='Input Tables'!$BB$76,AY1='Input Tables'!$BC$76, AY1='Input Tables'!$BD$76,AY1='Input Tables'!$BE$76,AY1='Input Tables'!$BF$76,AY1='Input Tables'!$BG$76,AY1='Input Tables'!$BH$76,AY1='Input Tables'!$BI$76,AY1='Input Tables'!$BJ$76,AY1='Input Tables'!$BK$76, AY1='Input Tables'!$BL$76,AY1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*AY13),0)","v":0},{"$f":"IF(OR(AZ1='Input Tables'!$BA$76, AZ1='Input Tables'!$BB$76,AZ1='Input Tables'!$BC$76, AZ1='Input Tables'!$BD$76,AZ1='Input Tables'!$BE$76,AZ1='Input Tables'!$BF$76,AZ1='Input Tables'!$BG$76,AZ1='Input Tables'!$BH$76,AZ1='Input Tables'!$BI$76,AZ1='Input Tables'!$BJ$76,AZ1='Input Tables'!$BK$76, AZ1='Input Tables'!$BL$76,AZ1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*AZ13),0)","v":0},{"$f":"IF(OR(BA1='Input Tables'!$BA$76, BA1='Input Tables'!$BB$76,BA1='Input Tables'!$BC$76, BA1='Input Tables'!$BD$76,BA1='Input Tables'!$BE$76,BA1='Input Tables'!$BF$76,BA1='Input Tables'!$BG$76,BA1='Input Tables'!$BH$76,BA1='Input Tables'!$BI$76,BA1='Input Tables'!$BJ$76,BA1='Input Tables'!$BK$76, BA1='Input Tables'!$BL$76,BA1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*BA13),0)","v":0},{"$f":"IF(OR(BB1='Input Tables'!$BA$76, BB1='Input Tables'!$BB$76,BB1='Input Tables'!$BC$76, BB1='Input Tables'!$BD$76,BB1='Input Tables'!$BE$76,BB1='Input Tables'!$BF$76,BB1='Input Tables'!$BG$76,BB1='Input Tables'!$BH$76,BB1='Input Tables'!$BI$76,BB1='Input Tables'!$BJ$76,BB1='Input Tables'!$BK$76, BB1='Input Tables'!$BL$76,BB1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*BB13),0)","v":0},{"$f":"IF(OR(BC1='Input Tables'!$BA$76, BC1='Input Tables'!$BB$76,BC1='Input Tables'!$BC$76, BC1='Input Tables'!$BD$76,BC1='Input Tables'!$BE$76,BC1='Input Tables'!$BF$76,BC1='Input Tables'!$BG$76,BC1='Input Tables'!$BH$76,BC1='Input Tables'!$BI$76,BC1='Input Tables'!$BJ$76,BC1='Input Tables'!$BK$76, BC1='Input Tables'!$BL$76,BC1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*BC13),0)","v":0},{"$f":"IF(OR(BD1='Input Tables'!$BA$76, BD1='Input Tables'!$BB$76,BD1='Input Tables'!$BC$76, BD1='Input Tables'!$BD$76,BD1='Input Tables'!$BE$76,BD1='Input Tables'!$BF$76,BD1='Input Tables'!$BG$76,BD1='Input Tables'!$BH$76,BD1='Input Tables'!$BI$76,BD1='Input Tables'!$BJ$76,BD1='Input Tables'!$BK$76, BD1='Input Tables'!$BL$76,BD1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*BD13),0)","v":0},{"$f":"IF(OR(BE1='Input Tables'!$BA$76, BE1='Input Tables'!$BB$76,BE1='Input Tables'!$BC$76, BE1='Input Tables'!$BD$76,BE1='Input Tables'!$BE$76,BE1='Input Tables'!$BF$76,BE1='Input Tables'!$BG$76,BE1='Input Tables'!$BH$76,BE1='Input Tables'!$BI$76,BE1='Input Tables'!$BJ$76,BE1='Input Tables'!$BK$76, BE1='Input Tables'!$BL$76,BE1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*BE13),0)","v":0},{"$f":"IF(OR(BF1='Input Tables'!$BA$76, BF1='Input Tables'!$BB$76,BF1='Input Tables'!$BC$76, BF1='Input Tables'!$BD$76,BF1='Input Tables'!$BE$76,BF1='Input Tables'!$BF$76,BF1='Input Tables'!$BG$76,BF1='Input Tables'!$BH$76,BF1='Input Tables'!$BI$76,BF1='Input Tables'!$BJ$76,BF1='Input Tables'!$BK$76, BF1='Input Tables'!$BL$76,BF1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*BF13),0)","v":0},{"$f":"IF(OR(BG1='Input Tables'!$BA$76, BG1='Input Tables'!$BB$76,BG1='Input Tables'!$BC$76, BG1='Input Tables'!$BD$76,BG1='Input Tables'!$BE$76,BG1='Input Tables'!$BF$76,BG1='Input Tables'!$BG$76,BG1='Input Tables'!$BH$76,BG1='Input Tables'!$BI$76,BG1='Input Tables'!$BJ$76,BG1='Input Tables'!$BK$76, BG1='Input Tables'!$BL$76,BG1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*BG13),0)","v":0},{"$f":"IF(OR(BH1='Input Tables'!$BA$76, BH1='Input Tables'!$BB$76,BH1='Input Tables'!$BC$76, BH1='Input Tables'!$BD$76,BH1='Input Tables'!$BE$76,BH1='Input Tables'!$BF$76,BH1='Input Tables'!$BG$76,BH1='Input Tables'!$BH$76,BH1='Input Tables'!$BI$76,BH1='Input Tables'!$BJ$76,BH1='Input Tables'!$BK$76, BH1='Input Tables'!$BL$76,BH1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*BH13),0)","v":0},{"$f":"IF(OR(BI1='Input Tables'!$BA$76, BI1='Input Tables'!$BB$76,BI1='Input Tables'!$BC$76, BI1='Input Tables'!$BD$76,BI1='Input Tables'!$BE$76,BI1='Input Tables'!$BF$76,BI1='Input Tables'!$BG$76,BI1='Input Tables'!$BH$76,BI1='Input Tables'!$BI$76,BI1='Input Tables'!$BJ$76,BI1='Input Tables'!$BK$76, BI1='Input Tables'!$BL$76,BI1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*BI13),0)","v":0},{"$f":"IF(OR(BJ1='Input Tables'!$BA$76, BJ1='Input Tables'!$BB$76,BJ1='Input Tables'!$BC$76, BJ1='Input Tables'!$BD$76,BJ1='Input Tables'!$BE$76,BJ1='Input Tables'!$BF$76,BJ1='Input Tables'!$BG$76,BJ1='Input Tables'!$BH$76,BJ1='Input Tables'!$BI$76,BJ1='Input Tables'!$BJ$76,BJ1='Input Tables'!$BK$76, BJ1='Input Tables'!$BL$76,BJ1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*BJ13),0)","v":0},{"$f":"IF(OR(BK1='Input Tables'!$BA$76, BK1='Input Tables'!$BB$76,BK1='Input Tables'!$BC$76, BK1='Input Tables'!$BD$76,BK1='Input Tables'!$BE$76,BK1='Input Tables'!$BF$76,BK1='Input Tables'!$BG$76,BK1='Input Tables'!$BH$76,BK1='Input Tables'!$BI$76,BK1='Input Tables'!$BJ$76,BK1='Input Tables'!$BK$76, BK1='Input Tables'!$BL$76,BK1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*BK13),0)","v":0},{"$f":"IF(OR(BL1='Input Tables'!$BA$76, BL1='Input Tables'!$BB$76,BL1='Input Tables'!$BC$76, BL1='Input Tables'!$BD$76,BL1='Input Tables'!$BE$76,BL1='Input Tables'!$BF$76,BL1='Input Tables'!$BG$76,BL1='Input Tables'!$BH$76,BL1='Input Tables'!$BI$76,BL1='Input Tables'!$BJ$76,BL1='Input Tables'!$BK$76, BL1='Input Tables'!$BL$76,BL1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*BL13),0)","v":0},{"$f":"IF(OR(BM1='Input Tables'!$BA$76, BM1='Input Tables'!$BB$76,BM1='Input Tables'!$BC$76, BM1='Input Tables'!$BD$76,BM1='Input Tables'!$BE$76,BM1='Input Tables'!$BF$76,BM1='Input Tables'!$BG$76,BM1='Input Tables'!$BH$76,BM1='Input Tables'!$BI$76,BM1='Input Tables'!$BJ$76,BM1='Input Tables'!$BK$76, BM1='Input Tables'!$BL$76,BM1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*BM13),0)","v":0},{"$f":"IF(OR(BN1='Input Tables'!$BA$76, BN1='Input Tables'!$BB$76,BN1='Input Tables'!$BC$76, BN1='Input Tables'!$BD$76,BN1='Input Tables'!$BE$76,BN1='Input Tables'!$BF$76,BN1='Input Tables'!$BG$76,BN1='Input Tables'!$BH$76,BN1='Input Tables'!$BI$76,BN1='Input Tables'!$BJ$76,BN1='Input Tables'!$BK$76, BN1='Input Tables'!$BL$76,BN1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*BN13),0)","v":0},{"$f":"IF(OR(BO1='Input Tables'!$BA$76, BO1='Input Tables'!$BB$76,BO1='Input Tables'!$BC$76, BO1='Input Tables'!$BD$76,BO1='Input Tables'!$BE$76,BO1='Input Tables'!$BF$76,BO1='Input Tables'!$BG$76,BO1='Input Tables'!$BH$76,BO1='Input Tables'!$BI$76,BO1='Input Tables'!$BJ$76,BO1='Input Tables'!$BK$76, BO1='Input Tables'!$BL$76,BO1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*BO13),0)","v":0},{"$f":"IF(OR(BP1='Input Tables'!$BA$76, BP1='Input Tables'!$BB$76,BP1='Input Tables'!$BC$76, BP1='Input Tables'!$BD$76,BP1='Input Tables'!$BE$76,BP1='Input Tables'!$BF$76,BP1='Input Tables'!$BG$76,BP1='Input Tables'!$BH$76,BP1='Input Tables'!$BI$76,BP1='Input Tables'!$BJ$76,BP1='Input Tables'!$BK$76, BP1='Input Tables'!$BL$76,BP1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*BP13),0)","v":0},{"$f":"IF(OR(BQ1='Input Tables'!$BA$76, BQ1='Input Tables'!$BB$76,BQ1='Input Tables'!$BC$76, BQ1='Input Tables'!$BD$76,BQ1='Input Tables'!$BE$76,BQ1='Input Tables'!$BF$76,BQ1='Input Tables'!$BG$76,BQ1='Input Tables'!$BH$76,BQ1='Input Tables'!$BI$76,BQ1='Input Tables'!$BJ$76,BQ1='Input Tables'!$BK$76, BQ1='Input Tables'!$BL$76,BQ1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*BQ13),0)","v":0},{"$f":"IF(OR(BR1='Input Tables'!$BA$76, BR1='Input Tables'!$BB$76,BR1='Input Tables'!$BC$76, BR1='Input Tables'!$BD$76,BR1='Input Tables'!$BE$76,BR1='Input Tables'!$BF$76,BR1='Input Tables'!$BG$76,BR1='Input Tables'!$BH$76,BR1='Input Tables'!$BI$76,BR1='Input Tables'!$BJ$76,BR1='Input Tables'!$BK$76, BR1='Input Tables'!$BL$76,BR1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*BR13),0)","v":0},{"$f":"IF(OR(BS1='Input Tables'!$BA$76, BS1='Input Tables'!$BB$76,BS1='Input Tables'!$BC$76, BS1='Input Tables'!$BD$76,BS1='Input Tables'!$BE$76,BS1='Input Tables'!$BF$76,BS1='Input Tables'!$BG$76,BS1='Input Tables'!$BH$76,BS1='Input Tables'!$BI$76,BS1='Input Tables'!$BJ$76,BS1='Input Tables'!$BK$76, BS1='Input Tables'!$BL$76,BS1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*BS13),0)","v":0},{"$f":"IF(OR(BT1='Input Tables'!$BA$76, BT1='Input Tables'!$BB$76,BT1='Input Tables'!$BC$76, BT1='Input Tables'!$BD$76,BT1='Input Tables'!$BE$76,BT1='Input Tables'!$BF$76,BT1='Input Tables'!$BG$76,BT1='Input Tables'!$BH$76,BT1='Input Tables'!$BI$76,BT1='Input Tables'!$BJ$76,BT1='Input Tables'!$BK$76, BT1='Input Tables'!$BL$76,BT1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*BT13),0)","v":0},{"$f":"IF(OR(BU1='Input Tables'!$BA$76, BU1='Input Tables'!$BB$76,BU1='Input Tables'!$BC$76, BU1='Input Tables'!$BD$76,BU1='Input Tables'!$BE$76,BU1='Input Tables'!$BF$76,BU1='Input Tables'!$BG$76,BU1='Input Tables'!$BH$76,BU1='Input Tables'!$BI$76,BU1='Input Tables'!$BJ$76,BU1='Input Tables'!$BK$76, BU1='Input Tables'!$BL$76,BU1='Input Tables'!$BM$76),('Cost Budgets'!$H$16*BU13),0)","v":0}]
[]
[null,"Potential Revenue less Est. /Man. Costs",null,{"$f":"D48-D51-D53-D55-D57-D59-D61-D63","v":-593.79999999999995},{"$f":"E48-E51-E53-E55-E57-E59-E61-E63","v":-33.129999999999995},-5.3206471836734757,-10.562955428571438,32.197439608163251,46.999042614403763,59.392921306392289,79.36924163589137,96.956875493877533,108.56424065737897,131.37493263673468,141.41784065737895,186.4868673306122,174.27144065737895,220.90492447346935,207.12504065737895,255.32298161632647,239.97864065737892,289.74103875918365,272.83224065737897,322.3599063936137,301.7590586399956,139.3361635622729,164.04442740577286,190.93303462002365,190.07654603339921,189.2200574467748,197.0423431610605,204.86462887534617,212.6869145896319,220.50920030391762,227.65021463145604,234.59959861986817,241.34656919007674,247.88219876721044,85.582713769558922,130.14620638384275,134.05734924098559,137.96849209812845,141.87963495527131,145.79077781241415,149.70192066955701,153.61306352669988,157.52420638384274,161.4353492409856,165.34649209812844,169.2576349552713,172.84323794170834,176.36265284473617,179.81300340665419,183.19174963863281,186.49667489641936,189.72587331512293,51.482891729513874,97.975472959038854,99.931044387610271,101.8866158161817,103.84218724475313,105.79775867332457,107.753330101896,109.70890153046743,111.66447295903885,113.62004438761028,115.57561581618171,117.53118724475314,{"$f":"BQ48-BQ51-BQ53-BQ55-BQ57-BQ59-BQ61-BQ63","v":119.48675867332457},{"$f":"BR48-BR51-BR53-BR55-BR57-BR59-BR61-BR63","v":121.44233010189599},{"$f":"BS48-BS51-BS53-BS55-BS57-BS59-BS61-BS63","v":123.39790153046742},{"$f":"BT48-BT51-BT53-BT55-BT57-BT59-BT61-BT63","v":125.35347295903885},{"$f":"BU48-BU51-BU53-BU55-BU57-BU59-BU61-BU63","v":127.16382907615937}]
[]
[]
["Harvesting and Marketing Costs","Harvesting Method (Potential)",null,{"$f":"IF(D24>0,'Cost Budgets'!$G$19,0)","v":0},{"$f":"IF(E24>0,'Cost Budgets'!$G$19,0)","v":0},{"$f":"IF(F24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(G24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(H24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(I24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(J24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(K24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(L24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(M24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(N24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(O24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(P24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(Q24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(R24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(S24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(T24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(U24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(V24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(W24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(X24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(Y24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(Z24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(AA24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(AB24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(AC24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(AD24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(AE24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(AF24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(AG24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(AH24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(AI24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(AJ24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(AK24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(AL24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(AM24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(AN24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(AO24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(AP24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(AQ24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(AR24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(AS24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(AT24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(AU24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(AV24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(AW24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(AX24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(AY24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(AZ24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(BA24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(BB24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(BC24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(BD24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(BE24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(BF24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(BG24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(BH24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(BI24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(BJ24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(BK24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(BL24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(BM24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(BN24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(BO24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(BP24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(BQ24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(BR24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(BS24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(BT24>0,'Cost Budgets'!$G$19,0)","v":20},{"$f":"IF(BU24>0,'Cost Budgets'!$G$19,0)","v":20}]
[]
[null,"Harvesting Method (Actual)",null,{"$f":"IF(D80>D33,0,D68)","v":0},{"$f":"IF(E80>E33,0,E68)","v":0},0,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"IF(BQ80>BQ33,0,BQ68)","v":20},{"$f":"IF(BR80>BR33,0,BR68)","v":20},{"$f":"IF(BS80>BS33,0,BS68)","v":20},{"$f":"IF(BT80>BT33,0,BT68)","v":20},{"$f":"IF(BU80>BU33,0,BU68)","v":20}]
[]
[null,"Hulling (Potential)",null,{"$f":"IF(D24>0,D24*D13*'Cost Budgets'!$H$20,0)","v":0},{"$f":"IF(E24>0,E24*E13*'Cost Budgets'!$H$20,0)","v":0},{"$f":"IF(F24>0,F24*F13*'Cost Budgets'!$H$20,0)","v":2.9825265306122444},{"$f":"IF(G24>0,G24*G13*'Cost Budgets'!$H$20,0)","v":6.0880285714285707},{"$f":"IF(H24>0,H24*H13*'Cost Budgets'!$H$20,0)","v":9.7033536734693868},{"$f":"IF(I24>0,I24*I13*'Cost Budgets'!$H$20,0)","v":11.84994857142857},{"$f":"IF(J24>0,J24*J13*'Cost Budgets'!$H$20,0)","v":15.846680816326533},{"$f":"IF(K24>0,K24*K13*'Cost Budgets'!$H$20,0)","v":17.30715857142857},{"$f":"IF(L24>0,L24*L13*'Cost Budgets'!$H$20,0)","v":20.42547795918367},{"$f":"IF(M24>0,M24*M13*'Cost Budgets'!$H$20,0)","v":22.21311857142857},{"$f":"IF(N24>0,N24*N13*'Cost Budgets'!$H$20,0)","v":26.400835102040816},{"$f":"IF(O24>0,O24*O13*'Cost Budgets'!$H$20,0)","v":27.916868571428569},{"$f":"IF(P24>0,P24*P13*'Cost Budgets'!$H$20,0)","v":32.376192244897958},{"$f":"IF(Q24>0,Q24*Q13*'Cost Budgets'!$H$20,0)","v":33.620618571428565},{"$f":"IF(R24>0,R24*R13*'Cost Budgets'!$H$20,0)","v":38.351549387755099},{"$f":"IF(S24>0,S24*S13*'Cost Budgets'!$H$20,0)","v":39.324368571428572},{"$f":"IF(T24>0,T24*T13*'Cost Budgets'!$H$20,0)","v":44.326906530612234},{"$f":"IF(U24>0,U24*U13*'Cost Budgets'!$H$20,0)","v":45.028118571428564},{"$f":"IF(V24>0,V24*V13*'Cost Budgets'!$H$20,0)","v":50.302263673469383},{"$f":"IF(W24>0,W24*W13*'Cost Budgets'!$H$20,0)","v":50.731868571428571},{"$f":"IF(X24>0,X24*X13*'Cost Budgets'!$H$20,0)","v":55.965261526669046},{"$f":"IF(Y24>0,Y24*Y13*'Cost Budgets'!$H$20,0)","v":55.753885582299517},{"$f":"IF(Z24>0,Z24*Z13*'Cost Budgets'!$H$20,0)","v":30.490198211000155},{"$f":"IF(AA24>0,AA24*AA13*'Cost Budgets'!$H$20,0)","v":30.162515375485711},{"$f":"IF(AB24>0,AB24*AB13*'Cost Budgets'!$H$20,0)","v":33.148096288198552},{"$f":"IF(AC24>0,AC24*AC13*'Cost Budgets'!$H$20,0)","v":32.999400353020704},{"$f":"IF(AD24>0,AD24*AD13*'Cost Budgets'!$H$20,0)","v":32.850704417842842},{"$f":"IF(AE24>0,AE24*AE13*'Cost Budgets'!$H$20,0)","v":34.208740132128561},{"$f":"IF(AF24>0,AF24*AF13*'Cost Budgets'!$H$20,0)","v":35.566775846414281},{"$f":"IF(AG24>0,AG24*AG13*'Cost Budgets'!$H$20,0)","v":36.924811560699986},{"$f":"IF(AH24>0,AH24*AH13*'Cost Budgets'!$H$20,0)","v":38.282847274985706},{"$f":"IF(AI24>0,AI24*AI13*'Cost Budgets'!$H$20,0)","v":39.522606706850013},{"$f":"IF(AJ24>0,AJ24*AJ13*'Cost Budgets'!$H$20,0)","v":40.729096982616007},{"$f":"IF(AK24>0,AK24*AK13*'Cost Budgets'!$H$20,0)","v":41.900446039943887},{"$f":"IF(AL24>0,AL24*AL13*'Cost Budgets'!$H$20,0)","v":43.035103952640704},{"$f":"IF(AM24>0,AM24*AM13*'Cost Budgets'!$H$20,0)","v":22.065912918757643},{"$f":"IF(AN24>0,AN24*AN13*'Cost Budgets'!$H$20,0)","v":22.594827497194924},{"$f":"IF(AO24>0,AO24*AO13*'Cost Budgets'!$H$20,0)","v":23.27384535433778},{"$f":"IF(AP24>0,AP24*AP13*'Cost Budgets'!$H$20,0)","v":23.952863211480636},{"$f":"IF(AQ24>0,AQ24*AQ13*'Cost Budgets'!$H$20,0)","v":24.631881068623493},{"$f":"IF(AR24>0,AR24*AR13*'Cost Budgets'!$H$20,0)","v":25.310898925766352},{"$f":"IF(AS24>0,AS24*AS13*'Cost Budgets'!$H$20,0)","v":25.989916782909205},{"$f":"IF(AT24>0,AT24*AT13*'Cost Budgets'!$H$20,0)","v":26.668934640052068},{"$f":"IF(AU24>0,AU24*AU13*'Cost Budgets'!$H$20,0)","v":27.347952497194925},{"$f":"IF(AV24>0,AV24*AV13*'Cost Budgets'!$H$20,0)","v":28.026970354337777},{"$f":"IF(AW24>0,AW24*AW13*'Cost Budgets'!$H$20,0)","v":28.705988211480634},{"$f":"IF(AX24>0,AX24*AX13*'Cost Budgets'!$H$20,0)","v":29.385006068623497},{"$f":"IF(AY24>0,AY24*AY13*'Cost Budgets'!$H$20,0)","v":30.007506587102142},{"$f":"IF(AZ24>0,AZ24*AZ13*'Cost Budgets'!$H$20,0)","v":30.618516118877814},{"$f":"IF(BA24>0,BA24*BA13*'Cost Budgets'!$H$20,0)","v":31.217535313655244},{"$f":"IF(BB24>0,BB24*BB13*'Cost Budgets'!$H$20,0)","v":31.804123201151533},{"$f":"IF(BC24>0,BC24*BC13*'Cost Budgets'!$H$20,0)","v":32.377894947295026},{"$f":"IF(BD24>0,BD24*BD13*'Cost Budgets'!$H$20,0)","v":32.938519672764407},{"$f":"IF(BE24>0,BE24*BE13*'Cost Budgets'!$H$20,0)","v":16.742859152722183},{"$f":"IF(BF24>0,BF24*BF13*'Cost Budgets'!$H$20,0)","v":17.009630722055359},{"$f":"IF(BG24>0,BG24*BG13*'Cost Budgets'!$H$20,0)","v":17.349139650626785},{"$f":"IF(BH24>0,BH24*BH13*'Cost Budgets'!$H$20,0)","v":17.688648579198215},{"$f":"IF(BI24>0,BI24*BI13*'Cost Budgets'!$H$20,0)","v":18.028157507769645},{"$f":"IF(BJ24>0,BJ24*BJ13*'Cost Budgets'!$H$20,0)","v":18.367666436341072},{"$f":"IF(BK24>0,BK24*BK13*'Cost Budgets'!$H$20,0)","v":18.707175364912501},{"$f":"IF(BL24>0,BL24*BL13*'Cost Budgets'!$H$20,0)","v":19.046684293483931},{"$f":"IF(BM24>0,BM24*BM13*'Cost Budgets'!$H$20,0)","v":19.386193222055358},{"$f":"IF(BN24>0,BN24*BN13*'Cost Budgets'!$H$20,0)","v":19.725702150626788},{"$f":"IF(BO24>0,BO24*BO13*'Cost Budgets'!$H$20,0)","v":20.065211079198217},{"$f":"IF(BP24>0,BP24*BP13*'Cost Budgets'!$H$20,0)","v":20.404720007769644},{"$f":"IF(BQ24>0,BQ24*BQ13*'Cost Budgets'!$H$20,0)","v":20.744228936341074},{"$f":"IF(BR24>0,BR24*BR13*'Cost Budgets'!$H$20,0)","v":21.0837378649125},{"$f":"IF(BS24>0,BS24*BS13*'Cost Budgets'!$H$20,0)","v":21.42324679348393},{"$f":"IF(BT24>0,BT24*BT13*'Cost Budgets'!$H$20,0)","v":21.76275572205536},{"$f":"IF(BU24>0,BU24*BU13*'Cost Budgets'!$H$20,0)","v":22.077053659055451}]
[]
[null,"Hulling (Actual)",null,{"$f":"IF(D80>D33,0,D72)","v":0},0,0,6.0880285714285707,9.7033536734693868,11.84994857142857,15.846680816326533,17.30715857142857,20.42547795918367,22.21311857142857,26.400835102040816,27.916868571428569,32.376192244897958,33.620618571428565,38.351549387755099,39.324368571428572,44.326906530612234,45.028118571428564,50.302263673469383,50.731868571428571,55.965261526669046,55.753885582299517,30.490198211000155,30.162515375485711,33.148096288198552,32.999400353020704,32.850704417842842,34.208740132128561,35.566775846414281,36.924811560699986,38.282847274985706,39.522606706850013,{"$f":"IF(AJ80>AJ33,0,AJ72)","v":40.729096982616007},41.900446039943887,43.035103952640704,22.065912918757643,22.594827497194924,23.27384535433778,23.952863211480636,24.631881068623493,25.310898925766352,25.989916782909205,26.668934640052068,27.347952497194925,28.026970354337777,28.705988211480634,29.385006068623497,30.007506587102142,30.618516118877814,31.217535313655244,31.804123201151533,32.377894947295026,32.938519672764407,16.742859152722183,17.009630722055359,17.349139650626785,17.688648579198215,18.028157507769645,18.367666436341072,18.707175364912501,19.046684293483931,19.386193222055358,19.725702150626788,20.065211079198217,{"$f":"IF(BP80>BP33,0,BP72)","v":20.404720007769644},20.744228936341074,21.0837378649125,21.42324679348393,21.76275572205536,22.077053659055451]
[]
[null,"Drying (Potential)",null,{"$f":"IF(D24>0,D24*D13*'Cost Budgets'!$H$21,0)","v":0},{"$f":"IF(E24>0,E24*E13*'Cost Budgets'!$H$21,0)","v":0},{"$f":"IF(F24>0,F24*F13*'Cost Budgets'!$H$21,0)","v":0.5965053061224489},{"$f":"IF(G24>0,G24*G13*'Cost Budgets'!$H$21,0)","v":1.2176057142857142},{"$f":"IF(H24>0,H24*H13*'Cost Budgets'!$H$21,0)","v":1.9406707346938774},{"$f":"IF(I24>0,I24*I13*'Cost Budgets'!$H$21,0)","v":2.369989714285714},{"$f":"IF(J24>0,J24*J13*'Cost Budgets'!$H$21,0)","v":3.1693361632653065},{"$f":"IF(K24>0,K24*K13*'Cost Budgets'!$H$21,0)","v":3.4614317142857143},{"$f":"IF(L24>0,L24*L13*'Cost Budgets'!$H$21,0)","v":4.0850955918367342},{"$f":"IF(M24>0,M24*M13*'Cost Budgets'!$H$21,0)","v":4.4426237142857143},{"$f":"IF(N24>0,N24*N13*'Cost Budgets'!$H$21,0)","v":5.2801670204081637},{"$f":"IF(O24>0,O24*O13*'Cost Budgets'!$H$21,0)","v":5.5833737142857141},{"$f":"IF(P24>0,P24*P13*'Cost Budgets'!$H$21,0)","v":6.4752384489795904},{"$f":"IF(Q24>0,Q24*Q13*'Cost Budgets'!$H$21,0)","v":6.7241237142857129},{"$f":"IF(R24>0,R24*R13*'Cost Budgets'!$H$21,0)","v":7.6703098775510199},{"$f":"IF(S24>0,S24*S13*'Cost Budgets'!$H$21,0)","v":7.8648737142857135},{"$f":"IF(T24>0,T24*T13*'Cost Budgets'!$H$21,0)","v":8.8653813061224476},{"$f":"IF(U24>0,U24*U13*'Cost Budgets'!$H$21,0)","v":9.0056237142857132},{"$f":"IF(V24>0,V24*V13*'Cost Budgets'!$H$21,0)","v":10.060452734693877},{"$f":"IF(W24>0,W24*W13*'Cost Budgets'!$H$21,0)","v":10.146373714285714},{"$f":"IF(X24>0,X24*X13*'Cost Budgets'!$H$21,0)","v":11.193052305333808},{"$f":"IF(Y24>0,Y24*Y13*'Cost Budgets'!$H$21,0)","v":11.150777116459905},{"$f":"IF(Z24>0,Z24*Z13*'Cost Budgets'!$H$21,0)","v":6.0980396422000309},{"$f":"IF(AA24>0,AA24*AA13*'Cost Budgets'!$H$21,0)","v":6.032503075097142},{"$f":"IF(AB24>0,AB24*AB13*'Cost Budgets'!$H$21,0)","v":6.6296192576397104},{"$f":"IF(AC24>0,AC24*AC13*'Cost Budgets'!$H$21,0)","v":6.5998800706041401},{"$f":"IF(AD24>0,AD24*AD13*'Cost Budgets'!$H$21,0)","v":6.5701408835685688},{"$f":"IF(AE24>0,AE24*AE13*'Cost Budgets'!$H$21,0)","v":6.8417480264257122},{"$f":"IF(AF24>0,AF24*AF13*'Cost Budgets'!$H$21,0)","v":7.1133551692828556},{"$f":"IF(AG24>0,AG24*AG13*'Cost Budgets'!$H$21,0)","v":7.3849623121399972},{"$f":"IF(AH24>0,AH24*AH13*'Cost Budgets'!$H$21,0)","v":7.6565694549971406},{"$f":"IF(AI24>0,AI24*AI13*'Cost Budgets'!$H$21,0)","v":7.9045213413700024},{"$f":"IF(AJ24>0,AJ24*AJ13*'Cost Budgets'!$H$21,0)","v":8.1458193965232013},{"$f":"IF(AK24>0,AK24*AK13*'Cost Budgets'!$H$21,0)","v":8.3800892079887763},{"$f":"IF(AL24>0,AL24*AL13*'Cost Budgets'!$H$21,0)","v":8.6070207905281411},{"$f":"IF(AM24>0,AM24*AM13*'Cost Budgets'!$H$21,0)","v":4.4131825837515279},{"$f":"IF(AN24>0,AN24*AN13*'Cost Budgets'!$H$21,0)","v":4.5189654994389841},{"$f":"IF(AO24>0,AO24*AO13*'Cost Budgets'!$H$21,0)","v":4.6547690708675553},{"$f":"IF(AP24>0,AP24*AP13*'Cost Budgets'!$H$21,0)","v":4.7905726422961274},{"$f":"IF(AQ24>0,AQ24*AQ13*'Cost Budgets'!$H$21,0)","v":4.9263762137246987},{"$f":"IF(AR24>0,AR24*AR13*'Cost Budgets'!$H$21,0)","v":5.0621797851532699},{"$f":"IF(AS24>0,AS24*AS13*'Cost Budgets'!$H$21,0)","v":5.1979833565818412},{"$f":"IF(AT24>0,AT24*AT13*'Cost Budgets'!$H$21,0)","v":5.3337869280104133},{"$f":"IF(AU24>0,AU24*AU13*'Cost Budgets'!$H$21,0)","v":5.4695904994389846},{"$f":"IF(AV24>0,AV24*AV13*'Cost Budgets'!$H$21,0)","v":5.6053940708675558},{"$f":"IF(AW24>0,AW24*AW13*'Cost Budgets'!$H$21,0)","v":5.7411976422961271},{"$f":"IF(AX24>0,AX24*AX13*'Cost Budgets'!$H$21,0)","v":5.8770012137246992},{"$f":"IF(AY24>0,AY24*AY13*'Cost Budgets'!$H$21,0)","v":6.0015013174204288},{"$f":"IF(AZ24>0,AZ24*AZ13*'Cost Budgets'!$H$21,0)","v":6.1237032237755624},{"$f":"IF(BA24>0,BA24*BA13*'Cost Budgets'!$H$21,0)","v":6.2435070627310481},{"$f":"IF(BB24>0,BB24*BB13*'Cost Budgets'!$H$21,0)","v":6.3608246402303061},{"$f":"IF(BC24>0,BC24*BC13*'Cost Budgets'!$H$21,0)","v":6.4755789894590059},{"$f":"IF(BD24>0,BD24*BD13*'Cost Budgets'!$H$21,0)","v":6.5877039345528807},{"$f":"IF(BE24>0,BE24*BE13*'Cost Budgets'!$H$21,0)","v":3.3485718305444365},{"$f":"IF(BF24>0,BF24*BF13*'Cost Budgets'!$H$21,0)","v":3.4019261444110716},{"$f":"IF(BG24>0,BG24*BG13*'Cost Budgets'!$H$21,0)","v":3.4698279301253572},{"$f":"IF(BH24>0,BH24*BH13*'Cost Budgets'!$H$21,0)","v":3.5377297158396432},{"$f":"IF(BI24>0,BI24*BI13*'Cost Budgets'!$H$21,0)","v":3.6056315015539289},{"$f":"IF(BJ24>0,BJ24*BJ13*'Cost Budgets'!$H$21,0)","v":3.673533287268214},{"$f":"IF(BK24>0,BK24*BK13*'Cost Budgets'!$H$21,0)","v":3.7414350729825006},{"$f":"IF(BL24>0,BL24*BL13*'Cost Budgets'!$H$21,0)","v":3.8093368586967857},{"$f":"IF(BM24>0,BM24*BM13*'Cost Budgets'!$H$21,0)","v":3.8772386444110714},{"$f":"IF(BN24>0,BN24*BN13*'Cost Budgets'!$H$21,0)","v":3.945140430125357},{"$f":"IF(BO24>0,BO24*BO13*'Cost Budgets'!$H$21,0)","v":4.0130422158396435},{"$f":"IF(BP24>0,BP24*BP13*'Cost Budgets'!$H$21,0)","v":4.0809440015539291},{"$f":"IF(BQ24>0,BQ24*BQ13*'Cost Budgets'!$H$21,0)","v":4.1488457872682138},{"$f":"IF(BR24>0,BR24*BR13*'Cost Budgets'!$H$21,0)","v":4.2167475729824995},{"$f":"IF(BS24>0,BS24*BS13*'Cost Budgets'!$H$21,0)","v":4.284649358696786},{"$f":"IF(BT24>0,BT24*BT13*'Cost Budgets'!$H$21,0)","v":4.3525511444110716},{"$f":"IF(BU24>0,BU24*BU13*'Cost Budgets'!$H$21,0)","v":4.4154107318110896}]
[null,null,null,null," "]
[null,"Drying (Actual)",null,{"$f":"IF(D80>D33,0,D76)","v":0},0,0,1.2176057142857142,1.9406707346938774,2.369989714285714,3.1693361632653065,3.4614317142857143,4.0850955918367342,4.4426237142857143,5.2801670204081637,5.5833737142857141,6.4752384489795904,6.7241237142857129,7.6703098775510199,7.8648737142857135,8.8653813061224476,9.0056237142857132,10.060452734693877,10.146373714285714,11.193052305333808,11.150777116459905,6.0980396422000309,6.032503075097142,6.6296192576397104,6.5998800706041401,6.5701408835685688,6.8417480264257122,7.1133551692828556,7.3849623121399972,7.6565694549971406,7.9045213413700024,{"$f":"IF(AJ80>AJ33,0,AJ76)","v":8.1458193965232013},8.3800892079887763,8.6070207905281411,4.4131825837515279,4.5189654994389841,4.6547690708675553,4.7905726422961274,4.9263762137246987,5.0621797851532699,5.1979833565818412,5.3337869280104133,5.4695904994389846,5.6053940708675558,5.7411976422961271,5.8770012137246992,6.0015013174204288,6.1237032237755624,6.2435070627310481,6.3608246402303061,6.4755789894590059,6.5877039345528807,3.3485718305444365,3.4019261444110716,3.4698279301253572,3.5377297158396432,3.6056315015539289,3.673533287268214,3.7414350729825006,3.8093368586967857,3.8772386444110714,3.945140430125357,4.0130422158396435,{"$f":"IF(BP80>BP33,0,BP76)","v":4.0809440015539291},4.1488457872682138,4.2167475729824995,4.284649358696786,4.3525511444110716,4.4154107318110896]
[]
[null,"Total Potential Costs (Harv.,Hull,Dry)",null,{"$f":"D68+D72+D76","v":0},{"$f":"E68+E72+E76","v":0},23.579031836734693,27.305634285714284,31.644024408163265,34.219938285714285,39.016016979591839,40.768590285714289,44.5105735510204,46.655742285714283,51.68100212244898,53.500242285714279,58.851430693877546,60.344742285714275,66.021859265306119,67.189242285714286,73.192287836734678,74.033742285714283,80.362716408163266,80.878242285714293,87.158313832002861,86.904662698759424,56.588237853200184,56.19501845058285,59.777715545838262,59.599280423624847,59.420845301411411,61.050488158554273,62.680131015697135,64.309773872839983,65.939416729982852,67.427128048220013,68.874916379139208,70.280535247932661,71.64212474316885,46.479095502509175,47.113792996633912,47.928614425205339,48.743435853776759,49.558257282348194,50.373078710919621,51.187900139491049,52.002721568062483,52.817542996633911,53.632364425205331,54.447185853776759,55.262007282348193,56.009007904522569,56.742219342653378,57.461042376386295,58.164947841381839,58.853473936754028,59.526223607317291,40.091430983266619,40.411556866466434,40.818967580752137,41.226378295037861,41.633789009323579,42.041199723609282,42.448610437894999,42.856021152180723,43.263431866466426,43.670842580752144,44.078253295037868,44.485664009323571,{"$f":"BQ68+BQ72+BQ76","v":44.893074723609288},{"$f":"BR68+BR72+BR76","v":45.300485437894999},{"$f":"BS68+BS72+BS76","v":45.707896152180709},{"$f":"BT68+BT72+BT76","v":46.115306866466433},{"$f":"BU68+BU72+BU76","v":46.492464390866544}]
[]
[null,"Total Actual Costs (Harv., Hull, Dry)",null,{"$f":"D70+D74+D78","v":0},{"$f":"E70+E74+E78","v":0},0,27.305634285714284,31.644024408163265,34.219938285714285,39.016016979591839,40.768590285714289,44.5105735510204,46.655742285714283,51.68100212244898,53.500242285714279,58.851430693877546,60.344742285714275,66.021859265306119,67.189242285714286,73.192287836734678,74.033742285714283,80.362716408163266,80.878242285714293,87.158313832002861,86.904662698759424,56.588237853200184,56.19501845058285,59.777715545838262,59.599280423624847,59.420845301411411,61.050488158554273,62.680131015697135,64.309773872839983,65.939416729982852,67.427128048220013,68.874916379139208,70.280535247932661,71.64212474316885,46.479095502509175,47.113792996633912,47.928614425205339,48.743435853776759,49.558257282348194,50.373078710919621,51.187900139491049,52.002721568062483,52.817542996633911,53.632364425205331,54.447185853776759,55.262007282348193,56.009007904522569,56.742219342653378,57.461042376386295,58.164947841381839,58.853473936754028,59.526223607317291,40.091430983266619,40.411556866466434,40.818967580752137,41.226378295037861,41.633789009323579,42.041199723609282,42.448610437894999,42.856021152180723,43.263431866466426,43.670842580752144,44.078253295037868,44.485664009323571,{"$f":"BQ70+BQ74+BQ78","v":44.893074723609288},{"$f":"BR70+BR74+BR78","v":45.300485437894999},{"$f":"BS70+BS74+BS78","v":45.707896152180709},{"$f":"BT70+BT74+BT78","v":46.115306866466433},{"$f":"BU70+BU74+BU78","v":46.492464390866544}]
[]
[null,"Transportation Costs",null,{"$f":"IF(D82>0,'Cost Budgets'!$H$24*((D24*D13)/1000),0)","v":0},{"$f":"IF(E82>0,'Cost Budgets'!$H$24*((E24*E13)/1000),0)","v":0},{"$f":"IF(F82>0,'Cost Budgets'!$H$24*((F24*F13)/1000),0)","v":0},{"$f":"IF(G82>0,'Cost Budgets'!$H$24*((G24*G13)/1000),0)","v":0.51139439999999992},{"$f":"IF(H82>0,'Cost Budgets'!$H$24*((H24*H13)/1000),0)","v":0.81508170857142848},{"$f":"IF(I82>0,'Cost Budgets'!$H$24*((I24*I13)/1000),0)","v":0.99539567999999989},{"$f":"IF(J82>0,'Cost Budgets'!$H$24*((J24*J13)/1000),0)","v":1.3311211885714287},{"$f":"IF(K82>0,'Cost Budgets'!$H$24*((K24*K13)/1000),0)","v":1.45380132},{"$f":"IF(L82>0,'Cost Budgets'!$H$24*((L24*L13)/1000),0)","v":1.7157401485714283},{"$f":"IF(M82>0,'Cost Budgets'!$H$24*((M24*M13)/1000),0)","v":1.86590196},{"$f":"IF(N82>0,'Cost Budgets'!$H$24*((N24*N13)/1000),0)","v":2.2176701485714285},{"$f":"IF(O82>0,'Cost Budgets'!$H$24*((O24*O13)/1000),0)","v":2.3450169600000002},{"$f":"IF(P82>0,'Cost Budgets'!$H$24*((P24*P13)/1000),0)","v":2.7196001485714283},{"$f":"IF(Q82>0,'Cost Budgets'!$H$24*((Q24*Q13)/1000),0)","v":2.8241319599999999},{"$f":"IF(R82>0,'Cost Budgets'!$H$24*((R24*R13)/1000),0)","v":3.2215301485714281},{"$f":"IF(S82>0,'Cost Budgets'!$H$24*((S24*S13)/1000),0)","v":3.3032469600000001},{"$f":"IF(T82>0,'Cost Budgets'!$H$24*((T24*T13)/1000),0)","v":3.7234601485714283},{"$f":"IF(U82>0,'Cost Budgets'!$H$24*((U24*U13)/1000),0)","v":3.7823619599999998},{"$f":"IF(V82>0,'Cost Budgets'!$H$24*((V24*V13)/1000),0)","v":4.225390148571428},{"$f":"IF(W82>0,'Cost Budgets'!$H$24*((W24*W13)/1000),0)","v":4.2614769599999995},{"$f":"IF(X82>0,'Cost Budgets'!$H$24*((X24*X13)/1000),0)","v":4.7010819682401994},{"$f":"IF(Y82>0,'Cost Budgets'!$H$24*((Y24*Y13)/1000),0)","v":4.6833263889131604},{"$f":"IF(Z82>0,'Cost Budgets'!$H$24*((Z24*Z13)/1000),0)","v":2.5611766497240129},{"$f":"IF(AA82>0,'Cost Budgets'!$H$24*((AA24*AA13)/1000),0)","v":2.5336512915407998},{"$f":"IF(AB82>0,'Cost Budgets'!$H$24*((AB24*AB13)/1000),0)","v":2.7844400882086786},{"$f":"IF(AC82>0,'Cost Budgets'!$H$24*((AC24*AC13)/1000),0)","v":2.7719496296537391},{"$f":"IF(AD82>0,'Cost Budgets'!$H$24*((AD24*AD13)/1000),0)","v":2.7594591710987988},{"$f":"IF(AE82>0,'Cost Budgets'!$H$24*((AE24*AE13)/1000),0)","v":2.8735341710987994},{"$f":"IF(AF82>0,'Cost Budgets'!$H$24*((AF24*AF13)/1000),0)","v":2.9876091710987995},{"$f":"IF(AG82>0,'Cost Budgets'!$H$24*((AG24*AG13)/1000),0)","v":3.1016841710987992},{"$f":"IF(AH82>0,'Cost Budgets'!$H$24*((AH24*AH13)/1000),0)","v":3.2157591710987994},{"$f":"IF(AI82>0,'Cost Budgets'!$H$24*((AI24*AI13)/1000),0)","v":3.319898963375401},{"$f":"IF(AJ82>0,'Cost Budgets'!$H$24*((AJ24*AJ13)/1000),0)","v":3.4212441465397445},{"$f":"IF(AK82>0,'Cost Budgets'!$H$24*((AK24*AK13)/1000),0)","v":3.5196374673552864},{"$f":"IF(AL82>0,'Cost Budgets'!$H$24*((AL24*AL13)/1000),0)","v":3.6149487320218192},{"$f":"IF(AM82>0,'Cost Budgets'!$H$24*((AM24*AM13)/1000),0)","v":1.8535366851756419},{"$f":"IF(AN82>0,'Cost Budgets'!$H$24*((AN24*AN13)/1000),0)","v":1.8979655097643735},{"$f":"IF(AO82>0,'Cost Budgets'!$H$24*((AO24*AO13)/1000),0)","v":1.9550030097643734},{"$f":"IF(AP82>0,'Cost Budgets'!$H$24*((AP24*AP13)/1000),0)","v":2.0120405097643732},{"$f":"IF(AQ82>0,'Cost Budgets'!$H$24*((AQ24*AQ13)/1000),0)","v":2.0690780097643731},{"$f":"IF(AR82>0,'Cost Budgets'!$H$24*((AR24*AR13)/1000),0)","v":2.1261155097643734},{"$f":"IF(AS82>0,'Cost Budgets'!$H$24*((AS24*AS13)/1000),0)","v":2.1831530097643732},{"$f":"IF(AT82>0,'Cost Budgets'!$H$24*((AT24*AT13)/1000),0)","v":2.2401905097643735},{"$f":"IF(AU82>0,'Cost Budgets'!$H$24*((AU24*AU13)/1000),0)","v":2.2972280097643734},{"$f":"IF(AV82>0,'Cost Budgets'!$H$24*((AV24*AV13)/1000),0)","v":2.3542655097643732},{"$f":"IF(AW82>0,'Cost Budgets'!$H$24*((AW24*AW13)/1000),0)","v":2.4113030097643731},{"$f":"IF(AX82>0,'Cost Budgets'!$H$24*((AX24*AX13)/1000),0)","v":2.4683405097643734},{"$f":"IF(AY82>0,'Cost Budgets'!$H$24*((AY24*AY13)/1000),0)","v":2.5206305533165798},{"$f":"IF(AZ82>0,'Cost Budgets'!$H$24*((AZ24*AZ13)/1000),0)","v":2.5719553539857367},{"$f":"IF(BA82>0,'Cost Budgets'!$H$24*((BA24*BA13)/1000),0)","v":2.6222729663470403},{"$f":"IF(BB82>0,'Cost Budgets'!$H$24*((BB24*BB13)/1000),0)","v":2.6715463488967286},{"$f":"IF(BC82>0,'Cost Budgets'!$H$24*((BC24*BC13)/1000),0)","v":2.7197431755727823},{"$f":"IF(BD82>0,'Cost Budgets'!$H$24*((BD24*BD13)/1000),0)","v":2.76683565251221},{"$f":"IF(BE82>0,'Cost Budgets'!$H$24*((BE24*BE13)/1000),0)","v":1.4064001688286634},{"$f":"IF(BF82>0,'Cost Budgets'!$H$24*((BF24*BF13)/1000),0)","v":1.4288089806526501},{"$f":"IF(BG82>0,'Cost Budgets'!$H$24*((BG24*BG13)/1000),0)","v":1.45732773065265},{"$f":"IF(BH82>0,'Cost Budgets'!$H$24*((BH24*BH13)/1000),0)","v":1.4858464806526501},{"$f":"IF(BI82>0,'Cost Budgets'!$H$24*((BI24*BI13)/1000),0)","v":1.5143652306526501},{"$f":"IF(BJ82>0,'Cost Budgets'!$H$24*((BJ24*BJ13)/1000),0)","v":1.54288398065265},{"$f":"IF(BK82>0,'Cost Budgets'!$H$24*((BK24*BK13)/1000),0)","v":1.5714027306526501},{"$f":"IF(BL82>0,'Cost Budgets'!$H$24*((BL24*BL13)/1000),0)","v":1.5999214806526501},{"$f":"IF(BM82>0,'Cost Budgets'!$H$24*((BM24*BM13)/1000),0)","v":1.62844023065265},{"$f":"IF(BN82>0,'Cost Budgets'!$H$24*((BN24*BN13)/1000),0)","v":1.6569589806526499},{"$f":"IF(BO82>0,'Cost Budgets'!$H$24*((BO24*BO13)/1000),0)","v":1.6854777306526501},{"$f":"IF(BP82>0,'Cost Budgets'!$H$24*((BP24*BP13)/1000),0)","v":1.7139964806526502},{"$f":"IF(BQ82>0,'Cost Budgets'!$H$24*((BQ24*BQ13)/1000),0)","v":1.7425152306526501},{"$f":"IF(BR82>0,'Cost Budgets'!$H$24*((BR24*BR13)/1000),0)","v":1.7710339806526501},{"$f":"IF(BS82>0,'Cost Budgets'!$H$24*((BS24*BS13)/1000),0)","v":1.7995527306526502},{"$f":"IF(BT82>0,'Cost Budgets'!$H$24*((BT24*BT13)/1000),0)","v":1.8280714806526501},{"$f":"IF(BU82>0,'Cost Budgets'!$H$24*((BU24*BU13)/1000),0)","v":1.8544725073606578}]
[]
[]
[null,"Total Revenues",null,{"$f":"D35","v":0},{"$f":"E35","v":0},0,35.067044571428561,55.891317159183657,68.255703771428557,91.276881502040794,99.689233371428557,117.65075304489794,127.94756297142855,152.06881018775508,160.80116297142854,186.4868673306122,193.65476297142854,220.90492447346935,226.50836297142854,255.32298161632647,259.36196297142851,289.74103875918365,292.21556297142854,322.3599063936137,321.14238095404517,175.6235416953609,173.73608856279765,190.93303462002365,190.07654603339921,189.2200574467748,197.0423431610605,204.86462887534617,212.6869145896319,220.50920030391762,227.65021463145604,234.59959861986817,241.34656919007674,247.88219876721044,127.09965841204399,130.14620638384275,134.05734924098559,137.96849209812845,141.87963495527131,145.79077781241415,149.70192066955701,153.61306352669988,157.52420638384274,161.4353492409856,165.34649209812844,169.2576349552713,172.84323794170834,176.36265284473617,179.81300340665419,183.19174963863281,186.49667489641936,189.72587331512293,96.438868719679746,97.975472959038854,99.931044387610271,101.8866158161817,103.84218724475313,105.79775867332457,107.753330101896,109.70890153046743,111.66447295903885,113.62004438761028,115.57561581618171,117.53118724475314,{"$f":"BQ35","v":119.48675867332457},{"$f":"BR35","v":121.44233010189599},{"$f":"BS35","v":123.39790153046742},{"$f":"BT35","v":125.35347295903885},{"$f":"BU35","v":127.16382907615937}]
[]
[null,"Total Costs",null,{"$f":"D39+D41+D43+D45+D47+D82+D84","v":593.79999999999995},{"$f":"E39+E41+E43+E45+E47+E51+E53+E55+E57+E59+E61+E63+E82+E84","v":33.129999999999995},{"$f":"F39+F41+F43+F45+F47+F51+F53+F55+F57+F59+F61+F63+F82+F84","v":22.5},73.447028685714287,56.152983667755095,56.471995122739081,72.231098363811768,62.54238334125148,66.920191250612234,67.904966559763864,74.592549822040823,75.228581559763867,61.571030842448977,82.552196559763857,69.243389413877551,89.875811559763861,76.915747985306112,97.199426559763879,84.588106556734687,104.52304155976388,91.859395800243064,110.97131140172216,95.4367926360122,68.420330899148453,62.562155634046938,62.371230053278587,62.180304472510208,63.92402232965307,65.667740186795939,67.411458043938779,69.155175901081648,70.747027011595407,72.296160525678957,{"$f":"AK39+AK41+AK43+AK45+AK47+AK51+AK53+AK55+AK57+AK59+AK61+AK63+AK82+AK84","v":73.800172715287943},75.257073475190666,89.849576830169894,49.011758506398287,49.883617434969715,50.755476363541135,51.627335292112569,52.499194220683997,53.371053149255424,54.242912077826858,55.114771006398286,55.986629934969706,56.858488863541133,57.730347792112568,58.529638457839148,59.314174696639114,60.083315342733336,60.836494190278565,61.573217112326809,62.293059259829505,86.453808142261153,41.840365847119081,42.276295311404787,42.712224775690508,43.148154239976229,43.584083704261928,44.020013168547649,44.45594263283337,44.891872097119077,45.32780156140479,45.763731025690518,46.199660489976225,46.635589954261938,47.071519418547652,47.507448882833359,47.943378347119086,48.346936898227199]
[]
[null,"Net Revenues",null,{"$f":"D87-D89","v":-593.79999999999995},{"$f":"E87-E89","v":-33.129999999999995},-22.5,-38.379984114285726,-0.26166650857143736,11.783708648689476,19.045783138229027,37.146850030177077,50.730561794285705,60.04259641166469,77.476260365714253,85.572581411664672,124.91583648816322,111.10256641166468,151.66153505959181,136.63255141166468,178.40723363102035,162.16253641166463,205.15293220244897,187.69252141166464,230.50051059337062,210.17106955232299,80.186749059348699,105.31575766364919,128.3708789859767,127.70531598012062,127.03975297426459,133.11832083140743,139.19688868855025,145.27545654569312,151.35402440283599,156.90318761986063,162.30343809418923,167.54639647478879,172.62512529201979,37.250081581874099,81.134447877444472,84.173731806015866,87.213015734587316,90.252299663158738,93.291583591730159,96.330867520301581,99.370151448873017,102.40943537744445,105.4487193060159,108.4880032345873,111.52728716315873,114.31359948386918,117.04847814809706,119.72968806392086,122.35525544835426,124.92345778409256,127.43281405529342,9.9850605774185937,56.135107111919773,57.654749076205484,59.174391040491194,60.694033004776905,62.213674969062637,63.733316933348348,65.252958897634059,66.77260086191977,68.292242826205495,69.811884790491192,71.331526754776917,{"$f":"BQ87-BQ89","v":72.851168719062628},{"$f":"BR87-BR89","v":74.370810683348338},{"$f":"BS87-BS89","v":75.890452647634064},{"$f":"BT87-BT89","v":77.41009461191976},{"$f":"BU87-BU89","v":78.816892177932175}]
[null,null,null,{"$f":"NPV('Management Input'!$O$16,'Financial Analysis'!D91)","v":-576.504854368932},{"$f":"NPV('Management Input'!$O$16,$D$91:E91)","v":-607.73305683853323},{"$f":"NPV('Management Input'!$O$16,$D$91:F91)","v":-628.32374417397943},{"$f":"NPV('Management Input'!$O$16,$D$91:G91)","v":-662.42386295873223},{"$f":"NPV('Management Input'!$O$16,$D$91:H91)","v":-662.64957878760504},{"$f":"NPV('Management Input'!$O$16,$D$91:I91)","v":-652.78090830898054},{"$f":"NPV('Management Input'!$O$16,$D$91:J91)","v":-637.29494371240014},{"$f":"NPV('Management Input'!$O$16,$D$91:K91)","v":-607.97087727290352},{"$f":"NPV('Management Input'!$O$16,$D$91:L91)","v":-569.09012587257064},{"$f":"NPV('Management Input'!$O$16,$D$91:M91)","v":-524.41279524805111},{"$f":"NPV('Management Input'!$O$16,$D$91:N91)","v":-468.44229632855371},{"$f":"NPV('Management Input'!$O$16,$D$91:O91)","v":-408.42340943023692},{"$f":"NPV('Management Input'!$O$16,$D$91:P91)","v":-323.36180318725354},{"$f":"NPV('Management Input'!$O$16,$D$91:Q91)","v":-249.90991826035642},{"$f":"NPV('Management Input'!$O$16,$D$91:R91)","v":-152.5641500218313},{"$f":"NPV('Management Input'!$O$16,$D$91:S91)","v":-67.419261160789375},{"$f":"NPV('Management Input'!$O$16,$D$91:T91)","v":40.520049243648202},{"$f":"NPV('Management Input'!$O$16,$D$91:U91)","v":135.77344868923905},{"$f":"NPV('Management Input'!$O$16,$D$91:V91)","v":252.76929928378979},{"$f":"NPV('Management Input'!$O$16,$D$91:W91)","v":356.69009763152792},{"$f":"NPV('Management Input'!$O$16,$D$91:X91)","v":480.59548019766351},{"$f":"NPV('Management Input'!$O$16,$D$91:Y91)","v":590.28218529949311},{"$f":"NPV('Management Input'!$O$16,$D$91:Z91)","v":630.91214938126757},{"$f":"NPV('Management Input'!$O$16,$D$91:AA91)","v":682.72052354417281},{"$f":"NPV('Management Input'!$O$16,$D$91:AB91)","v":744.0311702788897},{"$f":"NPV('Management Input'!$O$16,$D$91:AC91)","v":803.24745196473975},{"$f":"NPV('Management Input'!$O$16,$D$91:AD91)","v":860.43935840091103},{"$f":"NPV('Management Input'!$O$16,$D$91:AE91)","v":918.6222818574015},{"$f":"NPV('Management Input'!$O$16,$D$91:AF91)","v":977.68997521605843},{"$f":"NPV('Management Input'!$O$16,$D$91:AG91)","v":1037.5415397955123},{"$f":"NPV('Management Input'!$O$16,$D$91:AH91)","v":1098.0812039250422},{"$f":"NPV('Management Input'!$O$16,$D$91:AI91)","v":1159.0125224519747},{"$f":"NPV('Management Input'!$O$16,$D$91:AJ91)","v":1220.2051785487999},{"$f":"NPV('Management Input'!$O$16,$D$91:AK91)","v":1281.5346824486546},{"$f":"NPV('Management Input'!$O$16,$D$91:AL91)","v":1342.8827860220308},{"$f":"NPV('Management Input'!$O$16,$D$91:AM91)","v":1355.7352720037845},{"$f":"NPV('Management Input'!$O$16,$D$91:AN91)","v":1382.9139276414446},{"$f":"NPV('Management Input'!$O$16,$D$91:AO91)","v":1410.2894265679229},{"$f":"NPV('Management Input'!$O$16,$D$91:AP91)","v":1437.8272455432129},{"$f":"NPV('Management Input'!$O$16,$D$91:AQ91)","v":1465.4947054005215},{"$f":"NPV('Management Input'!$O$16,$D$91:AR91)","v":1493.260892911848},{"$f":"NPV('Management Input'!$O$16,$D$91:AS91)","v":1521.0965856406856},{"$f":"NPV('Management Input'!$O$16,$D$91:AT91)","v":1548.9741796741278},{"$f":"NPV('Management Input'!$O$16,$D$91:AU91)","v":1576.8676201303945},{"$f":"NPV('Management Input'!$O$16,$D$91:AV91)","v":1604.7523343414111},{"$f":"NPV('Management Input'!$O$16,$D$91:AW91)","v":1632.6051676135639},{"$f":"NPV('Management Input'!$O$16,$D$91:AX91)","v":1660.4043214731346},{"$f":"NPV('Management Input'!$O$16,$D$91:AY91)","v":1688.0680754803896},{"$f":"NPV('Management Input'!$O$16,$D$91:AZ91)","v":1715.5686496209125},{"$f":"NPV('Management Input'!$O$16,$D$91:BA91)","v":1742.8798391293117},{"$f":"NPV('Management Input'!$O$16,$D$91:BB91)","v":1769.9770236120819},{"$f":"NPV('Management Input'!$O$16,$D$91:BC91)","v":1796.8371660876853},{"$f":"NPV('Management Input'!$O$16,$D$91:BD91)","v":1823.4388031695398},{"$f":"NPV('Management Input'!$O$16,$D$91:BE91)","v":1825.4624772532984},{"$f":"NPV('Management Input'!$O$16,$D$91:BF91)","v":1836.5080234626507},{"$f":"NPV('Management Input'!$O$16,$D$91:BG91)","v":1847.5221611901306},{"$f":"NPV('Management Input'!$O$16,$D$91:BH91)","v":1858.4973497180374},{"$f":"NPV('Management Input'!$O$16,$D$91:BI91)","v":1869.4265142387349},{"$f":"NPV('Management Input'!$O$16,$D$91:BJ91)","v":1880.3030251113241},{"$f":"NPV('Management Input'!$O$16,$D$91:BK91)","v":1891.120677931417},{"$f":"NPV('Management Input'!$O$16,$D$91:BL91)","v":1901.8736743842419},{"$f":"NPV('Management Input'!$O$16,$D$91:BM91)","v":1912.55660385236},{"$f":"NPV('Management Input'!$O$16,$D$91:BN91)","v":1923.1644257502753},{"$f":"NPV('Management Input'!$O$16,$D$91:BO91)","v":1933.6924525591994},{"$f":"NPV('Management Input'!$O$16,$D$91:BP91)","v":1944.1363335361702},{"$f":"NPV('Management Input'!$O$16,$D$91:BQ91)","v":1954.4920390726347},{"$f":"NPV('Management Input'!$O$16,$D$91:BR91)","v":1964.7558456784852},{"$f":"NPV('Management Input'!$O$16,$D$91:BS91)","v":1974.9243215683782},{"$f":"NPV('Management Input'!$O$16,$D$91:BT91)","v":1984.9943128279961},{"$f":"NPV('Management Input'!$O$16,$D$91:BU91)","v":1994.9486781891655}]
[null,null,null,{"$f":"MIRR(D91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":{"$error":"#DIV/0!"}},{"$f":"MIRR($D$91:E91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":-1},{"$f":"MIRR($D$91:F91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":-1},{"$f":"MIRR($D$91:G91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":-1},{"$f":"MIRR($D$91:H91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":-1},{"$f":"MIRR($D$91:I91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":-0.55572458355961762},{"$f":"MIRR($D$91:J91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":-0.40184157279931143},{"$f":"MIRR($D$91:K91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":-0.27853772052429393},{"$f":"MIRR($D$91:L91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":-0.19332190479330291},{"$f":"MIRR($D$91:M91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":-0.13437341262661695},{"$f":"MIRR($D$91:N91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":-8.8733426595819287E-2},{"$f":"MIRR($D$91:O91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":-5.5692788975843621E-2},{"$f":"MIRR($D$91:P91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":-2.5677730150607481E-2},{"$f":"MIRR($D$91:Q91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":-6.6417453577727326E-3},{"$f":"MIRR($D$91:R91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":1.1110503269590177E-2},{"$f":"MIRR($D$91:S91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":2.28312862995248E-2},{"$f":"MIRR($D$91:T91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":3.3991625456438745E-2},{"$f":"MIRR($D$91:U91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":4.1510559355372179E-2},{"$f":"MIRR($D$91:V91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":4.8805143128848538E-2},{"$f":"MIRR($D$91:W91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":5.375366188252606E-2},{"$f":"MIRR($D$91:X91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":5.8607638700373332E-2},{"$f":"MIRR($D$91:Y91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":6.1849904651504639E-2},{"$f":"MIRR($D$91:Z91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":6.1920348616962162E-2},{"$f":"MIRR($D$91:AA91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":6.2324397715861402E-2},{"$f":"MIRR($D$91:AB91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":6.2929349988439576E-2},{"$f":"MIRR($D$91:AC91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":6.3344597685234261E-2},{"$f":"MIRR($D$91:AD91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":6.3606895232935612E-2},{"$f":"MIRR($D$91:AE91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":6.381892745156148E-2},{"$f":"MIRR($D$91:AF91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":6.3984872361367851E-2},{"$f":"MIRR($D$91:AG91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":6.4108706531596837E-2},{"$f":"MIRR($D$91:AH91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":6.4194176395423908E-2},{"$f":"MIRR($D$91:AI91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":6.4240909888970466E-2},{"$f":"MIRR($D$91:AJ91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":6.4252111221722696E-2},{"$f":"MIRR($D$91:AK91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":6.4230822065631799E-2},{"$f":"MIRR($D$91:AL91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":6.417991407434509E-2},{"$f":"MIRR($D$91:AM91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":6.3381847522029799E-2},{"$f":"MIRR($D$91:AN91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":6.2834944489043476E-2},{"$f":"MIRR($D$91:AO91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":6.2315520193360507E-2},{"$f":"MIRR($D$91:AP91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":6.1820953931280398E-2},{"$f":"MIRR($D$91:AQ91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":6.1348942802454509E-2},{"$f":"MIRR($D$91:AR91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":6.0897457986006209E-2},{"$f":"MIRR($D$91:AS91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":6.0464707687715391E-2},{"$f":"MIRR($D$91:AT91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":6.0049105634574218E-2},{"$f":"MIRR($D$91:AU91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":5.9649244201558371E-2},{"$f":"MIRR($D$91:AV91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":5.9263871421505243E-2},{"$f":"MIRR($D$91:AW91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":5.8891871262017448E-2},{"$f":"MIRR($D$91:AX91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":5.8532246660443654E-2},{"$f":"MIRR($D$91:AY91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":5.8183518564748127E-2},{"$f":"MIRR($D$91:AZ91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":5.7844864167942545E-2},{"$f":"MIRR($D$91:BA91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":5.7515549146491818E-2},{"$f":"MIRR($D$91:BB91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":5.7194917491015351E-2},{"$f":"MIRR($D$91:BC91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":5.6882382543485432E-2},{"$f":"MIRR($D$91:BD91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":5.6577419091204062E-2},{"$f":"MIRR($D$91:BE91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":5.608587880813376E-2},{"$f":"MIRR($D$91:BF91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":5.5683445955623245E-2},{"$f":"MIRR($D$91:BG91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":5.5295177233195769E-2},{"$f":"MIRR($D$91:BH91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":5.492025678406276E-2},{"$f":"MIRR($D$91:BI91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":5.4557930819057354E-2},{"$f":"MIRR($D$91:BJ91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":5.4207501964993909E-2},{"$f":"MIRR($D$91:BK91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":5.3868324205352147E-2},{"$f":"MIRR($D$91:BL91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":5.3539798343146705E-2},{"$f":"MIRR($D$91:BM91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":5.3221367925108343E-2},{"$f":"MIRR($D$91:BN91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":5.2912515574229602E-2},{"$f":"MIRR($D$91:BO91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":5.2612759684496524E-2},{"$f":"MIRR($D$91:BP91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":5.2321651437458483E-2},{"$f":"MIRR($D$91:BQ91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":5.2038772105290398E-2},{"$f":"MIRR($D$91:BR91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":5.176373060933237E-2},{"$f":"MIRR($D$91:BS91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":5.1496161306826549E-2},{"$f":"MIRR($D$91:BT91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":5.1235721981819804E-2},{"$f":"MIRR($D$91:BU91,'Management Input'!$O$16+0.01,'Management Input'!$O$16)","v":5.0982010336326544E-2}]
[null,null,null,{"$f":"PMT('Management Input'!$O$16,70,-D92)","v":-19.795231041009291},{"$f":"PMT('Management Input'!$O$16,70,-E92)","v":-20.867502121116409},{"$f":"PMT('Management Input'!$O$16,70,-F92)","v":-21.574516832283962},{"$f":"PMT('Management Input'!$O$16,70,-G92)","v":-22.745399826164299},{"$f":"PMT('Management Input'!$O$16,70,-H92)","v":-22.753150145954823},{"$f":"PMT('Management Input'!$O$16,70,-I92)","v":-22.414293307696628},{"$f":"PMT('Management Input'!$O$16,70,-J92)","v":-21.882557547348586},{"$f":"PMT('Management Input'!$O$16,70,-K92)","v":-20.875668072207638},{"$f":"PMT('Management Input'!$O$16,70,-L92)","v":-19.540634288563041},{"$f":"PMT('Management Input'!$O$16,70,-M92)","v":-18.006565537353605},{"$f":"PMT('Management Input'!$O$16,70,-N92)","v":-16.084727500439204},{"$f":"PMT('Management Input'!$O$16,70,-O92)","v":-14.023881483319503},{"$f":"PMT('Management Input'!$O$16,70,-P92)","v":-11.103153001089476},{"$f":"PMT('Management Input'!$O$16,70,-Q92)","v":-8.5810631669680149},{"$f":"PMT('Management Input'!$O$16,70,-R92)","v":-5.238538019880556},{"$f":"PMT('Management Input'!$O$16,70,-S92)","v":-2.3149498936186075},{"$f":"PMT('Management Input'!$O$16,70,-T92)","v":1.3913217390842416},{"$f":"PMT('Management Input'!$O$16,70,-U92)","v":4.6620020034005565},{"$f":"PMT('Management Input'!$O$16,70,-V92)","v":8.6792446611292391},{"$f":"PMT('Management Input'!$O$16,70,-W92)","v":12.24753415196353},{"$f":"PMT('Management Input'!$O$16,70,-X92)","v":16.502026818475716},{"$f":"PMT('Management Input'!$O$16,70,-Y92)","v":20.268298087768919},{"$f":"PMT('Management Input'!$O$16,70,-Z92)","v":21.663393931440581},{"$f":"PMT('Management Input'!$O$16,70,-AA92)","v":23.442318651053544},{"$f":"PMT('Management Input'!$O$16,70,-AB92)","v":25.547519341368542},{"$f":"PMT('Management Input'!$O$16,70,-AC92)","v":27.580806604220879},{"$f":"PMT('Management Input'!$O$16,70,-AD92)","v":29.54458365310466},{"$f":"PMT('Management Input'!$O$16,70,-AE92)","v":31.542388881862603},{"$f":"PMT('Management Input'!$O$16,70,-AF92)","v":33.570574123032905},{"$f":"PMT('Management Input'!$O$16,70,-AG92)","v":35.625674856422364},{"$f":"PMT('Management Input'!$O$16,70,-AH92)","v":37.704402606080208},{"$f":"PMT('Management Input'!$O$16,70,-AI92)","v":39.796578445942409},{"$f":"PMT('Management Input'!$O$16,70,-AJ92)","v":41.897727735961219},{"$f":"PMT('Management Input'!$O$16,70,-AK92)","v":44.003575917685623},{"$f":"PMT('Management Input'!$O$16,70,-AL92)","v":46.110062749426326},{"$f":"PMT('Management Input'!$O$16,70,-AM92)","v":46.551373741922035},{"$f":"PMT('Management Input'!$O$16,70,-AN92)","v":47.484597050718698},{"$f":"PMT('Management Input'!$O$16,70,-AO92)","v":48.424579293722928},{"$f":"PMT('Management Input'!$O$16,70,-AP92)","v":49.370135059386115},{"$f":"PMT('Management Input'!$O$16,70,-AQ92)","v":50.320142255410147},{"$f":"PMT('Management Input'!$O$16,70,-AR92)","v":51.273539425875178},{"$f":"PMT('Management Input'!$O$16,70,-AS92)","v":52.229323170934961},{"$f":"PMT('Management Input'!$O$16,70,-AT92)","v":53.186545665381296},{"$f":"PMT('Management Input'!$O$16,70,-AU92)","v":54.144312272507008},{"$f":"PMT('Management Input'!$O$16,70,-AV92)","v":55.101779249821213},{"$f":"PMT('Management Input'!$O$16,70,-AW92)","v":56.058151543290478},{"$f":"PMT('Management Input'!$O$16,70,-AX92)","v":57.012680666895406},{"$f":"PMT('Management Input'!$O$16,70,-AY92)","v":57.962560616535548},{"$f":"PMT('Management Input'!$O$16,70,-AZ92)","v":58.906837520271182},{"$f":"PMT('Management Input'!$O$16,70,-BA92)","v":59.844611594897749},{"$f":"PMT('Management Input'!$O$16,70,-BB92)","v":60.775037459194159},{"$f":"PMT('Management Input'!$O$16,70,-BC92)","v":61.697324100962376},{"$f":"PMT('Management Input'!$O$16,70,-BD92)","v":62.610734539944396},{"$f":"PMT('Management Input'!$O$16,70,-BE92)","v":62.680220678241625},{"$f":"PMT('Management Input'!$O$16,70,-BF92)","v":63.05948745723105},{"$f":"PMT('Management Input'!$O$16,70,-BG92)","v":63.437675774954108},{"$f":"PMT('Management Input'!$O$16,70,-BH92)","v":63.814526708614267},{"$f":"PMT('Management Input'!$O$16,70,-BI92)","v":64.189797333194235},{"$f":"PMT('Management Input'!$O$16,70,-BJ92)","v":64.563260009200022},{"$f":"PMT('Management Input'!$O$16,70,-BK92)","v":64.934701698324346},{"$f":"PMT('Management Input'!$O$16,70,-BL92)","v":65.30392330600678},{"$f":"PMT('Management Input'!$O$16,70,-BM92)","v":65.670739049904867},{"$f":"PMT('Management Input'!$O$16,70,-BN92)","v":66.034975853324283},{"$f":"PMT('Management Input'!$O$16,70,-BO92)","v":66.396472762689811},{"$f":"PMT('Management Input'!$O$16,70,-BP92)","v":66.75508038817155},{"$f":"PMT('Management Input'!$O$16,70,-BQ92)","v":67.110660366611398},{"$f":"PMT('Management Input'!$O$16,70,-BR92)","v":67.463084845925536},{"$f":"PMT('Management Input'!$O$16,70,-BS92)","v":67.81223599018729},{"$f":"PMT('Management Input'!$O$16,70,-BT92)","v":68.158005504623176},{"$f":"PMT('Management Input'!$O$16,70,-BU92)","v":68.499804815934567}]
[null,null,null,{"$f":"IRR(D92,1)","v":{"$error":"#NUM!"}},{"$f":"IRR($D$92:E92,1)","v":{"$error":"#NUM!"}},{"$f":"IRR($D$92:F92,1)","v":{"$error":"#NUM!"}},{"$f":"IRR($D$92:G92,1)","v":{"$error":"#NUM!"}},{"$f":"IRR($D$92:H92,1)","v":{"$error":"#NUM!"}},{"$f":"IRR($D$92:I92,1)","v":{"$error":"#NUM!"}},{"$f":"IRR($D$92:J92,1)","v":{"$error":"#NUM!"}},{"$f":"IRR($D$92:K92,1)","v":{"$error":"#NUM!"}},{"$f":"IRR($D$92:L92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:M92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:N92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:O92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:P92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:Q92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:R92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:S92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:T92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:U92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:V92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:W92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:X92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:Y92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:Z92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:AA92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:AB92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:AC92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:AD92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:AE92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:AF92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:AG92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:AH92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:AI92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:AJ92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:AK92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:AL92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:AM92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:AN92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:AO92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:AP92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:AQ92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:AR92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:AS92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:AT92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:AU92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:AV92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:AW92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:AX92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:AY92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:AZ92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:BA92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:BB92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:BC92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:BD92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:BE92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:BF92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:BG92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:BH92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:BI92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:BJ92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:BK92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:BL92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:BM92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:BN92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:BO92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:BP92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:BQ92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:BR92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:BS92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:BT92,1)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($D$92:BU92,1)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"\"PV of Revenues @ \"&TEXT('Management Input'!O16,\"0%\")","v":"PV of Revenues @ 3%"},null,{"$f":"NPV('Management Input'!$O$16,D87:BU87)","v":4417.1089975120994}]
[]
[null,{"$f":"\"PV of Costs @ \"&TEXT('Management Input'!O16,\"0%\")","v":"PV of Costs @ 3%"},null,{"$f":"NPV('Management Input'!$O$16,D89:BU89)","v":2422.1603193229334}]
[]
[null,{"$f":"\"NPV @ \"&TEXT('Management Input'!O16,\"0%\")","v":"NPV @ 3%"},null,{"$f":"D97-D99","v":1994.948678189166}]
[]
[null,"Rate of Return (MIRR)",null,{"$f":"MIRR(D91:BU91,'Management Input'!O16+0.01,'Management Input'!O16)","v":5.0982010336326544E-2}]
[]
[null,"Years to Break Even",null,{"$f":"MATCH(0,D93:BU93,1)","v":14}]
[]
[null,{"$f":"\"AEV @ \"&TEXT('Management Input'!O16,\"0%\")","v":"AEV @ 3%"},null,{"$f":"BU94","v":68.499804815934567}]
[]
[null,{"$f":"\"IRR @ \"&TEXT('Management Input'!O16,\"0%\")","v":"IRR @ 3%"},null,{"$f":"BU95","v":{"$error":"#DIV/0!"}}]
[]
[null,"Number of Acres needed for a mechanical harvestor"]
[null,null,null,{"$f":"('Input Tables'!G101/$K$130)*-1","v":6.3374601231594401}]
[]
[]
[null,"Number of miles from market",null,{"$f":"K132","v":2731.5111943168245}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"AVE. Rev without Trans cost","AVE. Gross Rev without Harvesting Cost"]
[]
[]
[null,null,null,null,"Loads","Miles","Ave Cost",null,"AVE Rev."]
[null,null,null,null,{"$f":"(AVERAGE(D27:BU27)/1000)","v":0.542325084335192},{"$f":"(E130*'Management Input'!N14)*2","v":75.925511806926878},{"$f":"F130*'Cost Budgets'!C25","v":2.2777653542078062},null,{"$f":"AVERAGE(D91:BU91)","v":86.602159427668823},{"$f":"I130+(AVERAGE(D84:BU84))","v":88.882022329223574},{"$f":"AVERAGE(D65:BU65)-AVERAGE(D72:BU72)-AVERAGE(D76:BU76)","v":108.21916977178917}]
[]
[null,null,null,null,null,{"$f":"(I130/'Cost Budgets'!C25)/2","v":1443.3693237944804},{"$f":"(F132/E130)","v":2661.4467327540851},null,{"$f":"J130/'Cost Budgets'!C25","v":2962.7340776407859},{"$f":"I132/E130","v":5463.0223886336489},{"$f":"J132/2","v":2731.5111943168245}]

{"sheet":"Chemical costs","index":4,"n_rows":16,"n_cols":85,"rows_kept":16,"cut":false,"hidden":true,"merged":[]}
["Name","Low App Rate/ac","Hi App Rate/ac","Ave Rate","unit","cost ","unit","cost/acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"oz","pt","qt","gal"]
["Asana XL",4.8,14.5,{"$f":"AVERAGE(B2:C2)","v":9.65},"oz",98.2,"gal",{"$f":"D2*(HLOOKUP(E2,$CD$1:$CG$5,IF(G2=\"oz\", 2, IF(G2=\"pt\",3, IF(G2=\"qt\", 4,5)))))*F2","v":7.4038331900000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"oz",1,16,32,128]
["Confirm 2F",8,16,{"$f":"AVERAGE(B3:C3)","v":12},"oz",null,null,{"$f":"D3*(HLOOKUP(E3,$CD$1:$CG$5,IF(G3=\"oz\", 2, IF(G3=\"pt\",3, IF(G3=\"qt\", 4,5)))))*F3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"pt",6.25E-2,1,2,8]
["Lorsban 4E/Nufos 4E",1.4,5,3.2,"pt",37.4,"gal",14.96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"qt",3.1199999999999999E-2,0.5,1,4]
["Warrior",2.56,5.12,3.84,"oz",2.23,"oz",8.5632000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"gal",7.8130000000000005E-3,0.125,0.25,1]
["Imidian 70WSB",1,3.125,2.0625,"pt",8.92,"pt",{"$f":"D6*F6","v":18.397500000000001}]
["Sevin 80W",2.5,6.25,4.375,"pt",7.12,"pt",{"$f":"D7*F7","v":31.150000000000002}]
["Dipel ES",1,4,2.5,"pt",12,"pt",30]
["Javelin WG",0.25,4,2.125,"pt",null,null,0]
["Guthion 2L",6,8,7,"pt",11.6,"pt",81.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"this is read:  Vertical/horizontal"]
["Sniper 2E",1.5,2.25,1.875,"pt",null,null,0]
["Abound",9.1999999999999993,12.3,10.75,"oz",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"i.e., oz/qt = 32"]
["Flint",2,4,3,"oz",null,null,0]
["Pristine",10.5,14.5,12.5,"oz",null,null,0]
["Syllit",4,4,4,"pt",12.7,"pt",50.8]
["Roundup ™"]

{"sheet":"Nut Price","index":5,"n_rows":28,"n_cols":106,"rows_kept":28,"cut":false,"hidden":false,"merged":[[24,104,26,104],[24,105,26,109],[27,104,29,104],[27,105,29,109],[15,104,17,104],[15,105,17,109],[18,104,20,104],[18,105,20,109],[21,104,23,104],[21,105,23,109],[6,105,8,109],[6,104,8,104],[9,105,11,109],[9,104,11,104],[12,104,14,104],[12,105,14,109],[0,0,1,9],[2,0,2,9],[4,2,4,3],[3,8,3,9],[3,5,4,5],[3,6,4,7]]}
["This table shows how % yield and nut quality affect the total price per pound received by the grower."]
[]
["These prices are for dry in- shell nuts delivered to the Hammons Plant in Stockton, Missouri."]
[null,null,null,null,null,"Somewhat shriveled or off- color nutmeats","Somewhat variable color nutmeats or veins present",null,"Light colored, uniform, plump kernels,"]
[null,null,"Dark or shriveled nutmeats",null,null,null,null,null," Minimal veins","No veins"]
[null,"$ / POINT --->",0.01,1.2E-2,1.4E-2,1.6E-2,1.7999999999999999E-2,0.02,2.1999999999999999E-2,2.4E-2]
["% YIELD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grade 1","Highest Quality: Light colored, uniform, plump kernel, good natural aroma"]
[16,null,{"$f":"C$6*$A8","v":0.16},0.192,0.224,0.25600000000000001,0.28799999999999998,0.32,0.35199999999999998,0.38400000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A8/100","v":0.16}]
[18,null,0.18,0.216,0.252,0.28800000000000003,0.32399999999999995,0.36,0.39599999999999996,0.432,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A9/100","v":0.18}]
[20,null,0.2,0.24,0.28000000000000003,0.32,0.36,0.4,0.43999999999999995,0.48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grade 2","High Quality: Light colored, uniform, plump kernel, minimal veins"]
[22,null,0.22,0.26400000000000001,0.308,0.35199999999999998,0.39599999999999996,0.44,0.48399999999999999,0.52800000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.22]
[24,null,0.24,0.28800000000000003,0.33600000000000002,0.38400000000000001,0.43199999999999994,0.48,0.52800000000000002,0.57600000000000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24]
[26,null,0.26,0.312,0.36399999999999999,0.41600000000000004,0.46799999999999997,0.52,0.57199999999999995,0.624,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grade 3","Excellent Quality: Somewhat variable color nutmeats or veins present"]
[28,null,0.28000000000000003,0.33600000000000002,0.39200000000000002,0.44800000000000001,0.504,0.56000000000000005,0.61599999999999999,0.67200000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28000000000000003]
[30,null,0.3,0.36,0.42,0.48,0.53999999999999992,0.6,0.65999999999999992,0.72,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3]
[32,null,0.32,0.38400000000000001,0.44800000000000001,0.51200000000000001,0.57599999999999996,0.64,0.70399999999999996,0.76800000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grade 4","Prime Quality: Somewhat variable color nutmeats or veins present"]
[34,null,0.34,0.40800000000000003,0.47600000000000003,0.54400000000000004,0.61199999999999999,0.68,0.748,0.81600000000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.34]
[36,null,0.36,0.432,0.504,0.57600000000000007,0.64799999999999991,0.72,0.79199999999999993,0.86399999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.36]
[38,null,0.38,0.45600000000000002,0.53200000000000003,0.60799999999999998,0.68399999999999994,0.76,0.83599999999999997,0.91200000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grade 5","Good Quality: Somewhat shriveled or off- color nutmeats"]
[40,null,0.4,0.48,0.56000000000000005,0.64,0.72,0.8,0.87999999999999989,0.96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4]
[42,null,0.42,0.504,0.58799999999999997,0.67200000000000004,0.75599999999999989,0.84,0.92399999999999993,1.008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.42]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grade 6","Top Quality: Somewhat shriveled or off- color nutmeats"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grade 7","Quality: Dark or shriveled nutmeats"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grade 8","Dark or shriveled nutmeats"]