{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["Blank","Summary","Active","Inactive","Amort-Proj","Working Tab","Open Proj 1","ERs","Lookups","Trends","Glossary"],"not_rendered":{"charts":7,"images":0,"macros":1,"external_links":0,"defined_names":38,"comments":6,"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":"Blank","index":0,"n_rows":4,"n_cols":2,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
[]
[null,"If a box does not appear within 10 seconds, you likely have macros turned off."]
[null,"Please see the instruction on our website next to this excel file for help."]
[null,"If you have excel 2007, allow macros in the tan strip across the top of your screen."]

{"sheet":"Summary","index":1,"n_rows":214,"n_cols":13,"rows_kept":214,"cut":false,"hidden":false,"merged":[[176,1,176,4],[102,1,102,4],[213,1,214,11],[104,1,105,11],[139,1,140,11],[178,1,179,11],[51,1,51,2],[57,1,57,2],[53,1,53,2],[0,0,0,11],[1,0,1,11],[2,0,2,11],[24,1,29,11],[15,6,17,10]]}
["Office of the State Actuary",null,null,null,null,null,null,null,null,null,null,null," "]
["2018-03-28"]
["Alternative Measurement Method for GASB 45"]
[null,"Inputs:",null,"20-38","39-48","49-56","57+",null,"Sensitivities:"]
[null,null,"Number Active",0,0,0,0,null,"Medical Inflation",null,"+or- 0.5%"]
[null,null,"Active Age",0,0,0,0,null,"Amortization Period",null,"25 Years"]
[null,null,"Percent Male",0,0,0,0,null,"Active Member Growth",null,0]
[null,null,"Active Service",0,0,0,0]
[null,null,null,"20-65","66-70","71-77","78+",null,"Employer:"]
[null,null,"Number Inactive",0,0,0,0,null,"Annual Budget",null,1000000]
[null,null,"Inactive Age",0,0,0,0,null,"Annual Budget Growth",null,0.05]
[null,null,"Percent Male",0,0,0,0,null,"BOY NOO",null,250000]
[]
["Excise Tax Inflation Trend:",null,null,"ON"]
[]
["Key Results:",null,null,null,null,null,"This version of the OPEB Tool is \nNOT intended for GASB 74/75."]
[null,"Actuarial Accrued Liability (AAL)",null,null,{"$f":"SUM('Working Tab'!H8:J8,'Working Tab'!K15:M15)","v":346360.32038592896}]
[null,"Annual Required Contribution (ARC)",null,null,{"$f":"IF(SUM($D$5:$G$5,$D$10:$G$10)<100,D52,\"\")","v":140101.62939767368}]
[null,"Annual OPEB Cost",null,null,{"$f":"IF(SUM($D$5:$G$5,$D$10:$G$10)<100,D58,\"\")","v":135644.10461425837}]
[null,"Net OPEB Obligation (NOO)*",null,null,{"$f":"IF(SUM($D$5:$G$5,$D$10:$G$10)<100,D64,\"\")","v":385644.10461425839}]
[null,"*Estimated"]
[]
[]
["Disclosures:  (You must include wording such as this in your financial statements, see GASB 45 paragraph 34)"]
[null,"We used the alternative measurement method permitted under GASB Statement No. 45.  A single retirement age of 62.4 was assumed for all active members to determine the AAL and normal cost.  Retirement, disablement, termination, and mortality rates were assumed to follow the PERS 2 rates used in the June 30, 2015, actuarial valuation report issued by the Office of the State Actuary (OSA). Healthcare costs and trends were determined by Milliman and used by OSA in the state-wide PEBB study performed in 2015.  The results were based on grouped data with four active groupings and four inactive groupings.  The actuarial cost method used to determine the AAL was the Projected Unit Credit.  The AAL and NOO are amortized on an open basis as a level dollar over 30 years.  These assumptions are individually and collectively reasonable for the purposes of this valuation."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Further Breakdown of Key Results"]
[null,null,null,"PVFB","AAL"]
[null,"Active:"]
[null,null,"Implicit Subsidy",{"$f":"IF(SUM($D$5:$G$5,$D$10:$G$10)<100,SUM('Working Tab'!B8),\"\")","v":239442.85124903105},{"$f":"IF(SUM($D$5:$G$5,$D$10:$G$10)<100,SUM('Working Tab'!H8),\"\")","v":19710.102275119363}]
[null,null,"Explicit Subsidy",{"$f":"IF(SUM($D$5:$G$5,$D$10:$G$10)<100,SUM('Working Tab'!C8),\"\")","v":3968221.9043734763},{"$f":"IF(SUM($D$5:$G$5,$D$10:$G$10)<100,SUM('Working Tab'!I8),\"\")","v":326650.21811080963}]
[]
[null,null,"Total Active",{"$f":"SUM(D38:D40)","v":4207664.7556225071},{"$f":"SUM(E38:E40)","v":346360.32038592896}]
[null,"Inactive (Retiree):"]
[null,null,"Implicit Subsidy",{"$f":"IF(SUM($D$5:$G$5,$D$10:$G$10)<100,SUM('Working Tab'!E15),\"\")","v":0},{"$f":"IF(SUM($D$5:$G$5,$D$10:$G$10)<100,SUM('Working Tab'!K15),\"\")","v":0}]
[null,null,"Explicit Subsidy",{"$f":"IF(SUM($D$5:$G$5,$D$10:$G$10)<100,SUM('Working Tab'!F15),\"\")","v":0},{"$f":"IF(SUM($D$5:$G$5,$D$10:$G$10)<100,SUM('Working Tab'!L15),\"\")","v":0}]
[]
[null,null,"Total Inactive",{"$f":"SUM(D43:D45)","v":0},{"$f":"SUM(E43:E45)","v":0}]
[null,"Total",null,{"$f":"SUM(D41,D46)","v":4207664.7556225071},{"$f":"SUM(E41,E46)","v":346360.32038592896}]
[null,null,"Implicit",{"$f":"D38+D43","v":239442.85124903105},{"$f":"E38+E43","v":19710.102275119363}]
[null,"ARC","Explicit",{"$f":"D39+D44","v":3968221.9043734763},{"$f":"E39+E44","v":326650.21811080963}]
[null,null,"Normal Cost",{"$f":"IF(SUM($D$5:$G$5,$D$10:$G$10)<100,SUM('Working Tab'!N8),\"\")","v":120071.57773378873}]
[null,null,"UAAL Amortization",{"$f":"IF(SUM($D$5:$G$5,$D$10:$G$10)<100,SUM('Working Tab'!O8),\"\")","v":20030.051663884962}]
[null,"ARC",null,{"$f":"SUM(D50:D51)","v":140101.62939767368}]
[]
[null,"Annual OPEB Cost"]
[null,null,"ARC",{"$f":"D52","v":140101.62939767368}]
[null,null,"NOO Interest",{"$f":"IF(SUM($D$5:$G$5,$D$10:$G$10)<100,SUM('Working Tab'!G48),\"\")","v":10000}]
[null,null,"NOO Amortization",{"$f":"IF(SUM($D$5:$G$5,$D$10:$G$10)<100,-SUM('Working Tab'!H48),\"\")","v":-14457.524783415325}]
[null,"Annual OPEB Cost",null,{"$f":"SUM(D55:D57)","v":135644.10461425837}]
[]
[null,"NOO"]
[null,null,"Starting NOO",{"$f":"IF(SUM($D$5:$G$5,$D$10:$G$10)<100,SUM('Working Tab'!I48),\"\")","v":250000}]
[null,null,"Annual OPEB Cost",{"$f":"D58","v":135644.10461425837}]
[null,null,"Contributions",{"$f":"IF(SUM($D$5:$G$5,$D$10:$G$10)<100,SUM('Working Tab'!S8),\"\")","v":0}]
[null,"NOO",null,{"$f":"D61+D62-D63","v":385644.10461425839}]
[null,"*Estimated (Please see comment in Key Results, above)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Closed Group Contribution Projections:"]
[]
[null,"The graph below shows what the contributions (year by year subsidy amounts) are projected to look like over the remaining lifetimes of your current members.  Please press the \"Chart Medical Inflation\" button to see how these contributions compare to those with different projected medical inflation."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The graph below shows what the contributions (year by year subsidy amounts) are projected to look like over the remaining lifetimes of your current members relative to your annual budget.  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Open Group Contribution Projections:"]
[]
[null,"The graph below shows what the contributions (year by year subsidy amounts) are projected to look like over the remaining lifetimes of your current members and new entrants.  The blue line is more in line with how your actual contributions should look as long as new members get to join PEBB.  The assumed new entrant age is 36 and the number of new entrants is consistent with the active member growth assumption you entered."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The graph below shows what the contributions (year by year subsidy amounts) are projected to look like over the remaining lifetimes of your current members and new entrants relative to your annual budget.  "]

{"sheet":"Active","index":2,"n_rows":93,"n_cols":96,"rows_kept":93,"cut":false,"hidden":true,"merged":[]}
["Actives",0,null,"Insured",null,null,"UMP",null,null,"Implicit","Insured","Explicit",null,null,"Implicit","UMP","Explicit",null,null,null,"Insured",null,null,null,"UMP",null,null,"Average",null,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,"Retires at age XX, implicit subsidy",null,null,null,null,null,null,null,null,null,null,"Retires at age XX, explicit subsidy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,"Retire","Retire",null,"Retire",null,"Ret Age","MS @","Implicit","Explicit","Normal","Implicit","Explicit","Total"]
["Year",null,null,"Gross","Prem",null,"Gross","Prem",null,"Trend","Rel Trend","Trend","Rel Trend",null,"Trend","Rel Trend","Trend","Rel Trend",null,"Gross","Prem","Net",null,"Gross","Prem","Net",null,"Net",null,"Retire - M","Retire - F","Retire","Term - M","Term - F","Term","Dis - M","Dis - F","Disab","Death - M","Death - F","Death","Decrement","Survive","Interest",null,"Mort - M","Mort - F","Mortality","Survive","Interest","Pay Timing",null,"Age","Net","Imp 55","Imp 56","Imp 57","Imp 58","Imp 59","Imp 60","Imp 61","Imp 62","Imp 63","Imp 64",null,"Exp 55","Exp 56","Exp 57","Exp 58","Exp 59","Exp 60","Exp 61","Exp 62","Exp 63","Exp 64","Exp 65","Exp 66","Exp 67","Exp 68","Exp 69","Exp 70",null,"MS","Prob","Age","Survive","Weighted",null,"Prob","Retire","NC","NC","Cost","PUC","PUC","PUC"]
[2015,20,null,{"$f":"VLOOKUP(B3,Lookups!A:B,2)","v":2497.5937104448299},{"$f":"VLOOKUP(B3,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B3,Lookups!A:D,4)","v":2039.2085841573121},{"$f":"VLOOKUP(B3,Lookups!A:E,5)","v":6841.56},null,{"$f":"VLOOKUP(A3,Trends!A1:Q93,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.071},1,{"$f":"VLOOKUP(A3,Trends!A1:Q93,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0840000000000001},1,null,{"$f":"VLOOKUP(A3,Trends!A1:Q93,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0449999999999999},1,{"$f":"VLOOKUP(A3,Trends!A1:Q93,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.085},1,null,{"$f":"IF(B3<65,D3*K3,D3*M3)","v":2497.5937104448299},{"$f":"IF(ExFlg=0,E3*Trends!T3,E3*Trends!X3)","v":7044.48},{"$f":"T3-U3","v":-4546.8862895551702},null,{"$f":"IF(B3<65,G3*P3,G3*R3)","v":2039.2085841573121},{"$f":"IF(ExFlg=0,H3*Trends!V3,H3*Trends!Z3)","v":6841.56},{"$f":"X3-Y3","v":-4802.3514158426879},null,{"$f":"(1-PctUMP)*V3+PctUMP*Z3","v":-4802.3514158426879},null,{"$f":"IF(B3<71,VLOOKUP(B3,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B3<71,VLOOKUP(Active!B3,Lookups!A:G,7),\"\")","v":0},{"$f":"IF(B3<71,PCTMALE*AD3+(1-PCTMALE)*AE3,\"\")","v":0},{"$f":"IF(B3<70,VLOOKUP(CE3,Lookups!$Q$3:$S$53,2),\"\")","v":0.26239699999999999},{"$f":"IF(B3<70,VLOOKUP(CE3,Lookups!$Q$3:$S$53,3),\"\")","v":0.26239699999999999},{"$f":"IF(B3<55,PCTMALE*AG3+(1-PCTMALE)*AH3,\"\")","v":0.26239699999999999},{"$f":"IF(B3<70,VLOOKUP(B3,Lookups!A:M,12),\"\")","v":0},{"$f":"IF(B3<70,VLOOKUP(B3,Lookups!A:M,13),\"\")","v":0},{"$f":"IF(B3<70,PCTMALE*AJ3+(1-PCTMALE)*AK3,\"\")","v":0},{"$f":"IF(B3<70,VLOOKUP(B3,Lookups!A:H,8)*(1-VLOOKUP(B3,Lookups!$DY$3:$EA$103,2))^(A3-$A$3),\"\")","v":3.1641376502167782E-4},{"$f":"IF(B3<70,VLOOKUP(B3,Lookups!A:I,9)*(1-VLOOKUP(B3,Lookups!$DY$3:$EA$103,3))^(A3-$A$3),\"\")","v":1.816272367193921E-4},{"$f":"IF(AM3<>\"\",PCTMALE*AM3+(1-PCTMALE)*AN3,\"\")","v":1.816272367193921E-4},{"$f":"IF(B3<71,SUM(AF3,AI3,AL3,AO3),\"\")","v":0.26257862723671938},1,1,null,{"$f":"IF(BA3>=$B$3,VLOOKUP(BA3,Lookups!A:H,8)*(1-VLOOKUP(BA3,Lookups!DY:EA,2))^(BA3-$B$3),\"\")","v":""},{"$f":"IF(BA3>=$B$3,VLOOKUP(BA3,Lookups!A:I,9)*(1-VLOOKUP(BA3,Lookups!DY:EA,3))^(BA3-$B$3),\"\")","v":""},{"$f":"IFERROR(PCTMALE*AT3+(1-PCTMALE)*AU3,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MS","v":0.01},{"$f":"VLOOKUP(CG3,Lookups!$A$3:$F$53,6)","v":0.02},55,1,{"$f":"CF3*CG3*CH3","v":1.1000000000000001},null,{"$f":"VLOOKUP(ROUND(CI19,0),B3:AR93,42)","v":0.13712902457010065},{"$f":"MAX(CE1+CI19-B3,MS)","v":42.45468931314781},{"$f":"Implicit/RetMS","v":0},{"$f":"Explicit/RetMS","v":0},{"$f":"SUM(CM3:CN3)","v":0},{"$f":"CM3*MS","v":0},{"$f":"CN3*MS","v":0},{"$f":"CP3+CQ3","v":0}]
[{"$f":"1+A3","v":2016},21,null,{"$f":"VLOOKUP(B4,Lookups!A:B,2)","v":2893.7633148436257},{"$f":"VLOOKUP(B4,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B4,Lookups!A:D,4)","v":2362.6688928960457},{"$f":"VLOOKUP(B4,Lookups!A:E,5)","v":6841.56},null,{"$f":"VLOOKUP(A4,Trends!A2:Q94,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0629999999999999},{"$f":"K3*J3","v":1.071},{"$f":"VLOOKUP(A4,Trends!A2:Q94,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0880000000000001},{"$f":"M3*L3","v":1.0840000000000001},null,{"$f":"VLOOKUP(A4,Trends!A2:Q94,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0369999999999999},{"$f":"P3*O3","v":1.0449999999999999},{"$f":"VLOOKUP(A4,Trends!A2:Q94,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.085},{"$f":"R3*Q3","v":1.085},null,{"$f":"IF(B4<65,D4*K4,D4*M4)","v":3099.2205101975228},{"$f":"IF(ExFlg=0,E4*Trends!T4,E4*Trends!X4)","v":7833.4617600000001},-4734.2412498024769,null,2468.9889930763675,{"$f":"IF(ExFlg=0,H4*Trends!V4,H4*Trends!Z4)","v":7806.2199600000004},{"$f":"X4-Y4","v":-5337.2309669236329},null,-5337.2309669236329,null,{"$f":"IF(B4<71,VLOOKUP(B4,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B4<71,VLOOKUP(Active!B4,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B4<70,VLOOKUP(CE4,Lookups!$Q$3:$S$53,2),\"\")","v":0.154534},{"$f":"IF(B4<70,VLOOKUP(CE4,Lookups!$Q$3:$S$53,3),\"\")","v":0.16774700000000001},0.16774700000000001,{"$f":"IF(B4<70,VLOOKUP(B4,Lookups!A:M,12),\"\")","v":0},{"$f":"IF(B4<70,VLOOKUP(B4,Lookups!A:M,13),\"\")","v":0},0,{"$f":"IF(B4<70,VLOOKUP(B4,Lookups!A:H,8)*(1-VLOOKUP(B4,Lookups!$DY$3:$EA$103,2))^(A4-$A$3),\"\")","v":3.2880743409571415E-4},{"$f":"IF(B4<70,VLOOKUP(B4,Lookups!A:I,9)*(1-VLOOKUP(B4,Lookups!$DY$3:$EA$103,3))^(A4-$A$3),\"\")","v":1.820354200355983E-4},1.820354200355983E-4,{"$f":"IF(B4<71,SUM(AF4,AI4,AL4,AO4),\"\")","v":0.16792903542003559},{"$f":"IF(B4<71,AQ3*(1-AP3),\"\")","v":0.73742137276328057},{"$f":"IF(B4<71,AR3/(1+IntRt),\"\")","v":0.96153846153846145},null,{"$f":"IF(BA4>=$B$3,VLOOKUP(BA4,Lookups!A:H,8)*(1-VLOOKUP(BA4,Lookups!DY:EA,2))^(BA4-$B$3),\"\")","v":""},{"$f":"IF(BA4>=$B$3,VLOOKUP(BA4,Lookups!A:I,9)*(1-VLOOKUP(BA4,Lookups!DY:EA,3))^(BA4-$B$3),\"\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1+CE3","v":1.01},{"$f":"VLOOKUP(CG4,Lookups!$A$3:$F$53,6)","v":0.03},{"$f":"1+CG3","v":56},{"$f":"CH3*(1-CF3)","v":0.98},{"$f":"CF4*CG4*CH4","v":1.6463999999999999},null,null,null,null,null,{"$f":"CO3*IntRt","v":0},{"$f":"Inactive!AK98","v":0},{"$f":"Inactive!AL98","v":0},{"$f":"CP4+CQ4","v":0}]
[2017,22,null,{"$f":"VLOOKUP(B5,Lookups!A:B,2)","v":3355.1941593990832},{"$f":"VLOOKUP(B5,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B5,Lookups!A:D,4)","v":2739.4129974758907},{"$f":"VLOOKUP(B5,Lookups!A:E,5)","v":6841.56},null,{"$f":"VLOOKUP(A5,Trends!A3:Q95,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0649999999999999},{"$f":"K4*J4","v":1.1384729999999998},{"$f":"VLOOKUP(A5,Trends!A3:Q95,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0840000000000001},{"$f":"M4*L4","v":1.1793920000000002},null,{"$f":"VLOOKUP(A5,Trends!A3:Q95,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.046},{"$f":"P4*O4","v":1.0836649999999999},{"$f":"VLOOKUP(A5,Trends!A3:Q95,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.085},{"$f":"R4*Q4","v":1.177225},null,{"$f":"IF(B5<65,D5*K5,D5*M5)","v":3819.7979602335517},{"$f":"IF(ExFlg=0,E5*Trends!T5,E5*Trends!X5)","v":9180.8171827199985},-5361.0192224864468,null,2968.6059859097109,{"$f":"IF(ExFlg=0,H5*Trends!V5,H5*Trends!Z5)","v":8852.2534346400007},-5883.6474487302894,null,-5883.6474487302894,null,{"$f":"IF(B5<71,VLOOKUP(B5,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B5<71,VLOOKUP(Active!B5,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B5<70,VLOOKUP(CE5,Lookups!$Q$3:$S$53,2),\"\")","v":0.10068299999999999},{"$f":"IF(B5<70,VLOOKUP(CE5,Lookups!$Q$3:$S$53,3),\"\")","v":0.117007},0.117007,{"$f":"IF(B5<70,VLOOKUP(B5,Lookups!A:M,12),\"\")","v":0},{"$f":"IF(B5<70,VLOOKUP(B5,Lookups!A:M,13),\"\")","v":0},0,{"$f":"IF(B5<70,VLOOKUP(B5,Lookups!A:H,8)*(1-VLOOKUP(B5,Lookups!$DY$3:$EA$103,2))^(A5-$A$3),\"\")","v":3.3922348176885066E-4},{"$f":"IF(B5<70,VLOOKUP(B5,Lookups!A:I,9)*(1-VLOOKUP(B5,Lookups!$DY$3:$EA$103,3))^(A5-$A$3),\"\")","v":1.824395196067768E-4},1.824395196067768E-4,0.11718943951960678,{"$f":"IF(B5<71,AQ4*(1-AP4),\"\")","v":0.61358691293702439},0.92455621301775137,null,{"$f":"IF(BA5>=$B$3,VLOOKUP(BA5,Lookups!A:H,8)*(1-VLOOKUP(BA5,Lookups!DY:EA,2))^(BA5-$B$3),\"\")","v":""},{"$f":"IF(BA5>=$B$3,VLOOKUP(BA5,Lookups!A:I,9)*(1-VLOOKUP(BA5,Lookups!DY:EA,3))^(BA5-$B$3),\"\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1+CE4","v":2.0099999999999998},{"$f":"VLOOKUP(CG5,Lookups!$A$3:$F$53,6)","v":0.04},{"$f":"1+CG4","v":57},{"$f":"CH4*(1-CF4)","v":0.9506},2.1673680000000002,null,null,null,null,null,{"$f":"CO3+CO4","v":0},{"$f":"SUM(CP3:CP4)","v":0},{"$f":"SUM(CQ3:CQ4)","v":0},{"$f":"CR3+CR4","v":0}]
[2018,23,null,{"$f":"VLOOKUP(B6,Lookups!A:B,2)","v":3892.9796915194279},{"$f":"VLOOKUP(B6,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B6,Lookups!A:D,4)","v":3178.4983563918868},{"$f":"VLOOKUP(B6,Lookups!A:E,5)","v":6841.56},null,{"$f":"VLOOKUP(A6,Trends!A4:Q96,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0549999999999999},1.2124737449999998,{"$f":"VLOOKUP(A6,Trends!A4:Q96,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.054},1.2784609280000003,null,{"$f":"VLOOKUP(A6,Trends!A4:Q96,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0549999999999999},1.13351359,{"$f":"VLOOKUP(A6,Trends!A4:Q96,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0549999999999999},1.277289125,null,{"$f":"IF(B6<65,D6*K6,D6*M6)","v":4720.1356657855049},{"$f":"IF(ExFlg=0,E6*Trends!T6,E6*Trends!X6)","v":9952.00582606848},-5231.8701602829751,null,3602.871082762867,{"$f":"IF(ExFlg=0,H6*Trends!V6,H6*Trends!Z6)","v":9604.6949765844001},-6001.8238938215327,null,-6001.8238938215327,null,{"$f":"IF(B6<71,VLOOKUP(B6,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B6<71,VLOOKUP(Active!B6,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B6<70,VLOOKUP(CE6,Lookups!$Q$3:$S$53,2),\"\")","v":7.5235999999999997E-2},{"$f":"IF(B6<70,VLOOKUP(CE6,Lookups!$Q$3:$S$53,3),\"\")","v":9.2904E-2},9.2904E-2,{"$f":"IF(B6<70,VLOOKUP(B6,Lookups!A:M,12),\"\")","v":1.7E-5},{"$f":"IF(B6<70,VLOOKUP(B6,Lookups!A:M,13),\"\")","v":0},0,{"$f":"IF(B6<70,VLOOKUP(B6,Lookups!A:H,8)*(1-VLOOKUP(B6,Lookups!$DY$3:$EA$103,2))^(A6-$A$3),\"\")","v":9.9420238893644167E-4},{"$f":"IF(B6<70,VLOOKUP(B6,Lookups!A:I,9)*(1-VLOOKUP(B6,Lookups!$DY$3:$EA$103,3))^(A6-$A$3),\"\")","v":3.9536291157811753E-4},3.9536291157811753E-4,9.3299362911578115E-2,0.5416810065133687,0.88899635867091475,null,{"$f":"IF(BA6>=$B$3,VLOOKUP(BA6,Lookups!A:H,8)*(1-VLOOKUP(BA6,Lookups!DY:EA,2))^(BA6-$B$3),\"\")","v":""},{"$f":"IF(BA6>=$B$3,VLOOKUP(BA6,Lookups!A:I,9)*(1-VLOOKUP(BA6,Lookups!DY:EA,3))^(BA6-$B$3),\"\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.01,{"$f":"VLOOKUP(CG6,Lookups!$A$3:$F$53,6)","v":0.05},58,0.91257599999999994,2.6464704000000001]
[2019,24,null,{"$f":"VLOOKUP(B7,Lookups!A:B,2)","v":4520.1458611935614},{"$f":"VLOOKUP(B7,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B7,Lookups!A:D,4)","v":3690.5602570126248},{"$f":"VLOOKUP(B7,Lookups!A:E,5)","v":6841.56},null,{"$f":"VLOOKUP(A7,Trends!A5:Q97,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0549999999999999},1.2791598009749998,{"$f":"VLOOKUP(A7,Trends!A5:Q97,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.054},1.3474978181120003,null,{"$f":"VLOOKUP(A7,Trends!A5:Q97,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0549999999999999},1.1958568374499998,{"$f":"VLOOKUP(A7,Trends!A5:Q97,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0549999999999999},1.347540026875,null,5781.9888801823254,{"$f":"IF(ExFlg=0,E7*Trends!T7,E7*Trends!X7)","v":10489.414140676179},-4707.4252604938538,null,4413.3817173697762,{"$f":"IF(ExFlg=0,H7*Trends!V7,H7*Trends!Z7)","v":10132.953200296542},-5719.5714829267663,null,-5719.5714829267663,null,{"$f":"IF(B7<71,VLOOKUP(B7,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B7<71,VLOOKUP(Active!B7,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B7<70,VLOOKUP(CE7,Lookups!$Q$3:$S$53,2),\"\")","v":6.3051999999999997E-2},{"$f":"IF(B7<70,VLOOKUP(CE7,Lookups!$Q$3:$S$53,3),\"\")","v":7.6023999999999994E-2},7.6023999999999994E-2,{"$f":"IF(B7<70,VLOOKUP(B7,Lookups!A:M,12),\"\")","v":3.4999999999999997E-5},{"$f":"IF(B7<70,VLOOKUP(B7,Lookups!A:M,13),\"\")","v":0},0,{"$f":"IF(B7<70,VLOOKUP(B7,Lookups!A:H,8)*(1-VLOOKUP(B7,Lookups!$DY$3:$EA$103,2))^(A7-$A$3),\"\")","v":1.6177694248938443E-3},{"$f":"IF(B7<70,VLOOKUP(B7,Lookups!A:I,9)*(1-VLOOKUP(B7,Lookups!$DY$3:$EA$103,3))^(A7-$A$3),\"\")","v":5.9954891033411049E-4},5.9954891033411049E-4,7.6623548910334099E-2,0.49114251370436901,0.85480419102972571,null,{"$f":"IF(BA7>=$B$3,VLOOKUP(BA7,Lookups!A:H,8)*(1-VLOOKUP(BA7,Lookups!DY:EA,2))^(BA7-$B$3),\"\")","v":""},{"$f":"IF(BA7>=$B$3,VLOOKUP(BA7,Lookups!A:I,9)*(1-VLOOKUP(BA7,Lookups!DY:EA,3))^(BA7-$B$3),\"\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.01,{"$f":"VLOOKUP(CG7,Lookups!$A$3:$F$53,6)","v":0.06},59,0.86694719999999992,3.0689930879999996]
[2020,25,null,{"$f":"VLOOKUP(B8,Lookups!A:B,2)","v":5251.9939513815252},{"$f":"VLOOKUP(B8,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B8,Lookups!A:D,4)","v":4288.0917260381921},{"$f":"VLOOKUP(B8,Lookups!A:E,5)","v":6841.56},null,{"$f":"VLOOKUP(A8,Trends!A6:Q98,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0569999999999999},1.3495135900286248,{"$f":"VLOOKUP(A8,Trends!A6:Q98,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0549999999999999},1.4202627002900483,null,{"$f":"VLOOKUP(A8,Trends!A6:Q98,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.056},1.2616289635097497,{"$f":"VLOOKUP(A8,Trends!A6:Q98,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0549999999999999},1.4216547283531249,null,7087.6372121375052,{"$f":"IF(ExFlg=0,E8*Trends!T8,E8*Trends!X8)","v":11055.842504272694},-3968.2052921351888,null,5409.9807197562977,{"$f":"IF(ExFlg=0,H8*Trends!V8,H8*Trends!Z8)","v":10690.265626312852},-5280.2849065565542,null,-5280.2849065565542,null,{"$f":"IF(B8<71,VLOOKUP(B8,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B8<71,VLOOKUP(Active!B8,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B8<70,VLOOKUP(CE8,Lookups!$Q$3:$S$53,2),\"\")","v":5.4442999999999998E-2},{"$f":"IF(B8<70,VLOOKUP(CE8,Lookups!$Q$3:$S$53,3),\"\")","v":6.6544000000000006E-2},6.6544000000000006E-2,{"$f":"IF(B8<70,VLOOKUP(B8,Lookups!A:M,12),\"\")","v":5.1999999999999997E-5},{"$f":"IF(B8<70,VLOOKUP(B8,Lookups!A:M,13),\"\")","v":0},0,{"$f":"IF(B8<70,VLOOKUP(B8,Lookups!A:H,8)*(1-VLOOKUP(B8,Lookups!$DY$3:$EA$103,2))^(A8-$A$3),\"\")","v":2.1547313893537858E-3},{"$f":"IF(B8<70,VLOOKUP(B8,Lookups!A:I,9)*(1-VLOOKUP(B8,Lookups!$DY$3:$EA$103,3))^(A8-$A$3),\"\")","v":7.7738227806201446E-4},7.7738227806201446E-4,6.7321382278062017E-2,0.45350943128359789,0.82192710675935166,null,{"$f":"IF(BA8>=$B$3,VLOOKUP(BA8,Lookups!A:H,8)*(1-VLOOKUP(BA8,Lookups!DY:EA,2))^(BA8-$B$3),\"\")","v":""},{"$f":"IF(BA8>=$B$3,VLOOKUP(BA8,Lookups!A:I,9)*(1-VLOOKUP(BA8,Lookups!DY:EA,3))^(BA8-$B$3),\"\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.01,{"$f":"VLOOKUP(CG8,Lookups!$A$3:$F$53,6)","v":7.0000000000000007E-2},60,0.81493036799999985,3.4227075455999993]
[2021,26,null,{"$f":"VLOOKUP(B9,Lookups!A:B,2)","v":6106.5050250570157},{"$f":"VLOOKUP(B9,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B9,Lookups!A:D,4)","v":4985.7737480568876},{"$f":"VLOOKUP(B9,Lookups!A:E,5)","v":6841.56},null,{"$f":"VLOOKUP(A9,Trends!A7:Q99,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0569999999999999},1.4264358646602564,{"$f":"VLOOKUP(A9,Trends!A7:Q99,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.056},1.4983771488060009,null,{"$f":"VLOOKUP(A9,Trends!A7:Q99,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.056},1.3322801854662958,{"$f":"VLOOKUP(A9,Trends!A7:Q99,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.056},1.4998457384125468,null,8710.5377754694055,{"$f":"IF(ExFlg=0,E9*Trends!T9,E9*Trends!X9)","v":11663.913842007691},-2953.3760665382852,null,6642.4475737542189,{"$f":"IF(ExFlg=0,H9*Trends!V9,H9*Trends!Z9)","v":11278.230235760058},-4635.7826620058395,null,-4635.7826620058395,null,{"$f":"IF(B9<71,VLOOKUP(B9,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B9<71,VLOOKUP(Active!B9,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B9<70,VLOOKUP(CE9,Lookups!$Q$3:$S$53,2),\"\")","v":4.4873999999999997E-2},{"$f":"IF(B9<70,VLOOKUP(CE9,Lookups!$Q$3:$S$53,3),\"\")","v":5.7855999999999998E-2},5.7855999999999998E-2,{"$f":"IF(B9<70,VLOOKUP(B9,Lookups!A:M,12),\"\")","v":6.8999999999999997E-5},{"$f":"IF(B9<70,VLOOKUP(B9,Lookups!A:M,13),\"\")","v":0},0,{"$f":"IF(B9<70,VLOOKUP(B9,Lookups!A:H,8)*(1-VLOOKUP(B9,Lookups!$DY$3:$EA$103,2))^(A9-$A$3),\"\")","v":2.6487034561298887E-3},{"$f":"IF(B9<70,VLOOKUP(B9,Lookups!A:I,9)*(1-VLOOKUP(B9,Lookups!$DY$3:$EA$103,3))^(A9-$A$3),\"\")","v":9.4350769166161828E-4},9.4350769166161828E-4,5.8799507691661618E-2,0.42297854949344826,0.79031452573014582,null,{"$f":"IF(BA9>=$B$3,VLOOKUP(BA9,Lookups!A:H,8)*(1-VLOOKUP(BA9,Lookups!DY:EA,2))^(BA9-$B$3),\"\")","v":""},{"$f":"IF(BA9>=$B$3,VLOOKUP(BA9,Lookups!A:I,9)*(1-VLOOKUP(BA9,Lookups!DY:EA,3))^(BA9-$B$3),\"\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.01,{"$f":"VLOOKUP(CG9,Lookups!$A$3:$F$53,6)","v":0.08},61,0.75788524223999976,3.6984799821311989]
[2022,27,null,{"$f":"VLOOKUP(B10,Lookups!A:B,2)","v":6109.9888404142584},{"$f":"VLOOKUP(B10,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B10,Lookups!A:D,4)","v":4988.6182010440334},{"$f":"VLOOKUP(B10,Lookups!A:E,5)","v":6841.56},null,{"$f":"VLOOKUP(A10,Trends!A8:Q100,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0580000000000001},1.507742708945891,{"$f":"VLOOKUP(A10,Trends!A8:Q100,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.056},1.5822862691391371,null,{"$f":"VLOOKUP(A10,Trends!A8:Q100,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0569999999999999},1.4068878758524084,{"$f":"VLOOKUP(A10,Trends!A8:Q100,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.056},1.5838370997636495,null,9212.2911258753575,{"$f":"IF(ExFlg=0,E10*Trends!T10,E10*Trends!X10)","v":12317.093017160123},-3104.8018912847656,null,7018.426464305503,{"$f":"IF(ExFlg=0,H10*Trends!V10,H10*Trends!Z10)","v":11909.811128962623},-4891.3846646571201,null,-4891.3846646571201,null,{"$f":"IF(B10<71,VLOOKUP(B10,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B10<71,VLOOKUP(Active!B10,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B10<70,VLOOKUP(CE10,Lookups!$Q$3:$S$53,2),\"\")","v":4.1778000000000003E-2},{"$f":"IF(B10<70,VLOOKUP(CE10,Lookups!$Q$3:$S$53,3),\"\")","v":5.3301000000000001E-2},5.3301000000000001E-2,{"$f":"IF(B10<70,VLOOKUP(B10,Lookups!A:M,12),\"\")","v":8.6000000000000003E-5},{"$f":"IF(B10<70,VLOOKUP(B10,Lookups!A:M,13),\"\")","v":0},0,{"$f":"IF(B10<70,VLOOKUP(B10,Lookups!A:H,8)*(1-VLOOKUP(B10,Lookups!$DY$3:$EA$103,2))^(A10-$A$3),\"\")","v":3.0942530224407744E-3},{"$f":"IF(B10<70,VLOOKUP(B10,Lookups!A:I,9)*(1-VLOOKUP(B10,Lookups!$DY$3:$EA$103,3))^(A10-$A$3),\"\")","v":1.0938261344739387E-3},1.0938261344739387E-3,5.4394826134473939E-2,0.39810761901910036,0.75991781320206331,null,{"$f":"IF(BA10>=$B$3,VLOOKUP(BA10,Lookups!A:H,8)*(1-VLOOKUP(BA10,Lookups!DY:EA,2))^(BA10-$B$3),\"\")","v":""},{"$f":"IF(BA10>=$B$3,VLOOKUP(BA10,Lookups!A:I,9)*(1-VLOOKUP(BA10,Lookups!DY:EA,3))^(BA10-$B$3),\"\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.01,{"$f":"VLOOKUP(CG10,Lookups!$A$3:$F$53,6)","v":0.24},62,0.69725442286079986,10.375145812168702]
[2023,28,null,{"$f":"VLOOKUP(B11,Lookups!A:B,2)","v":6119.8606701154886},{"$f":"VLOOKUP(B11,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B11,Lookups!A:D,4)","v":4996.6782720693836},{"$f":"VLOOKUP(B11,Lookups!A:E,5)","v":6841.56},null,{"$f":"VLOOKUP(A11,Trends!A9:Q101,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0580000000000001},1.5951917860647529,{"$f":"VLOOKUP(A11,Trends!A9:Q101,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.056},1.6708943002109289,null,{"$f":"VLOOKUP(A11,Trends!A9:Q101,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0569999999999999},1.4870804847759955,{"$f":"VLOOKUP(A11,Trends!A9:Q101,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0569999999999999},1.6725319773504139,null,9762.3514728289611,{"$f":"IF(ExFlg=0,E11*Trends!T11,E11*Trends!X11)","v":13006.850226121091},-3244.4987532921295,null,7430.4627470986225,{"$f":"IF(ExFlg=0,H11*Trends!V11,H11*Trends!Z11)","v":12576.760552184531},-5146.2978050859083,null,-5146.2978050859083,null,{"$f":"IF(B11<71,VLOOKUP(B11,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B11<71,VLOOKUP(Active!B11,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B11<70,VLOOKUP(CE11,Lookups!$Q$3:$S$53,2),\"\")","v":3.8894999999999999E-2},{"$f":"IF(B11<70,VLOOKUP(CE11,Lookups!$Q$3:$S$53,3),\"\")","v":4.9105000000000003E-2},4.9105000000000003E-2,{"$f":"IF(B11<70,VLOOKUP(B11,Lookups!A:M,12),\"\")","v":9.6000000000000002E-5},{"$f":"IF(B11<70,VLOOKUP(B11,Lookups!A:M,13),\"\")","v":1.9000000000000001E-5},1.9000000000000001E-5,{"$f":"IF(B11<70,VLOOKUP(B11,Lookups!A:H,8)*(1-VLOOKUP(B11,Lookups!$DY$3:$EA$103,2))^(A11-$A$3),\"\")","v":3.7911111499004889E-3},{"$f":"IF(B11<70,VLOOKUP(B11,Lookups!A:I,9)*(1-VLOOKUP(B11,Lookups!$DY$3:$EA$103,3))^(A11-$A$3),\"\")","v":1.3267717401869909E-3},1.3267717401869909E-3,5.0450771740186993E-2,0.37645262429974696,0.73069020500198389,null,{"$f":"IF(BA11>=$B$3,VLOOKUP(BA11,Lookups!A:H,8)*(1-VLOOKUP(BA11,Lookups!DY:EA,2))^(BA11-$B$3),\"\")","v":""},{"$f":"IF(BA11>=$B$3,VLOOKUP(BA11,Lookups!A:I,9)*(1-VLOOKUP(BA11,Lookups!DY:EA,3))^(BA11-$B$3),\"\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.01,{"$f":"VLOOKUP(CG11,Lookups!$A$3:$F$53,6)","v":0.22},63,0.52991336137420786,7.3445991886465203]
[2024,29,null,{"$f":"VLOOKUP(B12,Lookups!A:B,2)","v":6136.2735916066658},{"$f":"VLOOKUP(B12,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B12,Lookups!A:D,4)","v":5010.0789442038549},{"$f":"VLOOKUP(B12,Lookups!A:E,5)","v":6841.56},null,{"$f":"VLOOKUP(A12,Trends!A10:Q102,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0589999999999999},1.6877129096565087,{"$f":"VLOOKUP(A12,Trends!A10:Q102,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0569999999999999},1.7644643810227409,null,{"$f":"VLOOKUP(A12,Trends!A10:Q102,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0580000000000001},1.5718440724082272,{"$f":"VLOOKUP(A12,Trends!A10:Q102,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0569999999999999},1.7678663000593875,null,10356.268157738881,{"$f":"IF(ExFlg=0,E12*Trends!T12,E12*Trends!X12)","v":13735.233838783872},-3378.9656810449906,null,7875.0628907440987,{"$f":"IF(ExFlg=0,H12*Trends!V12,H12*Trends!Z12)","v":13293.635903659047},-5418.5730129149488,null,-5418.5730129149488,null,{"$f":"IF(B12<71,VLOOKUP(B12,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B12<71,VLOOKUP(Active!B12,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B12<70,VLOOKUP(CE12,Lookups!$Q$3:$S$53,2),\"\")","v":3.6211E-2},{"$f":"IF(B12<70,VLOOKUP(CE12,Lookups!$Q$3:$S$53,3),\"\")","v":4.5239000000000001E-2},4.5239000000000001E-2,{"$f":"IF(B12<70,VLOOKUP(B12,Lookups!A:M,12),\"\")","v":1.06E-4},{"$f":"IF(B12<70,VLOOKUP(B12,Lookups!A:M,13),\"\")","v":3.6999999999999998E-5},3.6999999999999998E-5,{"$f":"IF(B12<70,VLOOKUP(B12,Lookups!A:H,8)*(1-VLOOKUP(B12,Lookups!$DY$3:$EA$103,2))^(A12-$A$3),\"\")","v":4.3354076398334461E-3},{"$f":"IF(B12<70,VLOOKUP(B12,Lookups!A:I,9)*(1-VLOOKUP(B12,Lookups!$DY$3:$EA$103,3))^(A12-$A$3),\"\")","v":1.510099196347574E-3},1.510099196347574E-3,4.6786099196347575E-2,0.35746029888020608,0.70258673557883067,null,{"$f":"IF(BA12>=$B$3,VLOOKUP(BA12,Lookups!A:H,8)*(1-VLOOKUP(BA12,Lookups!DY:EA,2))^(BA12-$B$3),\"\")","v":4.8967824559437703E-3},{"$f":"IF(BA12>=$B$3,VLOOKUP(BA12,Lookups!A:I,9)*(1-VLOOKUP(BA12,Lookups!DY:EA,3))^(BA12-$B$3),\"\")","v":2.7367922876795629E-3},2.7367922876795629E-3,{"$f":"IF(AV11=\"\",1,AW11*(1-AV11))","v":1},{"$f":"IF(AV11=\"\",1,AX11/(1+IntRt))","v":1},{"$f":"IF(AV12=\"\",1,ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AV12),6))","v":0.98116599999999998},null,55,{"$f":"IF(BA12>=$B$3,VLOOKUP(BA12,$B$3:$AB$93,27),\"\")","v":-4589.7530826716102},{"$f":"IF(BB12<>\"\",BB12*AX12*AY12*AW12*0.5,\"\")","v":-2251.6548365562867},null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.01,{"$f":"VLOOKUP(CG12,Lookups!$A$3:$F$53,6)","v":0.56000000000000005},64,0.41333242187188213,14.813833999888256]
[2025,30,null,{"$f":"VLOOKUP(B13,Lookups!A:B,2)","v":6159.3908615677965},{"$f":"VLOOKUP(B13,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B13,Lookups!A:D,4)","v":5028.9535115517538},{"$f":"VLOOKUP(B13,Lookups!A:E,5)","v":6841.56},null,{"$f":"VLOOKUP(A13,Trends!A11:Q103,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0589999999999999},1.7872879713262426,{"$f":"VLOOKUP(A13,Trends!A11:Q103,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0569999999999999},1.8650388507410371,null,{"$f":"VLOOKUP(A13,Trends!A11:Q103,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0580000000000001},1.6630110286079045,{"$f":"VLOOKUP(A13,Trends!A11:Q103,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0569999999999999},1.8686346791627724,null,11008.605197576904,{"$f":"IF(ExFlg=0,E13*Trends!T13,E13*Trends!X13)","v":14518.142167594549},-3509.5369700176452,null,8363.2051520670157,{"$f":"IF(ExFlg=0,H13*Trends!V13,H13*Trends!Z13)","v":14051.373150167614},-5688.1679981005982,null,-5688.1679981005982,null,{"$f":"IF(B13<71,VLOOKUP(B13,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B13<71,VLOOKUP(Active!B13,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B13<70,VLOOKUP(CE13,Lookups!$Q$3:$S$53,2),\"\")","v":3.3711999999999999E-2},{"$f":"IF(B13<70,VLOOKUP(CE13,Lookups!$Q$3:$S$53,3),\"\")","v":4.1676999999999999E-2},4.1676999999999999E-2,{"$f":"IF(B13<70,VLOOKUP(B13,Lookups!A:M,12),\"\")","v":1.15E-4},{"$f":"IF(B13<70,VLOOKUP(B13,Lookups!A:M,13),\"\")","v":5.5999999999999999E-5},5.5999999999999999E-5,{"$f":"IF(B13<70,VLOOKUP(B13,Lookups!A:H,8)*(1-VLOOKUP(B13,Lookups!$DY$3:$EA$103,2))^(A13-$A$3),\"\")","v":4.76544013083043E-3},{"$f":"IF(B13<70,VLOOKUP(B13,Lookups!A:I,9)*(1-VLOOKUP(B13,Lookups!$DY$3:$EA$103,3))^(A13-$A$3),\"\")","v":1.6546759303369012E-3},1.6546759303369012E-3,4.3387675930336898E-2,0.3407361258780407,0.67556416882579873,null,{"$f":"IF(BA13>=$B$3,VLOOKUP(BA13,Lookups!A:H,8)*(1-VLOOKUP(BA13,Lookups!DY:EA,2))^(BA13-$B$3),\"\")","v":5.426323194429439E-3},{"$f":"IF(BA13>=$B$3,VLOOKUP(BA13,Lookups!A:I,9)*(1-VLOOKUP(BA13,Lookups!DY:EA,3))^(BA13-$B$3),\"\")","v":2.8920411363755295E-3},2.8920411363755295E-3,0.99726320771232047,0.96153846153846145,0.981097,null,{"$f":"1+BA12","v":56},{"$f":"IF(BA13>=$B$3,VLOOKUP(BA13,$B$3:$AB$93,27),\"\")","v":-3662.6136453171712},{"$f":"IF(BB13<>\"\",BB13*AX13*AY13*AW13,\"\")","v":-3445.7162758994377},{"$f":"IF(BB13<>\"\",BB13*AW13/$AW$13*AX13/$AX$13*AY13*0.5,\"\")","v":-1796.6896297898704},null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.01,{"$f":"VLOOKUP(CG13,Lookups!$A$3:$F$53,6)","v":0.4},65,0.18186626562362812,4.728522906214331]
[2026,31,null,{"$f":"VLOOKUP(B14,Lookups!A:B,2)","v":6189.3863121977492},{"$f":"VLOOKUP(B14,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B14,Lookups!A:D,4)","v":5053.4439028052184},{"$f":"VLOOKUP(B14,Lookups!A:E,5)","v":6841.56},null,{"$f":"VLOOKUP(A14,Trends!A12:Q104,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.06},1.8927379616344908,{"$f":"VLOOKUP(A14,Trends!A12:Q104,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0569999999999999},1.9713460652332762,null,{"$f":"VLOOKUP(A14,Trends!A12:Q104,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0589999999999999},1.759465668267163,{"$f":"VLOOKUP(A14,Trends!A12:Q104,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0569999999999999},1.9751468558750502,null,11714.886432317586,{"$f":"IF(ExFlg=0,E14*Trends!T14,E14*Trends!X14)","v":15345.676271147438},-3630.7898388298527,null,8891.3610534998043,{"$f":"IF(ExFlg=0,H14*Trends!V14,H14*Trends!Z14)","v":14852.301419727168},-5960.9403662273635,null,-5960.9403662273635,null,{"$f":"IF(B14<71,VLOOKUP(B14,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B14<71,VLOOKUP(Active!B14,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B14<70,VLOOKUP(CE14,Lookups!$Q$3:$S$53,2),\"\")","v":3.1385999999999997E-2},{"$f":"IF(B14<70,VLOOKUP(CE14,Lookups!$Q$3:$S$53,3),\"\")","v":3.8396E-2},3.8396E-2,{"$f":"IF(B14<70,VLOOKUP(B14,Lookups!A:M,12),\"\")","v":1.25E-4},{"$f":"IF(B14<70,VLOOKUP(B14,Lookups!A:M,13),\"\")","v":7.3999999999999996E-5},7.3999999999999996E-5,{"$f":"IF(B14<70,VLOOKUP(B14,Lookups!A:H,8)*(1-VLOOKUP(B14,Lookups!$DY$3:$EA$103,2))^(A14-$A$3),\"\")","v":5.0605462997434826E-3},{"$f":"IF(B14<70,VLOOKUP(B14,Lookups!A:I,9)*(1-VLOOKUP(B14,Lookups!$DY$3:$EA$103,3))^(A14-$A$3),\"\")","v":1.7542742875724469E-3},1.7542742875724469E-3,4.0224274287572442E-2,0.32595237727068577,0.64958093156326802,null,{"$f":"IF(BA14>=$B$3,VLOOKUP(BA14,Lookups!A:H,8)*(1-VLOOKUP(BA14,Lookups!DY:EA,2))^(BA14-$B$3),\"\")","v":5.7499305165288851E-3},{"$f":"IF(BA14>=$B$3,VLOOKUP(BA14,Lookups!A:I,9)*(1-VLOOKUP(BA14,Lookups!DY:EA,3))^(BA14-$B$3),\"\")","v":3.0648685541768538E-3},3.0648685541768538E-3,0.99437908149182264,0.92455621301775137,0.98102100000000003,null,{"$f":"1+BA13","v":57},-1441.2231498450419,{"$f":"IF(BB14<>\"\",BB14*AX14*AY14*AW14,\"\")","v":-1299.8547768541698},{"$f":"IF(BB14<>\"\",BB14*AW14/$AW$13*AX14/$AX$13*AY14,\"\")","v":-1355.5588509370768},{"$f":"IF(BB14<>\"\",BB14*AW14/$AW$14*AX14/$AX$14*AY14*0.5,\"\")","v":-706.93508784206642},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.01,{"$f":"VLOOKUP(CG14,Lookups!$A$3:$F$53,6)","v":0.24},66,0.10911975937417687,1.7284569884869616]
[2027,32,null,{"$f":"VLOOKUP(B15,Lookups!A:B,2)","v":6556.02707285206},{"$f":"VLOOKUP(B15,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B15,Lookups!A:D,4)","v":5352.7948376965778},{"$f":"VLOOKUP(B15,Lookups!A:E,5)","v":6841.56},null,{"$f":"VLOOKUP(A15,Trends!A13:Q105,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.06},2.0063022393325602,{"$f":"VLOOKUP(A15,Trends!A13:Q105,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0569999999999999},2.0837127909515729,null,{"$f":"VLOOKUP(A15,Trends!A13:Q105,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0609999999999999},1.8632741426949255,{"$f":"VLOOKUP(A15,Trends!A13:Q105,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0580000000000001},2.0877302266599278,null,13153.371797387977,{"$f":"IF(ExFlg=0,E15*Trends!T15,E15*Trends!X15)","v":16220.379818602842},-3067.0080212148641,null,9973.7242122309144,{"$f":"IF(ExFlg=0,H15*Trends!V15,H15*Trends!Z15)","v":15698.882600651616},-5725.1583884207012,null,-5725.1583884207012,null,{"$f":"IF(B15<71,VLOOKUP(B15,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B15<71,VLOOKUP(Active!B15,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B15<70,VLOOKUP(CE15,Lookups!$Q$3:$S$53,2),\"\")","v":2.9219999999999999E-2},{"$f":"IF(B15<70,VLOOKUP(CE15,Lookups!$Q$3:$S$53,3),\"\")","v":3.5373000000000002E-2},3.5373000000000002E-2,{"$f":"IF(B15<70,VLOOKUP(B15,Lookups!A:M,12),\"\")","v":1.35E-4},{"$f":"IF(B15<70,VLOOKUP(B15,Lookups!A:M,13),\"\")","v":9.2999999999999997E-5},9.2999999999999997E-5,{"$f":"IF(B15<70,VLOOKUP(B15,Lookups!A:H,8)*(1-VLOOKUP(B15,Lookups!$DY$3:$EA$103,2))^(A15-$A$3),\"\")","v":5.1074713061872584E-3},{"$f":"IF(B15<70,VLOOKUP(B15,Lookups!A:I,9)*(1-VLOOKUP(B15,Lookups!$DY$3:$EA$103,3))^(A15-$A$3),\"\")","v":1.7870677690054817E-3},1.7870677690054817E-3,3.7253067769005485E-2,0.31284117944266338,0.62459704958006534,null,{"$f":"IF(BA15>=$B$3,VLOOKUP(BA15,Lookups!A:H,8)*(1-VLOOKUP(BA15,Lookups!DY:EA,2))^(BA15-$B$3),\"\")","v":6.1605271552763038E-3},{"$f":"IF(BA15>=$B$3,VLOOKUP(BA15,Lookups!A:I,9)*(1-VLOOKUP(BA15,Lookups!DY:EA,3))^(BA15-$B$3),\"\")","v":3.2953311180701195E-3},3.2953311180701195E-3,0.99133144031402709,0.88899635867091475,0.98092000000000001,null,58,1181.9087358777324,1021.7305860037801,{"$f":"IF(BB15<>\"\",BB15*AW15/$AW$13*AX15/$AX$13*AY15,\"\")","v":1065.5159051555609},{"$f":"IF(BB15<>\"\",BB15*AW15/$AW$14*AX15/$AX$14*AY15,\"\")","v":1111.3506130516648},{"$f":"IF(BB15<>\"\",BB15*AW15/$AW$15*AX15/$AX$15*AY15*0.5,\"\")","v":579.67895859859277},null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,12.01,{"$f":"VLOOKUP(CG15,Lookups!$A$3:$F$53,6)","v":0.24},67,8.2931017124374423E-2,1.3335307553599405]
[2028,33,null,{"$f":"VLOOKUP(B16,Lookups!A:B,2)","v":6945.3493444467558},{"$f":"VLOOKUP(B16,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B16,Lookups!A:D,4)","v":5670.6645311621769},{"$f":"VLOOKUP(B16,Lookups!A:E,5)","v":6841.56},null,{"$f":"VLOOKUP(A16,Trends!A14:Q106,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0629999999999999},2.1266803736925142,{"$f":"VLOOKUP(A16,Trends!A14:Q106,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0569999999999999},2.2024844200358125,null,{"$f":"VLOOKUP(A16,Trends!A14:Q106,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0609999999999999},1.9769338653993158,{"$f":"VLOOKUP(A16,Trends!A14:Q106,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0580000000000001},2.2088185798062039,null,14770.538139273085,{"$f":"IF(ExFlg=0,E16*Trends!T16,E16*Trends!X16)","v":17144.941468263205},-2374.4033289901199,null,11210.528750973241,{"$f":"IF(ExFlg=0,H16*Trends!V16,H16*Trends!Z16)","v":16609.41779148941},-5398.8890405161692,null,-5398.8890405161692,null,{"$f":"IF(B16<71,VLOOKUP(B16,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B16<71,VLOOKUP(Active!B16,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B16<70,VLOOKUP(CE16,Lookups!$Q$3:$S$53,2),\"\")","v":2.7203999999999999E-2},{"$f":"IF(B16<70,VLOOKUP(CE16,Lookups!$Q$3:$S$53,3),\"\")","v":3.2587999999999999E-2},3.2587999999999999E-2,{"$f":"IF(B16<70,VLOOKUP(B16,Lookups!A:M,12),\"\")","v":1.4200000000000001E-4},{"$f":"IF(B16<70,VLOOKUP(B16,Lookups!A:M,13),\"\")","v":1.26E-4},1.26E-4,{"$f":"IF(B16<70,VLOOKUP(B16,Lookups!A:H,8)*(1-VLOOKUP(B16,Lookups!$DY$3:$EA$103,2))^(A16-$A$3),\"\")","v":5.2740236448608367E-3},{"$f":"IF(B16<70,VLOOKUP(B16,Lookups!A:I,9)*(1-VLOOKUP(B16,Lookups!$DY$3:$EA$103,3))^(A16-$A$3),\"\")","v":1.8564650455145924E-3},1.8564650455145924E-3,3.4570465045514594E-2,0.30118688578395025,0.60057408613467822,null,{"$f":"IF(BA16>=$B$3,VLOOKUP(BA16,Lookups!A:H,8)*(1-VLOOKUP(BA16,Lookups!DY:EA,2))^(BA16-$B$3),\"\")","v":5.9229598093684874E-3},{"$f":"IF(BA16>=$B$3,VLOOKUP(BA16,Lookups!A:I,9)*(1-VLOOKUP(BA16,Lookups!DY:EA,3))^(BA16-$B$3),\"\")","v":3.2618189990466237E-3},3.2618189990466237E-3,0.98806467497043904,0.85480419102972571,0.98093399999999997,null,59,4260.1711950850877,3529.5460701552888,3680.8015021249962,{"$f":"IF(BB16<>\"\",BB16*AW16/$AW$14*AX16/$AX$14*AY16,\"\")","v":3839.1365029045569},{"$f":"IF(BB16<>\"\",BB16*AW16/$AW$15*AX16/$AX$15*AY16,\"\")","v":4004.9766901385565},{"$f":"IF(BB16<>\"\",BB16*AW16/$AW$16*AX16/$AX$16*AY16*0.5,\"\")","v":2089.4733855397976},null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,13.01,{"$f":"VLOOKUP(CG16,Lookups!$A$3:$F$53,6)","v":0.24},68,6.3027573014524566E-2,1.028609991597041]
[2029,34,null,{"$f":"VLOOKUP(B17,Lookups!A:B,2)","v":7358.8148484009771},{"$f":"VLOOKUP(B17,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B17,Lookups!A:D,4)","v":6008.2464339799135},{"$f":"VLOOKUP(B17,Lookups!A:E,5)","v":6841.56},null,{"$f":"VLOOKUP(A17,Trends!A15:Q107,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0629999999999999},2.2606612372351425,{"$f":"VLOOKUP(A17,Trends!A15:Q107,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0580000000000001},2.3280260319778536,null,{"$f":"VLOOKUP(A17,Trends!A15:Q107,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0609999999999999},2.0975268311886741,{"$f":"VLOOKUP(A17,Trends!A15:Q107,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0580000000000001},2.3369300574349636,null,16635.78747977049,{"$f":"IF(ExFlg=0,E17*Trends!T17,E17*Trends!X17)","v":18122.203131954207},-1486.4156521837176,null,12602.458103666539,{"$f":"IF(ExFlg=0,H17*Trends!V17,H17*Trends!Z17)","v":17572.764023395797},-4970.3059197292587,null,-4970.3059197292587,null,{"$f":"IF(B17<71,VLOOKUP(B17,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B17<71,VLOOKUP(Active!B17,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B17<70,VLOOKUP(CE17,Lookups!$Q$3:$S$53,2),\"\")","v":2.5326999999999999E-2},{"$f":"IF(B17<70,VLOOKUP(CE17,Lookups!$Q$3:$S$53,3),\"\")","v":3.0023000000000001E-2},3.0023000000000001E-2,{"$f":"IF(B17<70,VLOOKUP(B17,Lookups!A:M,12),\"\")","v":1.4899999999999999E-4},{"$f":"IF(B17<70,VLOOKUP(B17,Lookups!A:M,13),\"\")","v":1.6000000000000001E-4},1.6000000000000001E-4,{"$f":"IF(B17<70,VLOOKUP(B17,Lookups!A:H,8)*(1-VLOOKUP(B17,Lookups!$DY$3:$EA$103,2))^(A17-$A$3),\"\")","v":5.3995867294002742E-3},{"$f":"IF(B17<70,VLOOKUP(B17,Lookups!A:I,9)*(1-VLOOKUP(B17,Lookups!$DY$3:$EA$103,3))^(A17-$A$3),\"\")","v":1.9116551458000246E-3},1.9116551458000246E-3,3.2094655145800025E-2,0.29077471507678881,0.57747508282180593,null,{"$f":"IF(BA17>=$B$3,VLOOKUP(BA17,Lookups!A:H,8)*(1-VLOOKUP(BA17,Lookups!DY:EA,2))^(BA17-$B$3),\"\")","v":6.3346206949838873E-3},{"$f":"IF(BA17>=$B$3,VLOOKUP(BA17,Lookups!A:I,9)*(1-VLOOKUP(BA17,Lookups!DY:EA,3))^(BA17-$B$3),\"\")","v":3.4916398018827594E-3},3.4916398018827594E-3,0.98484178684133361,0.82192710675935166,0.98083299999999995,null,60,7927.0701777494833,6293.7218166301391,6563.4334433237309,6845.769026691999,7141.4875082537728,{"$f":"IF(BB17<>\"\",BB17*AW17/$AW$16*AX17/$AX$16*AY17,\"\")","v":7451.7028368247238},{"$f":"IF(BB17<>\"\",BB17*AW17/$AW$17*AX17/$AX$17*AY17*0.5,\"\")","v":3887.5660118262795},null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,14.01,{"$f":"VLOOKUP(CG17,Lookups!$A$3:$F$53,6)","v":0.24},69,4.790095549103867E-2,0.79323982293160034]
[2030,35,null,{"$f":"VLOOKUP(B18,Lookups!A:B,2)","v":7797.9829197228619},{"$f":"VLOOKUP(B18,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B18,Lookups!A:D,4)","v":6366.8136954359852},{"$f":"VLOOKUP(B18,Lookups!A:E,5)","v":6841.56},null,{"$f":"VLOOKUP(A18,Trends!A16:Q108,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0629999999999999},2.4030828951809564,{"$f":"VLOOKUP(A18,Trends!A16:Q108,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0580000000000001},2.4630515418325691,null,{"$f":"VLOOKUP(A18,Trends!A16:Q108,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0620000000000001},2.2254759678911831,{"$f":"VLOOKUP(A18,Trends!A16:Q108,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0580000000000001},2.4724720007661918,null,18739.199371299263,{"$f":"IF(ExFlg=0,E18*Trends!T18,E18*Trends!X18)","v":19173.290913607554},-434.09154230829154,null,14169.190871233239,{"$f":"IF(ExFlg=0,H18*Trends!V18,H18*Trends!Z18)","v":18591.984336752757},-4422.7934655195186,null,-4422.7934655195186,null,{"$f":"IF(B18<71,VLOOKUP(B18,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B18<71,VLOOKUP(Active!B18,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B18<70,VLOOKUP(CE18,Lookups!$Q$3:$S$53,2),\"\")","v":2.3578999999999999E-2},{"$f":"IF(B18<70,VLOOKUP(CE18,Lookups!$Q$3:$S$53,3),\"\")","v":2.7659E-2},2.7659E-2,{"$f":"IF(B18<70,VLOOKUP(B18,Lookups!A:M,12),\"\")","v":1.56E-4},{"$f":"IF(B18<70,VLOOKUP(B18,Lookups!A:M,13),\"\")","v":1.94E-4},1.94E-4,{"$f":"IF(B18<70,VLOOKUP(B18,Lookups!A:H,8)*(1-VLOOKUP(B18,Lookups!$DY$3:$EA$103,2))^(A18-$A$3),\"\")","v":5.5092230871029435E-3},{"$f":"IF(B18<70,VLOOKUP(B18,Lookups!A:I,9)*(1-VLOOKUP(B18,Lookups!$DY$3:$EA$103,3))^(A18-$A$3),\"\")","v":1.9589461001275716E-3},1.9589461001275716E-3,2.9811946100127572E-2,0.28144240087128103,0.55526450271327488,null,{"$f":"IF(BA18>=$B$3,VLOOKUP(BA18,Lookups!A:H,8)*(1-VLOOKUP(BA18,Lookups!DY:EA,2))^(BA18-$B$3),\"\")","v":6.0017142854872849E-3},{"$f":"IF(BA18>=$B$3,VLOOKUP(BA18,Lookups!A:I,9)*(1-VLOOKUP(BA18,Lookups!DY:EA,3))^(BA18-$B$3),\"\")","v":3.4189501702636613E-3},3.4189501702636613E-3,0.98140307405984106,0.79031452573014582,0.98086499999999999,null,61,12184.990282036262,9270.044166730524,9667.3033346085613,10083.156371002349,10518.721123443842,{"$f":"IF(BB18<>\"\",BB18*AW18/$AW$16*AX18/$AX$16*AY18,\"\")","v":10975.638330914142},{"$f":"IF(BB18<>\"\",BB18*AW18/$AW$17*AX18/$AX$17*AY18,\"\")","v":11452.018274937327},{"$f":"IF(BB18<>\"\",BB18*AW18/$AW$18*AX18/$AX$18*AY18*0.5,\"\")","v":5975.9152464947492},null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,15.01,{"$f":"VLOOKUP(CG18,Lookups!$A$3:$F$53,6)","v":1},70,3.6404726173189392E-2,2.5483308321232574]
[2031,36,null,{"$f":"VLOOKUP(B19,Lookups!A:B,2)","v":8264.5172164452761},{"$f":"VLOOKUP(B19,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B19,Lookups!A:D,4)","v":6747.7246413739385},{"$f":"VLOOKUP(B19,Lookups!A:E,5)","v":6841.56},null,{"$f":"VLOOKUP(A19,Trends!A17:Q109,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0629999999999999},2.5544771175773566,{"$f":"VLOOKUP(A19,Trends!A17:Q109,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0580000000000001},2.6059085312588581,null,{"$f":"VLOOKUP(A19,Trends!A17:Q109,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0609999999999999},2.3634554779004366,{"$f":"VLOOKUP(A19,Trends!A17:Q109,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0580000000000001},2.6158753768106311,null,21111.520117233569,{"$f":"IF(ExFlg=0,E19*Trends!T19,E19*Trends!X19)","v":20285.341786596793},826.17833063677608,null,15947.946767018995,{"$f":"IF(ExFlg=0,H19*Trends!V19,H19*Trends!Z19)","v":19670.319428284416},-3722.3726612654209,null,-3722.3726612654209,null,{"$f":"IF(B19<71,VLOOKUP(B19,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B19<71,VLOOKUP(Active!B19,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B19<70,VLOOKUP(CE19,Lookups!$Q$3:$S$53,2),\"\")","v":2.1951999999999999E-2},{"$f":"IF(B19<70,VLOOKUP(CE19,Lookups!$Q$3:$S$53,3),\"\")","v":2.5482000000000001E-2},2.5482000000000001E-2,{"$f":"IF(B19<70,VLOOKUP(B19,Lookups!A:M,12),\"\")","v":1.64E-4},{"$f":"IF(B19<70,VLOOKUP(B19,Lookups!A:M,13),\"\")","v":2.2800000000000001E-4},2.2800000000000001E-4,{"$f":"IF(B19<70,VLOOKUP(B19,Lookups!A:H,8)*(1-VLOOKUP(B19,Lookups!$DY$3:$EA$103,2))^(A19-$A$3),\"\")","v":5.6158453563785703E-3},{"$f":"IF(B19<70,VLOOKUP(B19,Lookups!A:I,9)*(1-VLOOKUP(B19,Lookups!$DY$3:$EA$103,3))^(A19-$A$3),\"\")","v":2.0043844945248192E-3},2.0043844945248192E-3,2.7714384494524819E-2,0.27305205518621589,0.53390817568584126,null,{"$f":"IF(BA19>=$B$3,VLOOKUP(BA19,Lookups!A:H,8)*(1-VLOOKUP(BA19,Lookups!DY:EA,2))^(BA19-$B$3),\"\")","v":5.6074962168557998E-3},{"$f":"IF(BA19>=$B$3,VLOOKUP(BA19,Lookups!A:I,9)*(1-VLOOKUP(BA19,Lookups!DY:EA,3))^(BA19-$B$3),\"\")","v":3.3428245246136289E-3},3.3428245246136289E-3,0.97804770585268697,0.75991781320206331,0.98089899999999997,null,62,18039.743733510404,13151.682602095911,13715.285794565636,14305.268651756047,14923.21709663291,{"$f":"IF(BB19<>\"\",BB19*AW19/$AW$16*AX19/$AX$16*AY19,\"\")","v":15571.458893543871},{"$f":"IF(BB19<>\"\",BB19*AW19/$AW$17*AX19/$AX$17*AY19,\"\")","v":16247.31304365488},{"$f":"IF(BB19<>\"\",BB19*AW19/$AW$18*AX19/$AX$18*AY19,\"\")","v":16956.411245804018},{"$f":"IF(BB19<>\"\",BB19*AW19/$AW$19*AX19/$AX$19*AY19*0.5,\"\")","v":8847.5832942283105},null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,16.009999999999998,null,null,null,{"$f":"SUM(CI3:CI18)","v":62.444689313147812}]
[{"$f":"1+A19","v":2032},37,null,{"$f":"VLOOKUP(B20,Lookups!A:B,2)","v":8438.628109869469},{"$f":"VLOOKUP(B20,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B20,Lookups!A:D,4)","v":6889.8808516133695},{"$f":"VLOOKUP(B20,Lookups!A:E,5)","v":6841.56},null,{"$f":"VLOOKUP(A20,Trends!A18:Q110,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0629999999999999},2.7154091759847301,{"$f":"VLOOKUP(A20,Trends!A18:Q110,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0580000000000001},2.757051226071872,null,{"$f":"VLOOKUP(A20,Trends!A18:Q110,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0620000000000001},2.5076262620523631,{"$f":"VLOOKUP(A20,Trends!A18:Q110,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0580000000000001},2.767596148665648,null,22914.328202262233,{"$f":"IF(ExFlg=0,E20*Trends!T20,E20*Trends!X20)","v":21461.891610219409},1452.4365920428245,null,17277.246165917386,{"$f":"IF(ExFlg=0,H20*Trends!V20,H20*Trends!Z20)","v":20811.197955124917},-3533.951789207531,null,-3533.951789207531,null,{"$f":"IF(B20<71,VLOOKUP(B20,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B20<71,VLOOKUP(Active!B20,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B20<70,VLOOKUP(CE20,Lookups!$Q$3:$S$53,2),\"\")","v":2.0437E-2},{"$f":"IF(B20<70,VLOOKUP(CE20,Lookups!$Q$3:$S$53,3),\"\")","v":2.3474999999999999E-2},2.3474999999999999E-2,{"$f":"IF(B20<70,VLOOKUP(B20,Lookups!A:M,12),\"\")","v":1.7100000000000001E-4},{"$f":"IF(B20<70,VLOOKUP(B20,Lookups!A:M,13),\"\")","v":2.6200000000000003E-4},2.6200000000000003E-4,{"$f":"IF(B20<70,VLOOKUP(B20,Lookups!A:H,8)*(1-VLOOKUP(B20,Lookups!$DY$3:$EA$103,2))^(A20-$A$3),\"\")","v":5.7090222407071593E-3},{"$f":"IF(B20<70,VLOOKUP(B20,Lookups!A:I,9)*(1-VLOOKUP(B20,Lookups!$DY$3:$EA$103,3))^(A20-$A$3),\"\")","v":2.045314441782518E-3},2.045314441782518E-3,2.5782314441782514E-2,0.26548458554176491,0.51337324585177047,null,{"$f":"IF(BA20>=$B$3,VLOOKUP(BA20,Lookups!A:H,8)*(1-VLOOKUP(BA20,Lookups!DY:EA,2))^(BA20-$B$3),\"\")","v":5.8119026290309938E-3},{"$f":"IF(BA20>=$B$3,VLOOKUP(BA20,Lookups!A:I,9)*(1-VLOOKUP(BA20,Lookups!DY:EA,3))^(BA20-$B$3),\"\")","v":3.7095505960800953E-3},3.7095505960800953E-3,{"$f":"IF(AV19=\"\",1,AW19*(1-AV19))","v":0.97477826399532053},0.73069020500198389,0.98073699999999997,null,63,24956.710566549184,17433.276752744885,18180.363702021579,18962.418343998452,19781.542906565821,{"$f":"IF(BB20<>\"\",BB20*AW20/$AW$16*AX20/$AX$16*AY20,\"\")","v":20640.822969060977},{"$f":"IF(BB20<>\"\",BB20*AW20/$AW$17*AX20/$AX$17*AY20,\"\")","v":21536.704720457463},{"$f":"IF(BB20<>\"\",BB20*AW20/$AW$18*AX20/$AX$18*AY20,\"\")","v":22476.653286504035},{"$f":"IF(BB20<>\"\",BB20*AW20/$AW$19*AX20/$AX$19*AY20,\"\")","v":23455.914019193806},{"$f":"IF(BB20<>\"\",BB20*AW20/$AW$20*AX20/$AX$20*AY20*0.5,\"\")","v":12237.984725452872},null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,17.009999999999998]
[2033,38,null,{"$f":"VLOOKUP(B21,Lookups!A:B,2)","v":8617.075949383061},{"$f":"VLOOKUP(B21,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B21,Lookups!A:D,4)","v":7035.5780456518514},{"$f":"VLOOKUP(B21,Lookups!A:E,5)","v":6841.56},null,{"$f":"VLOOKUP(A21,Trends!A19:Q111,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0640000000000001},2.8864799540717678,{"$f":"VLOOKUP(A21,Trends!A19:Q111,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0580000000000001},2.9169601971840406,null,{"$f":"VLOOKUP(A21,Trends!A19:Q111,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0609999999999999},2.6630990902996099,{"$f":"VLOOKUP(A21,Trends!A19:Q111,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0580000000000001},2.9281167252882558,null,24873.016990608154,{"$f":"IF(ExFlg=0,E21*Trends!T21,E21*Trends!X21)","v":22706.681323612138},2166.3356669960158,null,18736.441493107352,{"$f":"IF(ExFlg=0,H21*Trends!V21,H21*Trends!Z21)","v":22018.247436522161},-3281.805943414809,null,-3281.805943414809,null,{"$f":"IF(B21<71,VLOOKUP(B21,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B21<71,VLOOKUP(Active!B21,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B21<70,VLOOKUP(CE21,Lookups!$Q$3:$S$53,2),\"\")","v":1.9026999999999999E-2},{"$f":"IF(B21<70,VLOOKUP(CE21,Lookups!$Q$3:$S$53,3),\"\")","v":2.1627E-2},2.1627E-2,{"$f":"IF(B21<70,VLOOKUP(B21,Lookups!A:M,12),\"\")","v":1.92E-4},{"$f":"IF(B21<70,VLOOKUP(B21,Lookups!A:M,13),\"\")","v":2.6600000000000001E-4},2.6600000000000001E-4,{"$f":"IF(B21<70,VLOOKUP(B21,Lookups!A:H,8)*(1-VLOOKUP(B21,Lookups!$DY$3:$EA$103,2))^(A21-$A$3),\"\")","v":5.6718017473755501E-3},{"$f":"IF(B21<70,VLOOKUP(B21,Lookups!A:I,9)*(1-VLOOKUP(B21,Lookups!$DY$3:$EA$103,3))^(A21-$A$3),\"\")","v":2.046323011167848E-3},2.046323011167848E-3,2.3939323011167846E-2,0.25863977847788083,0.49362812101131776,null,{"$f":"IF(BA21>=$B$3,VLOOKUP(BA21,Lookups!A:H,8)*(1-VLOOKUP(BA21,Lookups!DY:EA,2))^(BA21-$B$3),\"\")","v":5.4775666149049556E-3},{"$f":"IF(BA21>=$B$3,VLOOKUP(BA21,Lookups!A:I,9)*(1-VLOOKUP(BA21,Lookups!DY:EA,3))^(BA21-$B$3),\"\")","v":3.8747892473255992E-3},3.8747892473255992E-3,{"$f":"IF(AV20=\"\",1,AW20*(1-AV20))","v":0.97116227470507077},0.70258673557883067,0.98066399999999998,null,64,32993.088033666892,22076.74028429894,23022.818567968359,24013.17841046528,25050.481981375586,{"$f":"IF(BB21<>\"\",BB21*AW21/$AW$16*AX21/$AX$16*AY21,\"\")","v":26138.636723609849},{"$f":"IF(BB21<>\"\",BB21*AW21/$AW$17*AX21/$AX$17*AY21,\"\")","v":27273.142246096264},{"$f":"IF(BB21<>\"\",BB21*AW21/$AW$18*AX21/$AX$18*AY21,\"\")","v":28463.452058044968},{"$f":"IF(BB21<>\"\",BB21*AW21/$AW$19*AX21/$AX$19*AY21,\"\")","v":29703.545080878466},{"$f":"IF(BB21<>\"\",BB21*AW21/$AW$20*AX21/$AX$20*AY21,\"\")","v":30995.298728852136},{"$f":"IF(BB21<>\"\",BB21*AW21/AW21*AX21/AX21*AY21*0.5,\"\")","v":16177.566841723954},null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,18.009999999999998]
[2034,39,null,{"$f":"VLOOKUP(B22,Lookups!A:B,2)","v":8799.9816012743777},{"$f":"VLOOKUP(B22,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B22,Lookups!A:D,4)","v":7184.9149071191232},{"$f":"VLOOKUP(B22,Lookups!A:E,5)","v":6841.56},null,{"$f":"VLOOKUP(A22,Trends!A20:Q112,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0640000000000001},3.0712146711323611,{"$f":"VLOOKUP(A22,Trends!A20:Q112,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0580000000000001},3.0861438886207151,null,{"$f":"VLOOKUP(A22,Trends!A20:Q112,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0620000000000001},2.8255481348078861,{"$f":"VLOOKUP(A22,Trends!A20:Q112,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0580000000000001},3.0979474953549748,null,27026.632599528715,{"$f":"IF(ExFlg=0,E22*Trends!T22,E22*Trends!X22)","v":24023.668840381641},3002.9637591470746,null,20301.322914563814,{"$f":"IF(ExFlg=0,H22*Trends!V22,H22*Trends!Z22)","v":23295.305787840447},-2993.9828732766327,null,-2993.9828732766327,null,{"$f":"IF(B22<71,VLOOKUP(B22,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B22<71,VLOOKUP(Active!B22,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B22<70,VLOOKUP(CE22,Lookups!$Q$3:$S$53,2),\"\")","v":1.7714000000000001E-2},{"$f":"IF(B22<70,VLOOKUP(CE22,Lookups!$Q$3:$S$53,3),\"\")","v":1.9924999999999998E-2},1.9924999999999998E-2,{"$f":"IF(B22<70,VLOOKUP(B22,Lookups!A:M,12),\"\")","v":2.13E-4},{"$f":"IF(B22<70,VLOOKUP(B22,Lookups!A:M,13),\"\")","v":2.7099999999999997E-4},2.7099999999999997E-4,{"$f":"IF(B22<70,VLOOKUP(B22,Lookups!A:H,8)*(1-VLOOKUP(B22,Lookups!$DY$3:$EA$103,2))^(A22-$A$3),\"\")","v":5.6460299654696143E-3},{"$f":"IF(B22<70,VLOOKUP(B22,Lookups!A:I,9)*(1-VLOOKUP(B22,Lookups!$DY$3:$EA$103,3))^(A22-$A$3),\"\")","v":2.0543781580032918E-3},2.0543781580032918E-3,2.2250378158003292E-2,0.25244811727736194,0.47464242404934398,null,{"$f":"IF(BA22>=$B$3,VLOOKUP(BA22,Lookups!A:H,8)*(1-VLOOKUP(BA22,Lookups!DY:EA,2))^(BA22-$B$3),\"\")","v":5.4667067148027413E-3},{"$f":"IF(BA22>=$B$3,VLOOKUP(BA22,Lookups!A:I,9)*(1-VLOOKUP(BA22,Lookups!DY:EA,3))^(BA22-$B$3),\"\")","v":4.1770873381990099E-3},4.1770873381990099E-3,0.96739922556563529,0.67556416882579873,0.98053100000000004,null,65,7384.2555377940444,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BB22<>\"\",$BB22*$AW22/$AW$12*$AX22/$AX$12*$AY22,\"\")","v":4731.9526303824632},{"$f":"IF(BB22<>\"\",$BB22*$AW22/$AW$13*$AX22/$AX$13*$AY22,\"\")","v":4934.7360832521399},{"$f":"IF(BB22<>\"\",$BB22*$AW22/$AW$14*$AX22/$AX$14*$AY22,\"\")","v":5147.0108938165167},{"$f":"IF(BB22<>\"\",$BB22*$AW22/$AW$15*$AX22/$AX$15*$AY22,\"\")","v":5369.3476744129284},{"$f":"IF(BB22<>\"\",$BB22*$AW22/$AW$16*$AX22/$AX$16*$AY22,\"\")","v":5602.5839506235343},{"$f":"IF(BB22<>\"\",$BB22*$AW22/$AW$17*$AX22/$AX$17*$AY22,\"\")","v":5845.75510370953},{"$f":"IF(BB22<>\"\",$BB22*$AW22/$AW$18*$AX22/$AX$18*$AY22,\"\")","v":6100.8874091625485},{"$f":"IF(BB22<>\"\",$BB22*$AW22/$AW$19*$AX22/$AX$19*$AY22,\"\")","v":6366.690302422533},{"$f":"IF(BB22<>\"\",$BB22*$AW22/$AW$20*$AX22/$AX$20*$AY22,\"\")","v":6643.5661905119714},{"$f":"IF(BB22<>\"\",$BB22*$AW22/$AW$21*$AX22/$AX$21*$AY22,\"\")","v":6935.034700238557},{"$f":"IF(BB22<>\"\",$BB22*$AW22/$AW$22*$AX22/$AX$22*$AY22*0.5,\"\")","v":3620.2457333643665},null,null,null,null,null,null,19.009999999999998]
[2035,40,null,{"$f":"VLOOKUP(B23,Lookups!A:B,2)","v":8987.46950860777},{"$f":"VLOOKUP(B23,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B23,Lookups!A:D,4)","v":7337.9930399732448},{"$f":"VLOOKUP(B23,Lookups!A:E,5)","v":6841.56},null,{"$f":"VLOOKUP(A23,Trends!A21:Q113,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0649999999999999},3.2677724100848322,{"$f":"VLOOKUP(A23,Trends!A21:Q113,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0580000000000001},3.2651402341607167,null,{"$f":"VLOOKUP(A23,Trends!A21:Q113,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0669999999999999},3.000732119165975,{"$f":"VLOOKUP(A23,Trends!A21:Q113,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0589999999999999},3.2776284500855635,null,29369.004896707156,{"$f":"IF(ExFlg=0,E23*Trends!T23,E23*Trends!X23)","v":25417.041633123776},3951.9632635833805,null,22019.351405264089,{"$f":"IF(ExFlg=0,H23*Trends!V23,H23*Trends!Z23)","v":24646.433523535194},-2627.0821182711043,null,-2627.0821182711043,null,{"$f":"IF(B23<71,VLOOKUP(B23,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B23<71,VLOOKUP(Active!B23,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B23<70,VLOOKUP(CE23,Lookups!$Q$3:$S$53,2),\"\")","v":1.5311E-2},{"$f":"IF(B23<70,VLOOKUP(CE23,Lookups!$Q$3:$S$53,3),\"\")","v":1.8001E-2},1.8001E-2,{"$f":"IF(B23<70,VLOOKUP(B23,Lookups!A:M,12),\"\")","v":2.3499999999999999E-4},{"$f":"IF(B23<70,VLOOKUP(B23,Lookups!A:M,13),\"\")","v":2.7500000000000002E-4},2.7500000000000002E-4,{"$f":"IF(B23<70,VLOOKUP(B23,Lookups!A:H,8)*(1-VLOOKUP(B23,Lookups!$DY$3:$EA$103,2))^(A23-$A$3),\"\")","v":5.6180562595189157E-3},{"$f":"IF(B23<70,VLOOKUP(B23,Lookups!A:I,9)*(1-VLOOKUP(B23,Lookups!$DY$3:$EA$103,3))^(A23-$A$3),\"\")","v":2.0664919528852153E-3},2.0664919528852153E-3,2.0342491952885216E-2,0.24683105120266469,0.45638694620129228,null,{"$f":"IF(BA23>=$B$3,VLOOKUP(BA23,Lookups!A:H,8)*(1-VLOOKUP(BA23,Lookups!DY:EA,2))^(BA23-$B$3),\"\")","v":5.7334161002638908E-3},{"$f":"IF(BA23>=$B$3,VLOOKUP(BA23,Lookups!A:I,9)*(1-VLOOKUP(BA23,Lookups!DY:EA,3))^(BA23-$B$3),\"\")","v":4.6474412331018533E-3},4.6474412331018533E-3,0.96335831450954157,0.64958093156326802,0.98032399999999997,null,66,9699.9290494260276,null,null,null,null,null,null,null,null,null,null,null,5950.5801661996002,{"$f":"IF(BB23<>\"\",$BB23*$AW23/$AW$13*$AX23/$AX$13*$AY23,\"\")","v":6205.5867748735855},{"$f":"IF(BB23<>\"\",$BB23*$AW23/$AW$14*$AX23/$AX$14*$AY23,\"\")","v":6472.529066184321},{"$f":"IF(BB23<>\"\",$BB23*$AW23/$AW$15*$AX23/$AX$15*$AY23,\"\")","v":6752.1246032019308},{"$f":"IF(BB23<>\"\",$BB23*$AW23/$AW$16*$AX23/$AX$16*$AY23,\"\")","v":7045.4266008478608},{"$f":"IF(BB23<>\"\",$BB23*$AW23/$AW$17*$AX23/$AX$17*$AY23,\"\")","v":7351.2220205345648},{"$f":"IF(BB23<>\"\",$BB23*$AW23/$AW$18*$AX23/$AX$18*$AY23,\"\")","v":7672.0589678103461},{"$f":"IF(BB23<>\"\",$BB23*$AW23/$AW$19*$AX23/$AX$19*$AY23,\"\")","v":8006.3145169035106},{"$f":"IF(BB23<>\"\",$BB23*$AW23/$AW$20*$AX23/$AX$20*$AY23,\"\")","v":8354.4947073782278},{"$f":"IF(BB23<>\"\",$BB23*$AW23/$AW$21*$AX23/$AX$21*$AY23,\"\")","v":8721.0255813169624},{"$f":"IF(BB23<>\"\",$BB23*$AW23/$AW$22*$AX23/$AX$22*$AY23,\"\")","v":9105.1471307672564},{"$f":"IF(BB23<>\"\",$BB23*$AW23/$AW$23*$AX23/$AX$23*$AY23*0.5,\"\")","v":4754.5366227247605},null,null,null,null,null,20.009999999999998]
[2036,41,null,{"$f":"VLOOKUP(B24,Lookups!A:B,2)","v":9179.6678000931679},{"$f":"VLOOKUP(B24,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B24,Lookups!A:D,4)","v":7494.9170573892843},{"$f":"VLOOKUP(B24,Lookups!A:E,5)","v":6841.56},null,{"$f":"VLOOKUP(A24,Trends!A22:Q114,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0649999999999999},3.4801776167403462,{"$f":"VLOOKUP(A24,Trends!A22:Q114,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0580000000000001},3.4545183677420384,null,{"$f":"VLOOKUP(A24,Trends!A22:Q114,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.069},3.2017811711500954,{"$f":"VLOOKUP(A24,Trends!A22:Q114,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0589999999999999},3.4710085286406116,null,31946.87440699634,{"$f":"IF(ExFlg=0,E24*Trends!T24,E24*Trends!X24)","v":26891.230047844954},5055.6443591513853,null,23997.084313680691,{"$f":"IF(ExFlg=0,H24*Trends!V24,H24*Trends!Z24)","v":26100.573101423768},-2103.4887877430774,null,-2103.4887877430774,null,{"$f":"IF(B24<71,VLOOKUP(B24,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B24<71,VLOOKUP(Active!B24,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B24<70,VLOOKUP(CE24,Lookups!$Q$3:$S$53,2),\"\")","v":1.3244000000000001E-2},{"$f":"IF(B24<70,VLOOKUP(CE24,Lookups!$Q$3:$S$53,3),\"\")","v":1.5807000000000002E-2},1.5807000000000002E-2,{"$f":"IF(B24<70,VLOOKUP(B24,Lookups!A:M,12),\"\")","v":2.5599999999999999E-4},{"$f":"IF(B24<70,VLOOKUP(B24,Lookups!A:M,13),\"\")","v":2.7900000000000001E-4},2.7900000000000001E-4,{"$f":"IF(B24<70,VLOOKUP(B24,Lookups!A:H,8)*(1-VLOOKUP(B24,Lookups!$DY$3:$EA$103,2))^(A24-$A$3),\"\")","v":5.5725233157688635E-3},{"$f":"IF(B24<70,VLOOKUP(B24,Lookups!A:I,9)*(1-VLOOKUP(B24,Lookups!$DY$3:$EA$103,3))^(A24-$A$3),\"\")","v":2.0783608450674054E-3},2.0783608450674054E-3,1.8164360845067409E-2,0.2418098925298523,0.4388336021166272,null,{"$f":"IF(BA24>=$B$3,VLOOKUP(BA24,Lookups!A:H,8)*(1-VLOOKUP(BA24,Lookups!DY:EA,2))^(BA24-$B$3),\"\")","v":6.0117729186096539E-3},{"$f":"IF(BA24>=$B$3,VLOOKUP(BA24,Lookups!A:I,9)*(1-VLOOKUP(BA24,Lookups!DY:EA,3))^(BA24-$B$3),\"\")","v":5.1820703082823948E-3},5.1820703082823948E-3,0.95888116335643836,0.62459704958006534,0.98008799999999996,null,67,12330.47984199987,null,null,null,null,null,null,null,null,null,null,null,7237.8531106646669,7548.0246106328495,7872.7138072436246,8212.7934920490989,8569.5447191116436,8941.4920364805257,9331.734774499002,9738.2989242440835,10161.799995452866,10607.621503943928,{"$f":"IF(BB24<>\"\",$BB24*$AW24/$AW$22*$AX24/$AX$22*$AY24,\"\")","v":11074.839031296013},{"$f":"IF(BB24<>\"\",$BB24*$AW24/$AW$23*$AX24/$AX$23*$AY24,\"\")","v":11566.145392016615},{"$f":"IF(BB24<>\"\",$BB24*$AW24/$AW$24*$AX24/$AX$24*$AY24*0.5,\"\")","v":6042.4776636929837},null,null,null,null,21.009999999999998]
[2037,42,null,{"$f":"VLOOKUP(B25,Lookups!A:B,2)","v":8953.5728575674366},{"$f":"VLOOKUP(B25,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B25,Lookups!A:D,4)","v":7310.3174691092081},{"$f":"VLOOKUP(B25,Lookups!A:E,5)","v":6841.56},null,{"$f":"VLOOKUP(A25,Trends!A23:Q115,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0629999999999999},3.7063891618284686,{"$f":"VLOOKUP(A25,Trends!A23:Q115,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0569999999999999},3.6548804330710767,null,{"$f":"VLOOKUP(A25,Trends!A23:Q115,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0669999999999999},3.4227040719594517,{"$f":"VLOOKUP(A25,Trends!A23:Q115,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0569999999999999},3.6757980318304075,null,33185.425398929496,{"$f":"IF(ExFlg=0,E25*Trends!T25,E25*Trends!X25)","v":28450.921390619969},4734.5040083095264,null,25021.053368836401,{"$f":"IF(ExFlg=0,H25*Trends!V25,H25*Trends!Z25)","v":27640.506914407768},-2619.4535455713667,null,-2619.4535455713667,null,{"$f":"IF(B25<71,VLOOKUP(B25,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B25<71,VLOOKUP(Active!B25,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B25<70,VLOOKUP(CE25,Lookups!$Q$3:$S$53,2),\"\")","v":1.1457E-2},{"$f":"IF(B25<70,VLOOKUP(CE25,Lookups!$Q$3:$S$53,3),\"\")","v":1.388E-2},1.388E-2,{"$f":"IF(B25<70,VLOOKUP(B25,Lookups!A:M,12),\"\")","v":2.7700000000000001E-4},{"$f":"IF(B25<70,VLOOKUP(B25,Lookups!A:M,13),\"\")","v":2.8299999999999999E-4},2.8299999999999999E-4,{"$f":"IF(B25<70,VLOOKUP(B25,Lookups!A:H,8)*(1-VLOOKUP(B25,Lookups!$DY$3:$EA$103,2))^(A25-$A$3),\"\")","v":5.5116618449090648E-3},{"$f":"IF(B25<70,VLOOKUP(B25,Lookups!A:I,9)*(1-VLOOKUP(B25,Lookups!$DY$3:$EA$103,3))^(A25-$A$3),\"\")","v":2.0913251152405291E-3},2.0913251152405291E-3,1.6254325115240529E-2,0.23741757038603309,0.42195538665060306,null,{"$f":"IF(BA25>=$B$3,VLOOKUP(BA25,Lookups!A:H,8)*(1-VLOOKUP(BA25,Lookups!DY:EA,2))^(BA25-$B$3),\"\")","v":6.2034530966916055E-3},{"$f":"IF(BA25>=$B$3,VLOOKUP(BA25,Lookups!A:I,9)*(1-VLOOKUP(BA25,Lookups!DY:EA,3))^(BA25-$B$3),\"\")","v":5.684970504447974E-3},5.684970504447974E-3,0.95391217375063764,0.60057408613467822,0.97986600000000001,null,68,15305.80072054678,null,null,null,null,null,null,null,null,null,null,null,8592.0683552897881,8960.2734969032063,9345.712622131281,9749.4218233844294,10172.921842228196,10614.46116701654,11077.719018335696,11560.352046667385,12063.09092471988,12592.326433736976,13146.961194959695,{"$f":"IF(BB25<>\"\",$BB25*$AW25/$AW$23*$AX25/$AX$23*$AY25,\"\")","v":13730.191853299541},{"$f":"IF(BB25<>\"\",$BB25*$AW25/$AW$24*$AX25/$AX$24*$AY25,\"\")","v":14346.072054229402},{"$f":"IF(BB25<>\"\",$BB25*$AW25/$AW$25*$AX25/$AX$25*$AY25*0.5,\"\")","v":7498.8168644196448},null,null,null,22.009999999999998]
[2038,43,null,{"$f":"VLOOKUP(B26,Lookups!A:B,2)","v":8733.2706113292843},{"$f":"VLOOKUP(B26,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B26,Lookups!A:D,4)","v":7130.4474398839884},{"$f":"VLOOKUP(B26,Lookups!A:E,5)","v":6841.56},null,{"$f":"VLOOKUP(A26,Trends!A24:Q116,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0620000000000001},3.939891679023662,{"$f":"VLOOKUP(A26,Trends!A24:Q116,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0569999999999999},3.8632086177561278,null,{"$f":"VLOOKUP(A26,Trends!A24:Q116,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0660000000000001},3.6520252447807349,{"$f":"VLOOKUP(A26,Trends!A24:Q116,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0569999999999999},3.8853185196447404,null,34408.140212238141,{"$f":"IF(ExFlg=0,E26*Trends!T26,E26*Trends!X26)","v":30072.623909885308},4335.516302352833,null,26040.574057038488,{"$f":"IF(ExFlg=0,H26*Trends!V26,H26*Trends!Z26)","v":29216.015808529013},-3175.4417514905253,null,-3175.4417514905253,null,{"$f":"IF(B26<71,VLOOKUP(B26,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B26<71,VLOOKUP(Active!B26,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B26<70,VLOOKUP(CE26,Lookups!$Q$3:$S$53,2),\"\")","v":9.9100000000000004E-3},{"$f":"IF(B26<70,VLOOKUP(CE26,Lookups!$Q$3:$S$53,3),\"\")","v":1.2187999999999999E-2},1.2187999999999999E-2,{"$f":"IF(B26<70,VLOOKUP(B26,Lookups!A:M,12),\"\")","v":3.4400000000000001E-4},{"$f":"IF(B26<70,VLOOKUP(B26,Lookups!A:M,13),\"\")","v":3.4499999999999998E-4},3.4499999999999998E-4,{"$f":"IF(B26<70,VLOOKUP(B26,Lookups!A:H,8)*(1-VLOOKUP(B26,Lookups!$DY$3:$EA$103,2))^(A26-$A$3),\"\")","v":6.0096545530497758E-3},{"$f":"IF(B26<70,VLOOKUP(B26,Lookups!A:I,9)*(1-VLOOKUP(B26,Lookups!$DY$3:$EA$103,3))^(A26-$A$3),\"\")","v":2.2818977457750296E-3},2.2818977457750296E-3,1.4814897745775029E-2,0.23355850800890801,0.40572633331788754,null,{"$f":"IF(BA26>=$B$3,VLOOKUP(BA26,Lookups!A:H,8)*(1-VLOOKUP(BA26,Lookups!DY:EA,2))^(BA26-$B$3),\"\")","v":6.7930937254501427E-3},{"$f":"IF(BA26>=$B$3,VLOOKUP(BA26,Lookups!A:I,9)*(1-VLOOKUP(BA26,Lookups!DY:EA,3))^(BA26-$B$3),\"\")","v":6.2087655423099068E-3},6.2087655423099068E-3,0.9484892111790314,0.57747508282180593,0.97963599999999995,null,69,18657.737826657249,null,null,null,null,null,null,null,null,null,null,null,10011.274456942716,10440.298363262076,10889.402898926821,11359.795294263169,11853.247481309039,12367.718640196857,12907.495711573894,13469.848280107548,14055.627708324077,14672.280383098014,15318.52766470198,15998.094208041788,{"$f":"IF(BB26<>\"\",$BB26*$AW26/$AW$24*$AX26/$AX$24*$AY26,\"\")","v":16715.70322477055},{"$f":"IF(BB26<>\"\",$BB26*$AW26/$AW$25*$AX26/$AX$25*$AY26,\"\")","v":17474.887449152204},{"$f":"IF(BB26<>\"\",$BB26*$AW26/$AW$26*$AX26/$AX$26*$AY26*0.5,\"\")","v":9138.8958267775997},null,null,23.009999999999998]
[2039,44,null,{"$f":"VLOOKUP(B27,Lookups!A:B,2)","v":8518.6072106095908},{"$f":"VLOOKUP(B27,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B27,Lookups!A:D,4)","v":6955.1813552705789},{"$f":"VLOOKUP(B27,Lookups!A:E,5)","v":6841.56},null,{"$f":"VLOOKUP(A27,Trends!A25:Q117,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0609999999999999},4.1841649631231297,{"$f":"VLOOKUP(A27,Trends!A25:Q117,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.056},4.0834115089682266,null,{"$f":"VLOOKUP(A27,Trends!A25:Q117,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0649999999999999},3.8930589109362637,{"$f":"VLOOKUP(A27,Trends!A25:Q117,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.056},4.1067816752644903,null,35643.257825240704,{"$f":"IF(ExFlg=0,E27*Trends!T27,E27*Trends!X27)","v":31786.763472748764},3856.4943524919399,null,27076.930752313885,{"$f":"IF(ExFlg=0,H27*Trends!V27,H27*Trends!Z27)","v":30881.328709615165},-3804.3979573012803,null,-3804.3979573012803,null,{"$f":"IF(B27<71,VLOOKUP(B27,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B27<71,VLOOKUP(Active!B27,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B27<70,VLOOKUP(CE27,Lookups!$Q$3:$S$53,2),\"\")","v":8.5730000000000008E-3},{"$f":"IF(B27<70,VLOOKUP(CE27,Lookups!$Q$3:$S$53,3),\"\")","v":1.0702E-2},1.0702E-2,{"$f":"IF(B27<70,VLOOKUP(B27,Lookups!A:M,12),\"\")","v":4.0999999999999999E-4},{"$f":"IF(B27<70,VLOOKUP(B27,Lookups!A:M,13),\"\")","v":4.06E-4},4.06E-4,{"$f":"IF(B27<70,VLOOKUP(B27,Lookups!A:H,8)*(1-VLOOKUP(B27,Lookups!$DY$3:$EA$103,2))^(A27-$A$3),\"\")","v":6.3826714181234017E-3},{"$f":"IF(B27<70,VLOOKUP(B27,Lookups!A:I,9)*(1-VLOOKUP(B27,Lookups!$DY$3:$EA$103,3))^(A27-$A$3),\"\")","v":2.4338755474193358E-3},2.4338755474193358E-3,1.3541875547419336E-2,0.23009836259510025,0.39012147434412264,null,{"$f":"IF(BA27>=$B$3,VLOOKUP(BA27,Lookups!A:H,8)*(1-VLOOKUP(BA27,Lookups!DY:EA,2))^(BA27-$B$3),\"\")","v":7.4141955862622828E-3},{"$f":"IF(BA27>=$B$3,VLOOKUP(BA27,Lookups!A:I,9)*(1-VLOOKUP(BA27,Lookups!DY:EA,3))^(BA27-$B$3),\"\")","v":6.779851906821904E-3},6.779851906821904E-3,0.94260026404741037,0.55526450271327488,0.97938400000000003,null,70,22420.144879865969,null,null,null,null,null,null,null,null,null,null,null,11492.615764090955,11985.121181872048,12500.678505617781,13040.673596272994,13607.14057388499,14197.736643969149,14817.38307422964,15462.945437133891,16135.40106902727,16843.29817858669,17585.168929209463,18365.289102952145,19189.080792370016,{"$f":"IF(BB27<>\"\",$BB27*$AW27/$AW$25*$AX27/$AX$25*$AY27,\"\")","v":20060.599460897483},{"$f":"IF(BB27<>\"\",$BB27*$AW27/$AW$26*$AX27/$AX$26*$AY27,\"\")","v":20982.307237091518},{"$f":"IF(BB27<>\"\",$BB27*$AW27/$AW$27*$AX27/$AX$27*$AY27*0.5,\"\")","v":10978.965586511327},null,24.009999999999998]
[2040,45,null,{"$f":"VLOOKUP(B28,Lookups!A:B,2)","v":8309.4330177602333},{"$f":"VLOOKUP(B28,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B28,Lookups!A:D,4)","v":6784.3970407103297},{"$f":"VLOOKUP(B28,Lookups!A:E,5)","v":6841.56},null,{"$f":"VLOOKUP(A28,Trends!A26:Q118,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0609999999999999},4.43939902587364,{"$f":"VLOOKUP(A28,Trends!A26:Q118,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.056},4.3120825534704474,null,{"$f":"VLOOKUP(A28,Trends!A26:Q118,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0649999999999999},4.1461077401471202,{"$f":"VLOOKUP(A28,Trends!A26:Q118,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.06},4.3367614490793018,null,36888.888844607041,{"$f":"IF(ExFlg=0,E28*Trends!T28,E28*Trends!X28)","v":33566.822227222692},3322.0666173843492,null,28128.841082720315,{"$f":"IF(ExFlg=0,H28*Trends!V28,H28*Trends!Z28)","v":32610.683117353616},-4481.8420346333005,null,-4481.8420346333005,null,{"$f":"IF(B28<71,VLOOKUP(B28,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B28<71,VLOOKUP(Active!B28,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B28<70,VLOOKUP(CE28,Lookups!$Q$3:$S$53,2),\"\")","v":7.4149999999999997E-3},{"$f":"IF(B28<70,VLOOKUP(CE28,Lookups!$Q$3:$S$53,3),\"\")","v":9.3970000000000008E-3},9.3970000000000008E-3,{"$f":"IF(B28<70,VLOOKUP(B28,Lookups!A:M,12),\"\")","v":4.7600000000000002E-4},{"$f":"IF(B28<70,VLOOKUP(B28,Lookups!A:M,13),\"\")","v":4.6700000000000002E-4},4.6700000000000002E-4,{"$f":"IF(B28<70,VLOOKUP(B28,Lookups!A:H,8)*(1-VLOOKUP(B28,Lookups!$DY$3:$EA$103,2))^(A28-$A$3),\"\")","v":6.6666138284839135E-3},{"$f":"IF(B28<70,VLOOKUP(B28,Lookups!A:I,9)*(1-VLOOKUP(B28,Lookups!$DY$3:$EA$103,3))^(A28-$A$3),\"\")","v":2.5584557759523127E-3},2.5584557759523127E-3,1.2422455775952313E-2,0.22698239920517244,0.37511680225396404,null,{"$f":"IF(BA28>=$B$3,VLOOKUP(BA28,Lookups!A:H,8)*(1-VLOOKUP(BA28,Lookups!DY:EA,2))^(BA28-$B$3),\"\")","v":8.1895784658474989E-3},{"$f":"IF(BA28>=$B$3,VLOOKUP(BA28,Lookups!A:I,9)*(1-VLOOKUP(BA28,Lookups!DY:EA,3))^(BA28-$B$3),\"\")","v":7.5468493443152191E-3},7.5468493443152191E-3,0.93620957384983761,0.53390817568584126,0.97904599999999997,null,71,26628.931859910874,null,null,null,null,null,null,null,null,null,null,null,13031.562551097079,13590.018109893545,14174.612396431945,14786.916848752193,15429.237970715289,16098.919250218378,16801.540949338789,17533.548917368702,18296.05136326416,19098.741164465751,19939.953930124997,20824.538001339235,21758.641529211949,22746.863033915048,{"$f":"IF(BB28<>\"\",$BB28*$AW28/$AW$26*$AX28/$AX$26*$AY28,\"\")","v":23791.994341344187},{"$f":"IF(BB28<>\"\",$BB28*$AW28/$AW$27*$AX28/$AX$27*$AY28,\"\")","v":24898.261583581516},null,25.009999999999998]
[2041,46,null,{"$f":"VLOOKUP(B29,Lookups!A:B,2)","v":8105.6024900221155},{"$f":"VLOOKUP(B29,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B29,Lookups!A:D,4)","v":6617.9756649961837},{"$f":"VLOOKUP(B29,Lookups!A:E,5)","v":6841.56},null,{"$f":"VLOOKUP(A29,Trends!A27:Q119,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0629999999999999},4.7102023664519317,{"$f":"VLOOKUP(A29,Trends!A27:Q119,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.056},4.5535591764647929,null,{"$f":"VLOOKUP(A29,Trends!A27:Q119,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0640000000000001},4.415604743256683,{"$f":"VLOOKUP(A29,Trends!A27:Q119,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.06},4.5969671360240598,null,38179.02803002084,{"$f":"IF(ExFlg=0,E29*Trends!T29,E29*Trends!X29)","v":35446.564271947173},2732.4637580736671,null,29222.364737114451,{"$f":"IF(ExFlg=0,H29*Trends!V29,H29*Trends!Z29)","v":34567.324104394836},-5344.9593672803858,null,-5344.9593672803858,null,{"$f":"IF(B29<71,VLOOKUP(B29,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B29<71,VLOOKUP(Active!B29,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B29<70,VLOOKUP(CE29,Lookups!$Q$3:$S$53,2),\"\")","v":6.4149999999999997E-3},{"$f":"IF(B29<70,VLOOKUP(CE29,Lookups!$Q$3:$S$53,3),\"\")","v":8.2520000000000007E-3},8.2520000000000007E-3,{"$f":"IF(B29<70,VLOOKUP(B29,Lookups!A:M,12),\"\")","v":5.4199999999999995E-4},{"$f":"IF(B29<70,VLOOKUP(B29,Lookups!A:M,13),\"\")","v":5.2800000000000004E-4},5.2800000000000004E-4,{"$f":"IF(B29<70,VLOOKUP(B29,Lookups!A:H,8)*(1-VLOOKUP(B29,Lookups!$DY$3:$EA$103,2))^(A29-$A$3),\"\")","v":7.2262289428093214E-3},{"$f":"IF(B29<70,VLOOKUP(B29,Lookups!A:I,9)*(1-VLOOKUP(B29,Lookups!$DY$3:$EA$103,3))^(A29-$A$3),\"\")","v":2.856149561132176E-3},2.856149561132176E-3,1.1636149561132177E-2,0.22416272038912663,0.3606892329365039,null,{"$f":"IF(BA29>=$B$3,VLOOKUP(BA29,Lookups!A:H,8)*(1-VLOOKUP(BA29,Lookups!DY:EA,2))^(BA29-$B$3),\"\")","v":8.9255009349853628E-3},{"$f":"IF(BA29>=$B$3,VLOOKUP(BA29,Lookups!A:I,9)*(1-VLOOKUP(BA29,Lookups!DY:EA,3))^(BA29-$B$3),\"\")","v":8.2744211563980444E-3},8.2744211563980444E-3,0.9291441412412873,0.51337324585177047,0.97872499999999996,null,72,30359.751467017639,null,null,null,null,null,null,null,null,null,null,null,14173.438334178183,14780.827923411622,15416.646616548109,16082.603547090805,16781.207323666902,17509.568660334971,18273.756783262736,19069.90611334638,19899.221965085853,20772.246543235673,21687.169616600429,22649.264356628039,23665.217639139632,24740.03092438446,25876.740668813291,{"$f":"IF(BB29<>\"\",$BB29*$AW29/$AW$27*$AX29/$AX$27*$AY29,\"\")","v":27079.943314504624},null,26.009999999999998]
[2042,47,null,{"$f":"VLOOKUP(B30,Lookups!A:B,2)","v":8050.4572755564513},{"$f":"VLOOKUP(B30,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B30,Lookups!A:D,4)","v":6572.9512958150544},{"$f":"VLOOKUP(B30,Lookups!A:E,5)","v":6841.56},null,{"$f":"VLOOKUP(A30,Trends!A28:Q120,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0629999999999999},5.0069451155384028,{"$f":"VLOOKUP(A30,Trends!A28:Q120,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0549999999999999},4.8085584903468215,null,{"$f":"VLOOKUP(A30,Trends!A28:Q120,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0640000000000001},4.6982034468251106,{"$f":"VLOOKUP(A30,Trends!A28:Q120,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.06},4.8727851641855038,null,40308.197733697969,{"$f":"IF(ExFlg=0,E30*Trends!T30,E30*Trends!X30)","v":37431.571871176209},2876.6258625217597,null,30881.062433811865,{"$f":"IF(ExFlg=0,H30*Trends!V30,H30*Trends!Z30)","v":36641.363550658527},-5760.3011168466619,null,-5760.3011168466619,null,{"$f":"IF(B30<71,VLOOKUP(B30,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B30<71,VLOOKUP(Active!B30,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B30<70,VLOOKUP(CE30,Lookups!$Q$3:$S$53,2),\"\")","v":5.5490000000000001E-3},{"$f":"IF(B30<70,VLOOKUP(CE30,Lookups!$Q$3:$S$53,3),\"\")","v":7.2459999999999998E-3},7.2459999999999998E-3,{"$f":"IF(B30<70,VLOOKUP(B30,Lookups!A:M,12),\"\")","v":6.0899999999999995E-4},{"$f":"IF(B30<70,VLOOKUP(B30,Lookups!A:M,13),\"\")","v":5.8900000000000001E-4},5.8900000000000001E-4,{"$f":"IF(B30<70,VLOOKUP(B30,Lookups!A:H,8)*(1-VLOOKUP(B30,Lookups!$DY$3:$EA$103,2))^(A30-$A$3),\"\")","v":7.7701579959625995E-3},{"$f":"IF(B30<70,VLOOKUP(B30,Lookups!A:I,9)*(1-VLOOKUP(B30,Lookups!$DY$3:$EA$103,3))^(A30-$A$3),\"\")","v":3.1662628954245353E-3},3.1662628954245353E-3,1.1001262895424534E-2,0.2215543294486485,0.34681657013125372,null,{"$f":"IF(BA30>=$B$3,VLOOKUP(BA30,Lookups!A:H,8)*(1-VLOOKUP(BA30,Lookups!DY:EA,2))^(BA30-$B$3),\"\")","v":9.7616663468549289E-3},{"$f":"IF(BA30>=$B$3,VLOOKUP(BA30,Lookups!A:I,9)*(1-VLOOKUP(BA30,Lookups!DY:EA,3))^(BA30-$B$3),\"\")","v":9.0930094320793384E-3},9.0930094320793384E-3,0.92145601130165711,0.49362812101131776,0.97836400000000001,null,73,34447.436015218162,null,null,null,null,null,null,null,null,null,null,null,15329.636832716951,15986.574239109641,16674.259854090673,17394.542233760854,18150.134626543299,18937.912052941592,19764.438836362173,20625.534063013176,21522.501370947535,22466.742945470789,23456.300885743738,24496.878522274274,25595.708212904341,26758.199412097045,27987.636275295208,29288.990199426269,null,27.009999999999998]
[2043,48,null,{"$f":"VLOOKUP(B31,Lookups!A:B,2)","v":7995.9393711243129},{"$f":"VLOOKUP(B31,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B31,Lookups!A:D,4)","v":6528.4391059483178},{"$f":"VLOOKUP(B31,Lookups!A:E,5)","v":6841.56},null,{"$f":"VLOOKUP(A31,Trends!A29:Q121,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0629999999999999},5.3223826578173217,{"$f":"VLOOKUP(A31,Trends!A29:Q121,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0549999999999999},5.073029207315896,null,{"$f":"VLOOKUP(A31,Trends!A29:Q121,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0629999999999999},4.9988884674219181,{"$f":"VLOOKUP(A31,Trends!A29:Q121,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0589999999999999},5.1651522740366342,null,42557.449041830783,{"$f":"IF(ExFlg=0,E31*Trends!T31,E31*Trends!X31)","v":39490.308324090904},3067.1407177398796,null,32634.938956991304,{"$f":"IF(ExFlg=0,H31*Trends!V31,H31*Trends!Z31)","v":38839.845363698041},-6204.9064067067375,null,-6204.9064067067375,null,{"$f":"IF(B31<71,VLOOKUP(B31,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B31<71,VLOOKUP(Active!B31,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B31<70,VLOOKUP(CE31,Lookups!$Q$3:$S$53,2),\"\")","v":4.7999999999999996E-3},{"$f":"IF(B31<70,VLOOKUP(CE31,Lookups!$Q$3:$S$53,3),\"\")","v":6.3629999999999997E-3},6.3629999999999997E-3,{"$f":"IF(B31<70,VLOOKUP(B31,Lookups!A:M,12),\"\")","v":7.1299999999999998E-4},{"$f":"IF(B31<70,VLOOKUP(B31,Lookups!A:M,13),\"\")","v":7.27E-4},7.27E-4,{"$f":"IF(B31<70,VLOOKUP(B31,Lookups!A:H,8)*(1-VLOOKUP(B31,Lookups!$DY$3:$EA$103,2))^(A31-$A$3),\"\")","v":8.675784919435112E-3},{"$f":"IF(B31<70,VLOOKUP(B31,Lookups!A:I,9)*(1-VLOOKUP(B31,Lookups!$DY$3:$EA$103,3))^(A31-$A$3),\"\")","v":3.6146951104097983E-3},3.6146951104097983E-3,1.0704695110409798E-2,0.21911695202476442,0.33347747128005162,null,{"$f":"IF(BA31>=$B$3,VLOOKUP(BA31,Lookups!A:H,8)*(1-VLOOKUP(BA31,Lookups!DY:EA,2))^(BA31-$B$3),\"\")","v":1.070995707461796E-2},{"$f":"IF(BA31>=$B$3,VLOOKUP(BA31,Lookups!A:I,9)*(1-VLOOKUP(BA31,Lookups!DY:EA,3))^(BA31-$B$3),\"\")","v":9.9859680394388632E-3},9.9859680394388632E-3,0.91307720309964491,0.47464242404934398,0.97797100000000003,null,74,38915.550480159,null,null,null,null,null,null,null,null,null,null,null,16493.894336404141,17200.724921167057,17940.638983968238,18715.625475318022,19528.603709828199,20376.211371601807,21265.511332240923,22192.005145300573,23157.095457727508,24173.050429667055,25237.763461340288,26357.37104063595,27539.654809568772,28790.435060641808,30113.245374816524,31513.434717402426,null,28.009999999999998]
[2044,49,null,{"$f":"VLOOKUP(B32,Lookups!A:B,2)","v":7942.041331978915},{"$f":"VLOOKUP(B32,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B32,Lookups!A:D,4)","v":6484.4330169896075},{"$f":"VLOOKUP(B32,Lookups!A:E,5)","v":6841.56},null,{"$f":"VLOOKUP(A32,Trends!A30:Q122,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0620000000000001},5.6576927652598128,{"$f":"VLOOKUP(A32,Trends!A30:Q122,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0549999999999999},5.35204581371827,null,{"$f":"VLOOKUP(A32,Trends!A30:Q122,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0629999999999999},5.3138184408694986,{"$f":"VLOOKUP(A32,Trends!A30:Q122,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0589999999999999},5.4698962582047956,null,44933.629785331512,{"$f":"IF(ExFlg=0,E32*Trends!T32,E32*Trends!X32)","v":41662.2752819159},3271.3545034156123,null,34457.099744262414,{"$f":"IF(ExFlg=0,H32*Trends!V32,H32*Trends!Z32)","v":41131.396240156224},-6674.2964958938101,null,-6674.2964958938101,null,{"$f":"IF(B32<71,VLOOKUP(B32,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B32<71,VLOOKUP(Active!B32,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B32<70,VLOOKUP(CE32,Lookups!$Q$3:$S$53,2),\"\")","v":4.1520000000000003E-3},{"$f":"IF(B32<70,VLOOKUP(CE32,Lookups!$Q$3:$S$53,3),\"\")","v":5.587E-3},5.587E-3,{"$f":"IF(B32<70,VLOOKUP(B32,Lookups!A:M,12),\"\")","v":8.1700000000000002E-4},{"$f":"IF(B32<70,VLOOKUP(B32,Lookups!A:M,13),\"\")","v":8.6499999999999999E-4},8.6499999999999999E-4,{"$f":"IF(B32<70,VLOOKUP(B32,Lookups!A:H,8)*(1-VLOOKUP(B32,Lookups!$DY$3:$EA$103,2))^(A32-$A$3),\"\")","v":9.508542463095496E-3},{"$f":"IF(B32<70,VLOOKUP(B32,Lookups!A:I,9)*(1-VLOOKUP(B32,Lookups!$DY$3:$EA$103,3))^(A32-$A$3),\"\")","v":4.0630066632337362E-3},4.0630066632337362E-3,1.0515006663233736E-2,0.21677137185981701,0.32065141469235731,null,{"$f":"IF(BA32>=$B$3,VLOOKUP(BA32,Lookups!A:H,8)*(1-VLOOKUP(BA32,Lookups!DY:EA,2))^(BA32-$B$3),\"\")","v":1.1768898925761198E-2},{"$f":"IF(BA32>=$B$3,VLOOKUP(BA32,Lookups!A:I,9)*(1-VLOOKUP(BA32,Lookups!DY:EA,3))^(BA32-$B$3),\"\")","v":1.0934788900995128E-2},1.0934788900995128E-2,0.90395924333195166,0.45638694620129228,0.97755300000000001,null,75,43788.389736440178,null,null,null,null,null,null,null,null,null,null,null,17659.61989788483,18416.406573276734,19208.614940789364,20038.374522371378,20908.810958660149,21816.324298091433,22768.476589101832,23760.451452203957,24793.750668082543,25881.509463664235,27021.472352730067,28220.209526734714,29486.052604479573,30825.233234549396,32241.534737934664,33740.684124417705,null,29.009999999999998]
[2045,50,null,{"$f":"VLOOKUP(B33,Lookups!A:B,2)","v":7888.7558019517865},{"$f":"VLOOKUP(B33,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B33,Lookups!A:D,4)","v":6440.9270228540254},{"$f":"VLOOKUP(B33,Lookups!A:E,5)","v":6841.56},null,{"$f":"VLOOKUP(A33,Trends!A31:Q123,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0620000000000001},6.0084697167059211,{"$f":"VLOOKUP(A33,Trends!A31:Q123,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0549999999999999},5.6464083334727748,null,{"$f":"VLOOKUP(A33,Trends!A31:Q123,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0620000000000001},5.6485890026442771,{"$f":"VLOOKUP(A33,Trends!A31:Q123,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0589999999999999},5.7926201374388784,null,47399.35033851544,{"$f":"IF(ExFlg=0,E33*Trends!T33,E33*Trends!X33)","v":43953.700422421265},3445.6499160941748,null,{"$f":"IF(B33<65,G33*P33,G33*R33)","v":36382.149548127592},{"$f":"IF(ExFlg=0,H33*Trends!V33,H33*Trends!Z33)","v":43558.148618325438},-7175.9990701978459,null,-7175.9990701978459,null,{"$f":"IF(B33<71,VLOOKUP(B33,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B33<71,VLOOKUP(Active!B33,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B33<70,VLOOKUP(CE33,Lookups!$Q$3:$S$53,2),\"\")","v":3.591E-3},{"$f":"IF(B33<70,VLOOKUP(CE33,Lookups!$Q$3:$S$53,3),\"\")","v":4.9059999999999998E-3},4.9059999999999998E-3,{"$f":"IF(B33<70,VLOOKUP(B33,Lookups!A:M,12),\"\")","v":9.2199999999999997E-4},{"$f":"IF(B33<70,VLOOKUP(B33,Lookups!A:M,13),\"\")","v":1.003E-3},1.003E-3,{"$f":"IF(B33<70,VLOOKUP(B33,Lookups!A:H,8)*(1-VLOOKUP(B33,Lookups!$DY$3:$EA$103,2))^(A33-$A$3),\"\")","v":1.0280609938950983E-2},{"$f":"IF(B33<70,VLOOKUP(B33,Lookups!A:I,9)*(1-VLOOKUP(B33,Lookups!$DY$3:$EA$103,3))^(A33-$A$3),\"\")","v":4.513767515480686E-3},4.513767515480686E-3,1.0422767515480685E-2,0.21449201944031274,0.3083186679734205,null,{"$f":"IF(BA33>=$B$3,VLOOKUP(BA33,Lookups!A:H,8)*(1-VLOOKUP(BA33,Lookups!DY:EA,2))^(BA33-$B$3),\"\")","v":1.2937626965424498E-2},{"$f":"IF(BA33>=$B$3,VLOOKUP(BA33,Lookups!A:I,9)*(1-VLOOKUP(BA33,Lookups!DY:EA,3))^(BA33-$B$3),\"\")","v":1.1927299030919656E-2},1.1927299030919656E-2,0.89407463983101354,0.4388336021166272,0.97711499999999996,null,76,49137.63749995899,null,null,null,null,null,null,null,null,null,null,null,18837.948426239174,19645.231280747568,20490.299320509035,21375.424158665483,22303.93999252504,23272.006665714205,24287.690800236702,25345.854646304633,26448.100190101726,27608.439099423907,28824.465391961545,30103.187651619013,31453.493419928647,32882.030148836129,34392.833599366357,35992.012912913087,null,30.009999999999998]
[2046,51,null,{"$f":"VLOOKUP(B34,Lookups!A:B,2)","v":7836.0755123987065},{"$f":"VLOOKUP(B34,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B34,Lookups!A:D,4)","v":6397.91518891752},{"$f":"VLOOKUP(B34,Lookups!A:E,5)","v":6841.56},null,{"$f":"VLOOKUP(A34,Trends!A32:Q124,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0620000000000001},6.3809948391416889,{"$f":"VLOOKUP(A34,Trends!A32:Q124,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0549999999999999},5.9569607918137768,null,{"$f":"VLOOKUP(A34,Trends!A32:Q124,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0620000000000001},5.9988015208082226,{"$f":"VLOOKUP(A34,Trends!A32:Q124,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0580000000000001},6.1343847255477719,null,50001.957403740707,{"$f":"IF(ExFlg=0,E34*Trends!T34,E34*Trends!X34)","v":46371.153945654434},3630.8034580862732,null,{"$f":"IF(B34<65,G34*P34,G34*R34)","v":38379.823365280448},{"$f":"IF(ExFlg=0,H34*Trends!V34,H34*Trends!Z34)","v":46128.079386806639},-7748.256021526191,null,-7748.256021526191,null,{"$f":"IF(B34<71,VLOOKUP(B34,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B34<71,VLOOKUP(Active!B34,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B34<70,VLOOKUP(CE34,Lookups!$Q$3:$S$53,2),\"\")","v":3.591E-3},{"$f":"IF(B34<70,VLOOKUP(CE34,Lookups!$Q$3:$S$53,3),\"\")","v":4.9059999999999998E-3},4.9059999999999998E-3,{"$f":"IF(B34<70,VLOOKUP(B34,Lookups!A:M,12),\"\")","v":1.026E-3},{"$f":"IF(B34<70,VLOOKUP(B34,Lookups!A:M,13),\"\")","v":1.1410000000000001E-3},1.1410000000000001E-3,{"$f":"IF(B34<70,VLOOKUP(B34,Lookups!A:H,8)*(1-VLOOKUP(B34,Lookups!$DY$3:$EA$103,2))^(A34-$A$3),\"\")","v":1.0994971015563569E-2},{"$f":"IF(B34<70,VLOOKUP(B34,Lookups!A:I,9)*(1-VLOOKUP(B34,Lookups!$DY$3:$EA$103,3))^(A34-$A$3),\"\")","v":4.9664120585588235E-3},4.9664120585588235E-3,1.1013412058558825E-2,0.2122564189877604,0.29646025766675049,null,{"$f":"IF(BA34>=$B$3,VLOOKUP(BA34,Lookups!A:H,8)*(1-VLOOKUP(BA34,Lookups!DY:EA,2))^(BA34-$B$3),\"\")","v":1.4203713316921574E-2},{"$f":"IF(BA34>=$B$3,VLOOKUP(BA34,Lookups!A:I,9)*(1-VLOOKUP(BA34,Lookups!DY:EA,3))^(BA34-$B$3),\"\")","v":1.298330082153137E-2},1.298330082153137E-2,0.88341074424578725,0.42195538665060306,0.97665000000000002,null,77,53797.548632287479,null,null,null,null,null,null,null,null,null,null,null,19585.319180098191,20424.629916937498,21303.224916410723,22223.465914914595,23188.819389637159,24195.292831066512,25251.272893793346,26351.417994584353,27497.393676311858,28703.767501208182,29968.038032789405,31297.49191128098,32701.369279701594,34186.581318883931,35757.323903347817,37419.948546612948,null,31.009999999999998]
[2047,52,null,{"$f":"VLOOKUP(B35,Lookups!A:B,2)","v":8009.417467463235},{"$f":"VLOOKUP(B35,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B35,Lookups!A:D,4)","v":6539.443584710777},{"$f":"VLOOKUP(B35,Lookups!A:E,5)","v":6841.56},null,{"$f":"VLOOKUP(A35,Trends!A33:Q125,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0609999999999999},6.7766165191684742,{"$f":"VLOOKUP(A35,Trends!A33:Q125,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0549999999999999},6.2845936353635343,null,{"$f":"VLOOKUP(A35,Trends!A33:Q125,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0620000000000001},6.3707272150983325,{"$f":"VLOOKUP(A35,Trends!A33:Q125,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0580000000000001},6.4901790396295427,null,54276.750718927884,{"$f":"IF(ExFlg=0,E35*Trends!T35,E35*Trends!X35)","v":48921.567412665427},5355.1833062624573,null,41661.011216717146,{"$f":"IF(ExFlg=0,H35*Trends!V35,H35*Trends!Z35)","v":48803.507991241422},-7142.4967745242757,null,{"$f":"(1-PctUMP)*V35+PctUMP*Z35","v":-7142.4967745242757},null,{"$f":"IF(B35<71,VLOOKUP(B35,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B35<71,VLOOKUP(Active!B35,Lookups!A:G,7),\"\")","v":0},{"$f":"IF(B35<71,PCTMALE*AD35+(1-PCTMALE)*AE35,\"\")","v":0},{"$f":"IF(B35<70,VLOOKUP(CE35,Lookups!$Q$3:$S$53,2),\"\")","v":3.591E-3},{"$f":"IF(B35<70,VLOOKUP(CE35,Lookups!$Q$3:$S$53,3),\"\")","v":4.9059999999999998E-3},{"$f":"IF(B35<55,PCTMALE*AG35+(1-PCTMALE)*AH35,\"\")","v":4.9059999999999998E-3},{"$f":"IF(B35<70,VLOOKUP(B35,Lookups!A:M,12),\"\")","v":1.1310000000000001E-3},{"$f":"IF(B35<70,VLOOKUP(B35,Lookups!A:M,13),\"\")","v":1.2780000000000001E-3},{"$f":"IF(B35<70,PCTMALE*AJ35+(1-PCTMALE)*AK35,\"\")","v":1.2780000000000001E-3},{"$f":"IF(B35<70,VLOOKUP(B35,Lookups!A:H,8)*(1-VLOOKUP(B35,Lookups!$DY$3:$EA$103,2))^(A35-$A$3),\"\")","v":1.1466168553885618E-2},{"$f":"IF(B35<70,VLOOKUP(B35,Lookups!A:I,9)*(1-VLOOKUP(B35,Lookups!$DY$3:$EA$103,3))^(A35-$A$3),\"\")","v":5.3306317832078221E-3},{"$f":"IF(AM35<>\"\",PCTMALE*AM35+(1-PCTMALE)*AN35,\"\")","v":5.3306317832078221E-3},1.1514631783207822E-2,0.20991875158337411,0.28505794006418317,null,{"$f":"IF(BA35>=$B$3,VLOOKUP(BA35,Lookups!A:H,8)*(1-VLOOKUP(BA35,Lookups!DY:EA,2))^(BA35-$B$3),\"\")","v":1.5562280020651914E-2},{"$f":"IF(BA35>=$B$3,VLOOKUP(BA35,Lookups!A:I,9)*(1-VLOOKUP(BA35,Lookups!DY:EA,3))^(BA35-$B$3),\"\")","v":1.4127815307889539E-2},{"$f":"IFERROR(PCTMALE*AT35+(1-PCTMALE)*AU35,\"\")","v":1.4127815307889539E-2},0.87194115680427131,0.40572633331788754,0.97614599999999996,null,78,58841.763205121635,null,null,null,null,null,null,null,null,null,null,null,20319.865572942876,21190.654615984498,22102.201275918287,23056.955865943593,24058.514873297867,25102.736049604435,26198.320590504907,27339.726576960358,28528.682017943262,29780.300831361412,31091.987764483663,32471.30274260397,33927.832459831727,35468.747300482799,37098.400505136015,38823.381800500349,null,32.01]
[2048,53,null,{"$f":"VLOOKUP(B36,Lookups!A:B,2)","v":8187.1645667527728},{"$f":"VLOOKUP(B36,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B36,Lookups!A:D,4)","v":6684.5686459835597},{"$f":"VLOOKUP(B36,Lookups!A:E,5)","v":6841.56},null,{"$f":"VLOOKUP(A36,Trends!A34:Q126,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0609999999999999},7.1899901268377509,{"$f":"VLOOKUP(A36,Trends!A34:Q126,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0549999999999999},6.6302462853085284,null,{"$f":"VLOOKUP(A36,Trends!A34:Q126,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0609999999999999},6.7657123024344292,{"$f":"VLOOKUP(A36,Trends!A34:Q126,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0580000000000001},6.8666094239280566,null,58865.632401748306,{"$f":"IF(ExFlg=0,E36*Trends!T36,E36*Trends!X36)","v":51612.253620362018},7253.3787813862873,null,45225.868324598421,{"$f":"IF(ExFlg=0,H36*Trends!V36,H36*Trends!Z36)","v":51634.111454733422},-6408.2431301350007,null,-6408.2431301350007,null,{"$f":"IF(B36<71,VLOOKUP(B36,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B36<71,VLOOKUP(Active!B36,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B36<70,VLOOKUP(CE36,Lookups!$Q$3:$S$53,2),\"\")","v":3.591E-3},{"$f":"IF(B36<70,VLOOKUP(CE36,Lookups!$Q$3:$S$53,3),\"\")","v":4.9059999999999998E-3},4.9059999999999998E-3,{"$f":"IF(B36<70,VLOOKUP(B36,Lookups!A:M,12),\"\")","v":1.6310000000000001E-3},{"$f":"IF(B36<70,VLOOKUP(B36,Lookups!A:M,13),\"\")","v":1.7799999999999999E-3},1.7799999999999999E-3,{"$f":"IF(B36<70,VLOOKUP(B36,Lookups!A:H,8)*(1-VLOOKUP(B36,Lookups!$DY$3:$EA$103,2))^(A36-$A$3),\"\")","v":1.3609103470415745E-2},{"$f":"IF(B36<70,VLOOKUP(B36,Lookups!A:I,9)*(1-VLOOKUP(B36,Lookups!$DY$3:$EA$103,3))^(A36-$A$3),\"\")","v":6.4056542592724535E-3},6.4056542592724535E-3,1.3091654259272452E-2,0.20750161445450091,{"$f":"IF(B36<71,AR35/(1+IntRt),\"\")","v":0.27409417313863765},null,{"$f":"IF(BA36>=$B$3,VLOOKUP(BA36,Lookups!A:H,8)*(1-VLOOKUP(BA36,Lookups!DY:EA,2))^(BA36-$B$3),\"\")","v":1.7033757529819067E-2},{"$f":"IF(BA36>=$B$3,VLOOKUP(BA36,Lookups!A:I,9)*(1-VLOOKUP(BA36,Lookups!DY:EA,3))^(BA36-$B$3),\"\")","v":1.538664694039308E-2},1.538664694039308E-2,0.85962253318159298,0.39012147434412264,0.97559099999999999,null,79,64299.865720677262,null,null,null,null,null,null,null,null,null,null,null,21037.081967025289,21938.6066552027,22882.327553992971,23870.781463624186,24907.691814083399,25988.770150886754,27123.024789825835,28304.718202536693,29535.639390342338,30831.435736771378,32189.42038623245,33617.420101530763,35125.359951759354,36720.663409383931,38407.837368337932,40193.704148405865,null,33.01]
[2049,54,null,{"$f":"VLOOKUP(B37,Lookups!A:B,2)","v":8369.4401067078416},{"$f":"VLOOKUP(B37,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B37,Lookups!A:D,4)","v":6833.3910405102142},{"$f":"VLOOKUP(B37,Lookups!A:E,5)","v":6841.56},null,{"$f":"VLOOKUP(A37,Trends!A35:Q127,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0609999999999999},7.6285795245748531,{"$f":"VLOOKUP(A37,Trends!A35:Q127,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0549999999999999},6.9949098310004967,null,{"$f":"VLOOKUP(A37,Trends!A35:Q127,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0609999999999999},7.1784207528829294,{"$f":"VLOOKUP(A37,Trends!A35:Q127,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0580000000000001},7.2648727705158844,null,63846.939430187012,{"$f":"IF(ExFlg=0,E37*Trends!T37,E37*Trends!X37)","v":54450.927569481923},9396.0118607050899,null,49052.956057762793,{"$f":"IF(ExFlg=0,H37*Trends!V37,H37*Trends!Z37)","v":54628.889919107962},-5575.9338613451691,null,-5575.9338613451691,null,{"$f":"IF(B37<71,VLOOKUP(B37,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B37<71,VLOOKUP(Active!B37,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B37<70,VLOOKUP(CE37,Lookups!$Q$3:$S$53,2),\"\")","v":3.591E-3},{"$f":"IF(B37<70,VLOOKUP(CE37,Lookups!$Q$3:$S$53,3),\"\")","v":4.9059999999999998E-3},4.9059999999999998E-3,{"$f":"IF(B37<70,VLOOKUP(B37,Lookups!A:M,12),\"\")","v":2.1299999999999999E-3},{"$f":"IF(B37<70,VLOOKUP(B37,Lookups!A:M,13),\"\")","v":2.281E-3},2.281E-3,{"$f":"IF(B37<70,VLOOKUP(B37,Lookups!A:H,8)*(1-VLOOKUP(B37,Lookups!$DY$3:$EA$103,2))^(A37-$A$3),\"\")","v":1.5335998856975589E-2},{"$f":"IF(B37<70,VLOOKUP(B37,Lookups!A:I,9)*(1-VLOOKUP(B37,Lookups!$DY$3:$EA$103,3))^(A37-$A$3),\"\")","v":7.0059497050930777E-3},7.0059497050930777E-3,1.4192949705093078E-2,0.20478507505982171,0.26355208955638237,null,{"$f":"IF(BA37>=$B$3,VLOOKUP(BA37,Lookups!A:H,8)*(1-VLOOKUP(BA37,Lookups!DY:EA,2))^(BA37-$B$3),\"\")","v":1.8646542895523692E-2},{"$f":"IF(BA37>=$B$3,VLOOKUP(BA37,Lookups!A:I,9)*(1-VLOOKUP(BA37,Lookups!DY:EA,3))^(BA37-$B$3),\"\")","v":1.6783468809497527E-2},1.6783468809497527E-2,0.84639582476152153,0.37511680225396404,0.97497500000000004,null,80,70136.832404887231,null,null,null,null,null,null,null,null,null,null,null,21710.991513275545,22641.395971684175,23615.348369485931,24635.466771691394,25705.593886000061,26821.303880015101,27991.893645197342,29211.441855109413,30481.794820594307,31819.101179163979,33220.588003516401,34694.332781827288,36250.578526468089,37896.986516125413,39638.208020214515,41481.283907196877,null,34.01]
[2050,55,null,{"$f":"VLOOKUP(B38,Lookups!A:B,2)","v":8556.3710311866689},{"$f":"VLOOKUP(B38,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B38,Lookups!A:D,4)","v":6986.0144140701832},{"$f":"VLOOKUP(B38,Lookups!A:E,5)","v":6841.56},null,{"$f":"VLOOKUP(A38,Trends!A36:Q128,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.06},8.0939228755739183,{"$f":"VLOOKUP(A38,Trends!A36:Q128,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0549999999999999},7.3796298717055233,null,{"$f":"VLOOKUP(A38,Trends!A36:Q128,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0609999999999999},7.6163044188087881,{"$f":"VLOOKUP(A38,Trends!A36:Q128,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0620000000000001},7.6862353912058063,null,69254.607221219776,{"$f":"IF(ExFlg=0,E38*Trends!T38,E38*Trends!X38)","v":57445.72858580343},11808.878635416346,null,53207.612451744622,{"$f":"IF(ExFlg=0,H38*Trends!V38,H38*Trends!Z38)","v":57797.365534416233},-4589.7530826716102,null,-4589.7530826716102,null,{"$f":"IF(B38<71,VLOOKUP(B38,Lookups!A:F,6),\"\")","v":0.02},{"$f":"IF(B38<71,VLOOKUP(Active!B38,Lookups!A:G,7),\"\")","v":0.02},0.02,{"$f":"IF(B38<70,VLOOKUP(CE38,Lookups!$Q$3:$S$53,2),\"\")","v":3.591E-3},{"$f":"IF(B38<70,VLOOKUP(CE38,Lookups!$Q$3:$S$53,3),\"\")","v":4.9059999999999998E-3},"",{"$f":"IF(B38<70,VLOOKUP(B38,Lookups!A:M,12),\"\")","v":2.63E-3},{"$f":"IF(B38<70,VLOOKUP(B38,Lookups!A:M,13),\"\")","v":2.7820000000000002E-3},2.7820000000000002E-3,{"$f":"IF(B38<70,VLOOKUP(B38,Lookups!A:H,8)*(1-VLOOKUP(B38,Lookups!$DY$3:$EA$103,2))^(A38-$A$3),\"\")","v":4.8967824559437703E-3},{"$f":"IF(B38<70,VLOOKUP(B38,Lookups!A:I,9)*(1-VLOOKUP(B38,Lookups!$DY$3:$EA$103,3))^(A38-$A$3),\"\")","v":2.7367922876795629E-3},2.7367922876795629E-3,2.5518792287679563E-2,0.20187857078914395,0.25341547072729076,null,{"$f":"IF(BA38>=$B$3,VLOOKUP(BA38,Lookups!A:H,8)*(1-VLOOKUP(BA38,Lookups!DY:EA,2))^(BA38-$B$3),\"\")","v":2.0409084934531099E-2},{"$f":"IF(BA38>=$B$3,VLOOKUP(BA38,Lookups!A:I,9)*(1-VLOOKUP(BA38,Lookups!DY:EA,3))^(BA38-$B$3),\"\")","v":1.8329124953616487E-2},1.8329124953616487E-2,0.83219036683614755,0.3606892329365039,0.97429399999999999,null,81,76441.501849899563,null,null,null,null,null,null,null,null,null,null,null,22355.021998794226,23313.02578792486,24315.869313763997,25366.248303076096,26468.119452868978,27616.925643743758,28822.239548279675,30077.964191002873,31386.000651349867,32762.976596767759,34206.03684439676,35723.498491397215,37325.908396799387,39021.155101919896,40814.02785049448,42711.776369890482,null,35.01]
[2051,56,null,{"$f":"VLOOKUP(B39,Lookups!A:B,2)","v":8748.0880424526422},{"$f":"VLOOKUP(B39,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B39,Lookups!A:D,4)","v":7142.5454810658794},{"$f":"VLOOKUP(B39,Lookups!A:E,5)","v":6841.56},null,{"$f":"VLOOKUP(A39,Trends!A37:Q129,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.06},8.5795582481083539,{"$f":"VLOOKUP(A39,Trends!A37:Q129,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0549999999999999},7.7855095146493269,null,{"$f":"VLOOKUP(A39,Trends!A37:Q129,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.06},8.0808989883561235,{"$f":"VLOOKUP(A39,Trends!A37:Q129,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0629999999999999},8.1627819854605672,null,75054.730919802634,{"$f":"IF(ExFlg=0,E39*Trends!T39,E39*Trends!X39)","v":60605.24365802262},14449.487261780014,null,57718.188552232867,{"$f":"IF(ExFlg=0,H39*Trends!V39,H39*Trends!Z39)","v":61380.802197550038},-3662.6136453171712,null,-3662.6136453171712,null,{"$f":"IF(B39<71,VLOOKUP(B39,Lookups!A:F,6),\"\")","v":0.03},{"$f":"IF(B39<71,VLOOKUP(Active!B39,Lookups!A:G,7),\"\")","v":0.02},0.02,{"$f":"IF(B39<70,VLOOKUP(CE39,Lookups!$Q$3:$S$53,2),\"\")","v":3.591E-3},{"$f":"IF(B39<70,VLOOKUP(CE39,Lookups!$Q$3:$S$53,3),\"\")","v":4.9059999999999998E-3},"",{"$f":"IF(B39<70,VLOOKUP(B39,Lookups!A:M,12),\"\")","v":3.3860000000000001E-3},{"$f":"IF(B39<70,VLOOKUP(B39,Lookups!A:M,13),\"\")","v":3.2829999999999999E-3},3.2829999999999999E-3,{"$f":"IF(B39<70,VLOOKUP(B39,Lookups!A:H,8)*(1-VLOOKUP(B39,Lookups!$DY$3:$EA$103,2))^(A39-$A$3),\"\")","v":5.426323194429439E-3},{"$f":"IF(B39<70,VLOOKUP(B39,Lookups!A:I,9)*(1-VLOOKUP(B39,Lookups!$DY$3:$EA$103,3))^(A39-$A$3),\"\")","v":2.8920411363755295E-3},2.8920411363755295E-3,2.6175041136375532E-2,0.19672687347384216,0.24366872185316418,null,{"$f":"IF(BA39>=$B$3,VLOOKUP(BA39,Lookups!A:H,8)*(1-VLOOKUP(BA39,Lookups!DY:EA,2))^(BA39-$B$3),\"\")","v":2.2499324578238049E-2},{"$f":"IF(BA39>=$B$3,VLOOKUP(BA39,Lookups!A:I,9)*(1-VLOOKUP(BA39,Lookups!DY:EA,3))^(BA39-$B$3),\"\")","v":2.0043678579805779E-2},2.0043678579805779E-2,0.81693704561721181,0.34681657013125372,0.97353800000000001,null,82,81182.711772298964,null,null,null,null,null,null,null,null,null,null,null,22392.619030479538,23352.234005625403,24356.764129662395,25408.909663071168,26512.633957295489,27663.37222870058,28870.71324933874,30128.549789745735,31438.786126623723,32818.077892095505,34263.565101409302,35783.578839551818,37388.683703428607,39086.78150143064,40882.669531919928,42783.609714970677,null,36.01]
[2052,57,null,{"$f":"VLOOKUP(B40,Lookups!A:B,2)","v":9123.468633714916},{"$f":"VLOOKUP(B40,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B40,Lookups!A:D,4)","v":7449.0322246079613},{"$f":"VLOOKUP(B40,Lookups!A:E,5)","v":6841.56},null,{"$f":"VLOOKUP(A40,Trends!A38:Q130,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.06},9.0943317429948554,{"$f":"VLOOKUP(A40,Trends!A38:Q130,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0569999999999999},8.2137125379550397,null,{"$f":"VLOOKUP(A40,Trends!A38:Q130,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.06},8.565752927657492,{"$f":"VLOOKUP(A40,Trends!A38:Q130,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0629999999999999},8.6770372505445827,null,82971.850401811462,{"$f":"IF(ExFlg=0,E40*Trends!T40,E40*Trends!X40)","v":63938.532059213867},19033.318342597595,null,63806.569586150647,{"$f":"IF(ExFlg=0,H40*Trends!V40,H40*Trends!Z40)","v":65247.792735995688},-1441.2231498450419,null,-1441.2231498450419,null,{"$f":"IF(B40<71,VLOOKUP(B40,Lookups!A:F,6),\"\")","v":0.04},{"$f":"IF(B40<71,VLOOKUP(Active!B40,Lookups!A:G,7),\"\")","v":0.02},0.02,{"$f":"IF(B40<70,VLOOKUP(CE40,Lookups!$Q$3:$S$53,2),\"\")","v":3.591E-3},{"$f":"IF(B40<70,VLOOKUP(CE40,Lookups!$Q$3:$S$53,3),\"\")","v":4.9059999999999998E-3},"",{"$f":"IF(B40<70,VLOOKUP(B40,Lookups!A:M,12),\"\")","v":4.1799999999999997E-3},{"$f":"IF(B40<70,VLOOKUP(B40,Lookups!A:M,13),\"\")","v":3.7829999999999999E-3},3.7829999999999999E-3,{"$f":"IF(B40<70,VLOOKUP(B40,Lookups!A:H,8)*(1-VLOOKUP(B40,Lookups!$DY$3:$EA$103,2))^(A40-$A$3),\"\")","v":5.7499305165288851E-3},{"$f":"IF(B40<70,VLOOKUP(B40,Lookups!A:I,9)*(1-VLOOKUP(B40,Lookups!$DY$3:$EA$103,3))^(A40-$A$3),\"\")","v":3.0648685541768538E-3},3.0648685541768538E-3,2.6847868554176854E-2,0.1915775394680338,0.23429684793573477,null,{"$f":"IF(BA40>=$B$3,VLOOKUP(BA40,Lookups!A:H,8)*(1-VLOOKUP(BA40,Lookups!DY:EA,2))^(BA40-$B$3),\"\")","v":2.4759753868408362E-2},{"$f":"IF(BA40>=$B$3,VLOOKUP(BA40,Lookups!A:I,9)*(1-VLOOKUP(BA40,Lookups!DY:EA,3))^(BA40-$B$3),\"\")","v":2.1953500903267573E-2},2.1953500903267573E-2,0.80056262205492423,0.33347747128005162,0.97269700000000003,null,83,86211.767478882437,null,null,null,null,null,null,null,null,null,null,null,22387.517285629772,23346.913630219271,24351.214890612413,25403.12071208534,26506.593543105384,27657.069640039441,28864.135590315098,30121.68555588763,31431.623379604898,32810.600898911398,34255.758780650096,35775.426211723767,37380.16538208961,39077.876299857417,40873.355170413335,42773.862259337162,null,37.01]
[2053,58,null,{"$f":"VLOOKUP(B41,Lookups!A:B,2)","v":9515.3791949682472},{"$f":"VLOOKUP(B41,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B41,Lookups!A:D,4)","v":7769.0151821756926},{"$f":"VLOOKUP(B41,Lookups!A:E,5)","v":6841.56},null,{"$f":"VLOOKUP(A41,Trends!A39:Q131,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.06},9.6399916475745471,{"$f":"VLOOKUP(A41,Trends!A39:Q131,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0589999999999999},8.6818941526184759,null,{"$f":"VLOOKUP(A41,Trends!A39:Q131,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.06},9.0796981033169413,{"$f":"VLOOKUP(A41,Trends!A39:Q131,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0629999999999999},9.2236905973288916,null,91728.175962998517,{"$f":"IF(ExFlg=0,E41*Trends!T41,E41*Trends!X41)","v":67583.028386589052},24145.147576409465,null,70540.312414241154,{"$f":"IF(ExFlg=0,H41*Trends!V41,H41*Trends!Z41)","v":69358.403678363422},1181.9087358777324,null,1181.9087358777324,null,{"$f":"IF(B41<71,VLOOKUP(B41,Lookups!A:F,6),\"\")","v":0.05},{"$f":"IF(B41<71,VLOOKUP(Active!B41,Lookups!A:G,7),\"\")","v":0.02},0.02,{"$f":"IF(B41<70,VLOOKUP(CE41,Lookups!$Q$3:$S$53,2),\"\")","v":3.591E-3},{"$f":"IF(B41<70,VLOOKUP(CE41,Lookups!$Q$3:$S$53,3),\"\")","v":4.9059999999999998E-3},"",{"$f":"IF(B41<70,VLOOKUP(B41,Lookups!A:M,12),\"\")","v":5.1599999999999997E-3},{"$f":"IF(B41<70,VLOOKUP(B41,Lookups!A:M,13),\"\")","v":5.084E-3},5.084E-3,{"$f":"IF(B41<70,VLOOKUP(B41,Lookups!A:H,8)*(1-VLOOKUP(B41,Lookups!$DY$3:$EA$103,2))^(A41-$A$3),\"\")","v":6.1605271552763038E-3},{"$f":"IF(B41<70,VLOOKUP(B41,Lookups!A:I,9)*(1-VLOOKUP(B41,Lookups!$DY$3:$EA$103,3))^(A41-$A$3),\"\")","v":3.2953311180701195E-3},3.2953311180701195E-3,2.837933111807012E-2,0.18643409087046339,0.22528543070743728,null,{"$f":"IF(BA41>=$B$3,VLOOKUP(BA41,Lookups!A:H,8)*(1-VLOOKUP(BA41,Lookups!DY:EA,2))^(BA41-$B$3),\"\")","v":2.7185779683452694E-2},{"$f":"IF(BA41>=$B$3,VLOOKUP(BA41,Lookups!A:I,9)*(1-VLOOKUP(BA41,Lookups!DY:EA,3))^(BA41-$B$3),\"\")","v":2.4083540361852552E-2},2.4083540361852552E-2,0.78298746980851919,0.32065141469235731,0.97175800000000001,null,84,91545.867326809355,null,null,null,null,null,null,null,null,null,null,null,22334.942600478917,23292.085905568405,24294.028672079083,25343.464205459466,26444.345648791306,27592.119975904334,28796.351261152955,30050.948005398714,31357.80958051858,32733.54871890134,34175.312802227454,35691.411457196853,37292.382069595566,38986.106095210926,40777.368476054748,42673.412427751136,null,38.01]
[2054,59,null,{"$f":"VLOOKUP(B42,Lookups!A:B,2)","v":9924.5653946616312},{"$f":"VLOOKUP(B42,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B42,Lookups!A:D,4)","v":8103.1031692245888},{"$f":"VLOOKUP(B42,Lookups!A:E,5)","v":6841.56},null,{"$f":"VLOOKUP(A42,Trends!A40:Q132,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.06},10.21839114642902,{"$f":"VLOOKUP(A42,Trends!A40:Q132,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0580000000000001},9.1941259076229649,null,{"$f":"VLOOKUP(A42,Trends!A40:Q132,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.06},9.6244799895159581,{"$f":"VLOOKUP(A42,Trends!A40:Q132,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0620000000000001},9.8047831049606113,null,101413.09116096624,{"$f":"IF(ExFlg=0,E42*Trends!T42,E42*Trends!X42)","v":71570.427061397801},29842.664099568443,null,77988.154305185395,{"$f":"IF(ExFlg=0,H42*Trends!V42,H42*Trends!Z42)","v":73727.983110100307},4260.1711950850877,null,4260.1711950850877,null,{"$f":"IF(B42<71,VLOOKUP(B42,Lookups!A:F,6),\"\")","v":0.06},{"$f":"IF(B42<71,VLOOKUP(Active!B42,Lookups!A:G,7),\"\")","v":0.04},0.04,{"$f":"IF(B42<70,VLOOKUP(CE42,Lookups!$Q$3:$S$53,2),\"\")","v":3.591E-3},{"$f":"IF(B42<70,VLOOKUP(CE42,Lookups!$Q$3:$S$53,3),\"\")","v":4.9059999999999998E-3},"",{"$f":"IF(B42<70,VLOOKUP(B42,Lookups!A:M,12),\"\")","v":6.3699999999999998E-3},{"$f":"IF(B42<70,VLOOKUP(B42,Lookups!A:M,13),\"\")","v":6.3839999999999999E-3},6.3839999999999999E-3,{"$f":"IF(B42<70,VLOOKUP(B42,Lookups!A:H,8)*(1-VLOOKUP(B42,Lookups!$DY$3:$EA$103,2))^(A42-$A$3),\"\")","v":5.9229598093684874E-3},{"$f":"IF(B42<70,VLOOKUP(B42,Lookups!A:I,9)*(1-VLOOKUP(B42,Lookups!$DY$3:$EA$103,3))^(A42-$A$3),\"\")","v":3.2618189990466237E-3},3.2618189990466237E-3,4.9645818999046624E-2,0.18114321607395414,0.21662060644945891,null,{"$f":"IF(BA42>=$B$3,VLOOKUP(BA42,Lookups!A:H,8)*(1-VLOOKUP(BA42,Lookups!DY:EA,2))^(BA42-$B$3),\"\")","v":2.978088412993711E-2},{"$f":"IF(BA42>=$B$3,VLOOKUP(BA42,Lookups!A:I,9)*(1-VLOOKUP(BA42,Lookups!DY:EA,3))^(BA42-$B$3),\"\")","v":2.6463457742150909E-2},2.6463457742150909E-2,0.76413035947656094,0.3083186679734205,0.97070900000000004,null,85,97203.224636899831,null,null,null,null,null,null,null,null,null,null,null,22229.874182719097,23182.514877954865,24179.744288221642,25224.243049074528,26319.945707152205,27462.320654707724,28660.886974613863,29909.581823466269,31210.29563808435,32579.563000957962,34014.544713103285,35523.511310932678,37116.950610082298,38802.706990260805,40585.54288407421,42472.667433488212,null,39.01]
[2055,60,null,{"$f":"VLOOKUP(B43,Lookups!A:B,2)","v":10351.807266701702},{"$f":"VLOOKUP(B43,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B43,Lookups!A:D,4)","v":8451.9330595545671},{"$f":"VLOOKUP(B43,Lookups!A:E,5)","v":6841.56},null,{"$f":"VLOOKUP(A43,Trends!A41:Q133,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.06},10.831494615214762,{"$f":"VLOOKUP(A43,Trends!A41:Q133,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0580000000000001},9.7273852102650977,null,{"$f":"VLOOKUP(A43,Trends!A41:Q133,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.06},10.201948788886916,{"$f":"VLOOKUP(A43,Trends!A41:Q133,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0620000000000001},10.412679657468169,null,112125.54466702053,{"$f":"IF(ExFlg=0,E43*Trends!T43,E43*Trends!X43)","v":75721.511830958887},36404.03283606164,null,86226.188240676012,{"$f":"IF(ExFlg=0,H43*Trends!V43,H43*Trends!Z43)","v":78299.118062926529},7927.0701777494833,null,7927.0701777494833,null,{"$f":"IF(B43<71,VLOOKUP(B43,Lookups!A:F,6),\"\")","v":7.0000000000000007E-2},{"$f":"IF(B43<71,VLOOKUP(Active!B43,Lookups!A:G,7),\"\")","v":0.06},0.06,{"$f":"IF(B43<70,VLOOKUP(CE43,Lookups!$Q$3:$S$53,2),\"\")","v":3.591E-3},{"$f":"IF(B43<70,VLOOKUP(CE43,Lookups!$Q$3:$S$53,3),\"\")","v":4.9059999999999998E-3},"",{"$f":"IF(B43<70,VLOOKUP(B43,Lookups!A:M,12),\"\")","v":7.8630000000000002E-3},{"$f":"IF(B43<70,VLOOKUP(B43,Lookups!A:M,13),\"\")","v":7.6810000000000003E-3},7.6810000000000003E-3,{"$f":"IF(B43<70,VLOOKUP(B43,Lookups!A:H,8)*(1-VLOOKUP(B43,Lookups!$DY$3:$EA$103,2))^(A43-$A$3),\"\")","v":6.3346206949838873E-3},{"$f":"IF(B43<70,VLOOKUP(B43,Lookups!A:I,9)*(1-VLOOKUP(B43,Lookups!$DY$3:$EA$103,3))^(A43-$A$3),\"\")","v":3.4916398018827594E-3},3.4916398018827594E-3,7.1172639801882751E-2,0.17215021275584141,0.20828904466294126,null,{"$f":"IF(BA43>=$B$3,VLOOKUP(BA43,Lookups!A:H,8)*(1-VLOOKUP(BA43,Lookups!DY:EA,2))^(BA43-$B$3),\"\")","v":3.2561608783669441E-2},{"$f":"IF(BA43>=$B$3,VLOOKUP(BA43,Lookups!A:I,9)*(1-VLOOKUP(BA43,Lookups!DY:EA,3))^(BA43-$B$3),\"\")","v":2.9128056172145464E-2},2.9128056172145464E-2,0.74390882799905844,0.29646025766675049,0.96953500000000004,null,86,103203.12700871176,null,null,null,null,null,null,null,null,null,null,null,22066.961755045992,23012.620988889517,24002.54216777188,25039.386282114698,26127.059044090936,27261.062056003029,28450.844639784606,29690.388383795969,30981.569870722691,32340.802508775731,33765.267906142544,35263.17598831372,36844.937710593564,38518.339964873601,40288.110282102243,42161.404971790558,null,40.01]
[2056,61,null,{"$f":"VLOOKUP(B44,Lookups!A:B,2)","v":10797.920823387058},{"$f":"VLOOKUP(B44,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B44,Lookups!A:D,4)","v":8816.1711022215059},{"$f":"VLOOKUP(B44,Lookups!A:E,5)","v":6841.56},null,{"$f":"VLOOKUP(A44,Trends!A42:Q134,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0589999999999999},11.481384292127649,{"$f":"VLOOKUP(A44,Trends!A42:Q134,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0580000000000001},10.291573552460473,null,{"$f":"VLOOKUP(A44,Trends!A42:Q134,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0589999999999999},10.814065716220131,{"$f":"VLOOKUP(A44,Trends!A42:Q134,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0620000000000001},11.058265796231197,null,123975.07852927421,{"$f":"IF(ExFlg=0,E44*Trends!T44,E44*Trends!X44)","v":80113.359517154502},43861.719012119705,null,95338.653664864236,{"$f":"IF(ExFlg=0,H44*Trends!V44,H44*Trends!Z44)","v":83153.663382827974},12184.990282036262,null,12184.990282036262,null,{"$f":"IF(B44<71,VLOOKUP(B44,Lookups!A:F,6),\"\")","v":0.08},{"$f":"IF(B44<71,VLOOKUP(Active!B44,Lookups!A:G,7),\"\")","v":0.13},0.13,{"$f":"IF(B44<70,VLOOKUP(CE44,Lookups!$Q$3:$S$53,2),\"\")","v":3.591E-3},{"$f":"IF(B44<70,VLOOKUP(CE44,Lookups!$Q$3:$S$53,3),\"\")","v":4.9059999999999998E-3},"",{"$f":"IF(B44<70,VLOOKUP(B44,Lookups!A:M,12),\"\")","v":9.7070000000000004E-3},{"$f":"IF(B44<70,VLOOKUP(B44,Lookups!A:M,13),\"\")","v":8.9770000000000006E-3},8.9770000000000006E-3,{"$f":"IF(B44<70,VLOOKUP(B44,Lookups!A:H,8)*(1-VLOOKUP(B44,Lookups!$DY$3:$EA$103,2))^(A44-$A$3),\"\")","v":6.0017142854872849E-3},{"$f":"IF(B44<70,VLOOKUP(B44,Lookups!A:I,9)*(1-VLOOKUP(B44,Lookups!$DY$3:$EA$103,3))^(A44-$A$3),\"\")","v":3.4189501702636613E-3},3.4189501702636613E-3,0.14239595017026369,0.15989782767155244,0.20027792756052043,null,{"$f":"IF(BA44>=$B$3,VLOOKUP(BA44,Lookups!A:H,8)*(1-VLOOKUP(BA44,Lookups!DY:EA,2))^(BA44-$B$3),\"\")","v":3.8645130843273277E-2},{"$f":"IF(BA44>=$B$3,VLOOKUP(BA44,Lookups!A:I,9)*(1-VLOOKUP(BA44,Lookups!DY:EA,3))^(BA44-$B$3),\"\")","v":3.2096859749582082E-2},3.2096859749582082E-2,0.72224020987014703,{"$f":"IF(AV43=\"\",1,AX43/(1+IntRt))","v":0.28505794006418317},{"$f":"IF(AV44=\"\",1,ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AV44),6))","v":0.96822699999999995},null,87,109565.99907472858,null,null,null,null,null,null,null,null,null,null,null,21840.762608140136,22776.728286779573,23756.502199869174,24782.718061136547,25859.241546941339,26981.620370769426,28159.206993528263,29386.044695785426,30663.990824166394,32009.29053993557,33419.154341429872,34901.707997645557,36467.255745561379,38123.50465691409,39875.13380272004,41729.226136170357,null,41.01]
[2057,62,null,{"$f":"VLOOKUP(B45,Lookups!A:B,2)","v":11373.871174943175},{"$f":"VLOOKUP(B45,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B45,Lookups!A:D,4)","v":9286.4169162758226},{"$f":"VLOOKUP(B45,Lookups!A:E,5)","v":6841.56},null,{"$f":"VLOOKUP(A45,Trends!A43:Q135,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0589999999999999},12.15878596536318,{"$f":"VLOOKUP(A45,Trends!A43:Q135,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0580000000000001},10.888484818503182,null,{"$f":"VLOOKUP(A45,Trends!A43:Q135,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0589999999999999},11.452095593477118,{"$f":"VLOOKUP(A45,Trends!A43:Q135,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0609999999999999},11.743878275597531,null,138292.4652137479,{"$f":"IF(ExFlg=0,E45*Trends!T45,E45*Trends!X45)","v":84759.934369149458},53532.530844598441,null,106348.93424607371,{"$f":"IF(ExFlg=0,H45*Trends!V45,H45*Trends!Z45)","v":88309.190512563306},18039.743733510404,null,18039.743733510404,null,{"$f":"IF(B45<71,VLOOKUP(B45,Lookups!A:F,6),\"\")","v":0.24},{"$f":"IF(B45<71,VLOOKUP(Active!B45,Lookups!A:G,7),\"\")","v":0.2},0.2,{"$f":"IF(B45<70,VLOOKUP(CE45,Lookups!$Q$3:$S$53,2),\"\")","v":3.591E-3},{"$f":"IF(B45<70,VLOOKUP(CE45,Lookups!$Q$3:$S$53,3),\"\")","v":4.9059999999999998E-3},"",{"$f":"IF(B45<70,VLOOKUP(B45,Lookups!A:M,12),\"\")","v":1.1983000000000001E-2},{"$f":"IF(B45<70,VLOOKUP(B45,Lookups!A:M,13),\"\")","v":1.0271000000000001E-2},1.0271000000000001E-2,{"$f":"IF(B45<70,VLOOKUP(B45,Lookups!A:H,8)*(1-VLOOKUP(B45,Lookups!$DY$3:$EA$103,2))^(A45-$A$3),\"\")","v":5.6074962168557998E-3},{"$f":"IF(B45<70,VLOOKUP(B45,Lookups!A:I,9)*(1-VLOOKUP(B45,Lookups!$DY$3:$EA$103,3))^(A45-$A$3),\"\")","v":3.3428245246136289E-3},3.3428245246136289E-3,0.21361382452461364,0.13712902457010065,0.19257493034665427,null,{"$f":"IF(BA45>=$B$3,VLOOKUP(BA45,Lookups!A:H,8)*(1-VLOOKUP(BA45,Lookups!DY:EA,2))^(BA45-$B$3),\"\")","v":4.5919787743724974E-2},{"$f":"IF(BA45>=$B$3,VLOOKUP(BA45,Lookups!A:I,9)*(1-VLOOKUP(BA45,Lookups!DY:EA,3))^(BA45-$B$3),\"\")","v":3.5368734319291738E-2},3.5368734319291738E-2,0.69905856714843617,0.27409417313863765,0.96678500000000001,null,88,116313.46889176799,null,null,null,null,null,null,null,null,null,null,null,21546.32852147011,22469.676499679896,23436.24213600648,24448.623639231522,25510.634572750088,26617.88267107098,27779.594315104594,28989.893087616612,30250.611296447591,31577.775102760828,32968.632610007546,34431.200044151265,35975.642731334265,37609.563844694683,39337.579376956855,41166.67679642015,null,42.01]
[2058,63,null,{"$f":"VLOOKUP(B46,Lookups!A:B,2)","v":11982.765294233255},{"$f":"VLOOKUP(B46,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B46,Lookups!A:D,4)","v":9783.5603082473917},{"$f":"VLOOKUP(B46,Lookups!A:E,5)","v":6841.56},null,{"$f":"VLOOKUP(A46,Trends!A44:Q136,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0589999999999999},12.876154337319607,{"$f":"VLOOKUP(A46,Trends!A44:Q136,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0580000000000001},11.520016937976367,null,{"$f":"VLOOKUP(A46,Trends!A44:Q136,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0589999999999999},12.127769233492268,{"$f":"VLOOKUP(A46,Trends!A44:Q136,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0609999999999999},12.46025485040898,null,154291.93531642438,{"$f":"IF(ExFlg=0,E46*Trends!T46,E46*Trends!X46)","v":89676.010562560143},64615.924753864238,null,118652.76170037885,{"$f":"IF(ExFlg=0,H46*Trends!V46,H46*Trends!Z46)","v":93696.051133829664},24956.710566549184,null,24956.710566549184,null,{"$f":"IF(B46<71,VLOOKUP(B46,Lookups!A:F,6),\"\")","v":0.22},{"$f":"IF(B46<71,VLOOKUP(Active!B46,Lookups!A:G,7),\"\")","v":0.18},0.18,{"$f":"IF(B46<70,VLOOKUP(CE46,Lookups!$Q$3:$S$53,2),\"\")","v":3.591E-3},{"$f":"IF(B46<70,VLOOKUP(CE46,Lookups!$Q$3:$S$53,3),\"\")","v":4.9059999999999998E-3},"",{"$f":"IF(B46<70,VLOOKUP(B46,Lookups!A:M,12),\"\")","v":1.0244E-2},{"$f":"IF(B46<70,VLOOKUP(B46,Lookups!A:M,13),\"\")","v":9.1529999999999997E-3},9.1529999999999997E-3,{"$f":"IF(B46<70,VLOOKUP(B46,Lookups!A:H,8)*(1-VLOOKUP(B46,Lookups!$DY$3:$EA$103,2))^(A46-$A$3),\"\")","v":5.8119026290309938E-3},{"$f":"IF(B46<70,VLOOKUP(B46,Lookups!A:I,9)*(1-VLOOKUP(B46,Lookups!$DY$3:$EA$103,3))^(A46-$A$3),\"\")","v":3.7095505960800953E-3},3.7095505960800953E-3,0.1928625505960801,0.10783636917835174,0.18516820225639832,null,{"$f":"IF(BA46>=$B$3,VLOOKUP(BA46,Lookups!A:H,8)*(1-VLOOKUP(BA46,Lookups!DY:EA,2))^(BA46-$B$3),\"\")","v":5.4623494282865739E-2},{"$f":"IF(BA46>=$B$3,VLOOKUP(BA46,Lookups!A:I,9)*(1-VLOOKUP(BA46,Lookups!DY:EA,3))^(BA46-$B$3),\"\")","v":3.8922005491960572E-2},3.8922005491960572E-2,0.67433375041333832,0.26355208955638237,0.96521900000000005,null,89,122129.1423363564,null,null,null,null,null,null,null,null,null,null,null,20950.12072829793,21847.918773029727,22787.738601391113,23772.10652720854,24804.730588881768,25881.340059162805,27010.906016059907,28187.714648499128,29413.547562587202,30703.987460075245,32056.358592059176,33478.455367760682,34980.161828895296,36568.870761431339,38249.07042910059,40027.554950182224,null,43.01]
[2059,64,null,{"$f":"VLOOKUP(B47,Lookups!A:B,2)","v":12626.596689796696},{"$f":"VLOOKUP(B47,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B47,Lookups!A:D,4)","v":10309.228916881813},{"$f":"VLOOKUP(B47,Lookups!A:E,5)","v":6841.56},null,{"$f":"VLOOKUP(A47,Trends!A45:Q137,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0589999999999999},13.635847443221463,{"$f":"VLOOKUP(A47,Trends!A45:Q137,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0580000000000001},12.188177920378997,null,{"$f":"VLOOKUP(A47,Trends!A45:Q137,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0589999999999999},12.843307618268311,{"$f":"VLOOKUP(A47,Trends!A45:Q137,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0609999999999999},13.220330396283927,null,172174.34618915286,{"$f":"IF(ExFlg=0,E47*Trends!T47,E47*Trends!X47)","v":94877.219175188628},77297.127013964229,null,132404.59828666016,{"$f":"IF(ExFlg=0,H47*Trends!V47,H47*Trends!Z47)","v":99411.510252993263},32993.088033666892,null,32993.088033666892,null,{"$f":"IF(B47<71,VLOOKUP(B47,Lookups!A:F,6),\"\")","v":0.56000000000000005},{"$f":"IF(B47<71,VLOOKUP(Active!B47,Lookups!A:G,7),\"\")","v":0.56000000000000005},0.56000000000000005,{"$f":"IF(B47<70,VLOOKUP(CE47,Lookups!$Q$3:$S$53,2),\"\")","v":3.591E-3},{"$f":"IF(B47<70,VLOOKUP(CE47,Lookups!$Q$3:$S$53,3),\"\")","v":4.9059999999999998E-3},"",{"$f":"IF(B47<70,VLOOKUP(B47,Lookups!A:M,12),\"\")","v":8.3129999999999992E-3},{"$f":"IF(B47<70,VLOOKUP(B47,Lookups!A:M,13),\"\")","v":6.9369999999999996E-3},6.9369999999999996E-3,{"$f":"IF(B47<70,VLOOKUP(B47,Lookups!A:H,8)*(1-VLOOKUP(B47,Lookups!$DY$3:$EA$103,2))^(A47-$A$3),\"\")","v":5.4775666149049556E-3},{"$f":"IF(B47<70,VLOOKUP(B47,Lookups!A:I,9)*(1-VLOOKUP(B47,Lookups!$DY$3:$EA$103,3))^(A47-$A$3),\"\")","v":3.8747892473255992E-3},3.8747892473255992E-3,0.57081178924732567,8.7038771971594292E-2,0.17804634832345992,null,{"$f":"IF(BA47>=$B$3,VLOOKUP(BA47,Lookups!A:H,8)*(1-VLOOKUP(BA47,Lookups!DY:EA,2))^(BA47-$B$3),\"\")","v":6.4996549763232825E-2},{"$f":"IF(BA47>=$B$3,VLOOKUP(BA47,Lookups!A:I,9)*(1-VLOOKUP(BA47,Lookups!DY:EA,3))^(BA47-$B$3),\"\")","v":4.6536467314555005E-2},4.6536467314555005E-2,0.64808732847633599,0.25341547072729076,0.96186300000000002,null,90,128235.59945317425,null,null,null,null,null,null,null,null,null,null,null,20257.622789591715,21125.74447572805,22034.49893208819,22986.328966196179,23984.820048711856,25025.84261958404,26118.071221392427,27255.980910823884,28441.294403701289,29689.079321744393,30996.748361868791,32371.838292188062,33823.906441335639,35360.101229669192,36984.762563141441,38704.459983144152,null,44.01]
[2060,65,null,{"$f":"VLOOKUP(B48,Lookups!A:B,2)","v":2963.8874999999998},{"$f":"VLOOKUP(B48,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B48,Lookups!A:D,4)","v":3539.395},{"$f":"VLOOKUP(B48,Lookups!A:E,5)","v":2741.28},null,{"$f":"VLOOKUP(A48,Trends!A46:Q138,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0589999999999999},14.440362442371528,{"$f":"VLOOKUP(A48,Trends!A46:Q138,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0580000000000001},12.895092239760981,null,{"$f":"VLOOKUP(A48,Trends!A46:Q138,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0589999999999999},13.601062767746139,{"$f":"VLOOKUP(A48,Trends!A46:Q138,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0609999999999999},14.026770550457245,null,38219.602700774572,{"$f":"IF(ExFlg=0,E48*Trends!T48,E48*Trends!X48)","v":24442.683790724972},13776.918910049601,null,49646.281552435619,{"$f":"IF(ExFlg=0,H48*Trends!V48,H48*Trends!Z48)","v":42262.026014641575},7384.2555377940444,null,7384.2555377940444,null,{"$f":"IF(B48<71,VLOOKUP(B48,Lookups!A:F,6),\"\")","v":0.4},{"$f":"IF(B48<71,VLOOKUP(Active!B48,Lookups!A:G,7),\"\")","v":0.4},0.4,{"$f":"IF(B48<70,VLOOKUP(CE48,Lookups!$Q$3:$S$53,2),\"\")","v":3.591E-3},{"$f":"IF(B48<70,VLOOKUP(CE48,Lookups!$Q$3:$S$53,3),\"\")","v":4.9059999999999998E-3},"",{"$f":"IF(B48<70,VLOOKUP(B48,Lookups!A:M,12),\"\")","v":6.1460000000000004E-3},{"$f":"IF(B48<70,VLOOKUP(B48,Lookups!A:M,13),\"\")","v":5.2570000000000004E-3},5.2570000000000004E-3,{"$f":"IF(B48<70,VLOOKUP(B48,Lookups!A:H,8)*(1-VLOOKUP(B48,Lookups!$DY$3:$EA$103,2))^(A48-$A$3),\"\")","v":5.4667067148027413E-3},{"$f":"IF(B48<70,VLOOKUP(B48,Lookups!A:I,9)*(1-VLOOKUP(B48,Lookups!$DY$3:$EA$103,3))^(A48-$A$3),\"\")","v":4.1770873381990099E-3},4.1770873381990099E-3,0.40943408733819903,3.7356014808598577E-2,0.17119841184948068,null,{"$f":"IF(BA48>=$B$3,VLOOKUP(BA48,Lookups!A:H,8)*(1-VLOOKUP(BA48,Lookups!DY:EA,2))^(BA48-$B$3),\"\")","v":7.7276067016961644E-2},{"$f":"IF(BA48>=$B$3,VLOOKUP(BA48,Lookups!A:I,9)*(1-VLOOKUP(BA48,Lookups!DY:EA,3))^(BA48-$B$3),\"\")","v":5.5482133041784128E-2},5.5482133041784128E-2,0.61792763369771975,0.24366872185316418,0.95792100000000002,null,91,134647.37942583291,null,null,null,null,null,null,null,null,null,null,null,19420.705477998479,20252.961846903694,21124.172296031855,22036.678711494482,22993.918434899148,23991.932513591797,25039.037112719056,26129.935544807715,27266.279353919272,28462.513662599078,29716.158058821191,31034.437938936884,32426.515782990071,33899.244683658049,35456.785249329361,37105.435609346241,null,45.01]
[2061,66,null,{"$f":"VLOOKUP(B49,Lookups!A:B,2)","v":3068.8400437499999},{"$f":"VLOOKUP(B49,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B49,Lookups!A:D,4)","v":3664.7264974999998},{"$f":"VLOOKUP(B49,Lookups!A:E,5)","v":2741.28},null,{"$f":"VLOOKUP(A49,Trends!A47:Q139,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0580000000000001},15.292343826471448,{"$f":"VLOOKUP(A49,Trends!A47:Q139,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0569999999999999},13.643007589667118,null,{"$f":"VLOOKUP(A49,Trends!A47:Q139,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0589999999999999},14.40352547104316,{"$f":"VLOOKUP(A49,Trends!A47:Q139,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.06},14.882403554035136,null,41868.208008355621,{"$f":"IF(ExFlg=0,E49*Trends!T49,E49*Trends!X49)","v":25860.359450587021},16007.848557768601,null,54539.938650960736,{"$f":"IF(ExFlg=0,H49*Trends!V49,H49*Trends!Z49)","v":44840.009601534708},9699.9290494260276,null,9699.9290494260276,null,{"$f":"IF(B49<71,VLOOKUP(B49,Lookups!A:F,6),\"\")","v":0.24},{"$f":"IF(B49<71,VLOOKUP(Active!B49,Lookups!A:G,7),\"\")","v":0.24},0.24,{"$f":"IF(B49<70,VLOOKUP(CE49,Lookups!$Q$3:$S$53,2),\"\")","v":3.591E-3},{"$f":"IF(B49<70,VLOOKUP(CE49,Lookups!$Q$3:$S$53,3),\"\")","v":4.9059999999999998E-3},"",{"$f":"IF(B49<70,VLOOKUP(B49,Lookups!A:M,12),\"\")","v":4.5440000000000003E-3},{"$f":"IF(B49<70,VLOOKUP(B49,Lookups!A:M,13),\"\")","v":3.9849999999999998E-3},3.9849999999999998E-3,{"$f":"IF(B49<70,VLOOKUP(B49,Lookups!A:H,8)*(1-VLOOKUP(B49,Lookups!$DY$3:$EA$103,2))^(A49-$A$3),\"\")","v":5.7334161002638908E-3},{"$f":"IF(B49<70,VLOOKUP(B49,Lookups!A:I,9)*(1-VLOOKUP(B49,Lookups!$DY$3:$EA$103,3))^(A49-$A$3),\"\")","v":4.6474412331018533E-3},4.6474412331018533E-3,0.24863244123310183,2.2061188978847773E-2,0.16461385754757757,null,{"$f":"IF(BA49>=$B$3,VLOOKUP(BA49,Lookups!A:H,8)*(1-VLOOKUP(BA49,Lookups!DY:EA,2))^(BA49-$B$3),\"\")","v":9.0977926784361854E-2},{"$f":"IF(BA49>=$B$3,VLOOKUP(BA49,Lookups!A:I,9)*(1-VLOOKUP(BA49,Lookups!DY:EA,3))^(BA49-$B$3),\"\")","v":6.5854923059763329E-2},6.5854923059763329E-2,0.58364369051470799,0.23429684793573477,0.953349,null,92,141379.74839712461,null,null,null,null,null,null,null,null,null,null,null,18431.18934521727,19221.040915564852,20047.861793189721,20913.874541345078,21822.341363563377,22769.505022186171,23763.257960390521,24798.573365436201,25877.01863256246,27012.302882122833,28202.072083067516,29453.183486200072,30774.332728491678,32172.023726542007,33650.205099060477,35214.854075584859,null,46.01]
[2062,67,null,{"$f":"VLOOKUP(B50,Lookups!A:B,2)","v":3177.583076071875},{"$f":"VLOOKUP(B50,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B50,Lookups!A:D,4)","v":3794.5844936487501},{"$f":"VLOOKUP(B50,Lookups!A:E,5)","v":2741.28},null,{"$f":"VLOOKUP(A50,Trends!A48:Q140,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0569999999999999},16.179299768406793,{"$f":"VLOOKUP(A50,Trends!A48:Q140,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0569999999999999},14.420659022278143,null,{"$f":"VLOOKUP(A50,Trends!A48:Q140,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0569999999999999},15.253333473834706,{"$f":"VLOOKUP(A50,Trends!A48:Q140,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0589999999999999},15.775347767277244,null,45822.842054994217,{"$f":"IF(ExFlg=0,E50*Trends!T50,E50*Trends!X50)","v":27334.399939270479},18488.442115723738,null,59860.890019626662,{"$f":"IF(ExFlg=0,H50*Trends!V50,H50*Trends!Z50)","v":47530.410177626793},12330.47984199987,null,12330.47984199987,null,{"$f":"IF(B50<71,VLOOKUP(B50,Lookups!A:F,6),\"\")","v":0.24},{"$f":"IF(B50<71,VLOOKUP(Active!B50,Lookups!A:G,7),\"\")","v":0.24},0.24,{"$f":"IF(B50<70,VLOOKUP(CE50,Lookups!$Q$3:$S$53,2),\"\")","v":3.591E-3},{"$f":"IF(B50<70,VLOOKUP(CE50,Lookups!$Q$3:$S$53,3),\"\")","v":4.9059999999999998E-3},"",{"$f":"IF(B50<70,VLOOKUP(B50,Lookups!A:M,12),\"\")","v":3.3600000000000001E-3},{"$f":"IF(B50<70,VLOOKUP(B50,Lookups!A:M,13),\"\")","v":3.0200000000000001E-3},3.0200000000000001E-3,{"$f":"IF(B50<70,VLOOKUP(B50,Lookups!A:H,8)*(1-VLOOKUP(B50,Lookups!$DY$3:$EA$103,2))^(A50-$A$3),\"\")","v":6.0117729186096539E-3},{"$f":"IF(B50<70,VLOOKUP(B50,Lookups!A:I,9)*(1-VLOOKUP(B50,Lookups!$DY$3:$EA$103,3))^(A50-$A$3),\"\")","v":5.1820703082823948E-3},5.1820703082823948E-3,0.24820207030828237,1.6576061706532051E-2,0.15828255533420921,null,{"$f":"IF(BA50>=$B$3,VLOOKUP(BA50,Lookups!A:H,8)*(1-VLOOKUP(BA50,Lookups!DY:EA,2))^(BA50-$B$3),\"\")","v":0.10683059002470845},{"$f":"IF(BA50>=$B$3,VLOOKUP(BA50,Lookups!A:I,9)*(1-VLOOKUP(BA50,Lookups!DY:EA,3))^(BA50-$B$3),\"\")","v":7.7737928203478662E-2},7.7737928203478662E-2,0.54520788018154553,0.22528543070743728,0.94811199999999995,null,93,148448.73581698086,null,null,null,null,null,null,null,null,null,null,null,17287.467546352884,18028.305976964686,18803.81963595143,19616.093168497417,20468.186346635841,21356.57508286112,22288.662065775141,23259.732414505001,24271.256261760198,25336.092027513609,26452.031756835455,27625.507183375878,28864.674348457993,30175.633577190285,31562.088462244534,33029.64532449979,null,47.01]
[2063,68,null,{"$f":"VLOOKUP(B51,Lookups!A:B,2)","v":3290.2560790245607},{"$f":"VLOOKUP(B51,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B51,Lookups!A:D,4)","v":3929.1355541180242},{"$f":"VLOOKUP(B51,Lookups!A:E,5)","v":2741.28},null,{"$f":"VLOOKUP(A51,Trends!A49:Q141,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.056},17.101519855205979,{"$f":"VLOOKUP(A51,Trends!A49:Q141,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0569999999999999},15.242636586547995,null,{"$f":"VLOOKUP(A51,Trends!A49:Q141,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.056},16.122773481843282,{"$f":"VLOOKUP(A51,Trends!A49:Q141,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0580000000000001},16.706093285546601,null,50152.177689251723,{"$f":"IF(ExFlg=0,E51*Trends!T51,E51*Trends!X51)","v":28892.460735808898},21259.716953442825,null,65640.50509865355,{"$f":"IF(ExFlg=0,H51*Trends!V51,H51*Trends!Z51)","v":50334.70437810677},15305.80072054678,null,15305.80072054678,null,{"$f":"IF(B51<71,VLOOKUP(B51,Lookups!A:F,6),\"\")","v":0.24},{"$f":"IF(B51<71,VLOOKUP(Active!B51,Lookups!A:G,7),\"\")","v":0.24},0.24,{"$f":"IF(B51<70,VLOOKUP(CE51,Lookups!$Q$3:$S$53,2),\"\")","v":3.591E-3},{"$f":"IF(B51<70,VLOOKUP(CE51,Lookups!$Q$3:$S$53,3),\"\")","v":4.9059999999999998E-3},"",{"$f":"IF(B51<70,VLOOKUP(B51,Lookups!A:M,12),\"\")","v":2.4840000000000001E-3},{"$f":"IF(B51<70,VLOOKUP(B51,Lookups!A:M,13),\"\")","v":2.2889999999999998E-3},2.2889999999999998E-3,{"$f":"IF(B51<70,VLOOKUP(B51,Lookups!A:H,8)*(1-VLOOKUP(B51,Lookups!$DY$3:$EA$103,2))^(A51-$A$3),\"\")","v":6.2034530966916055E-3},{"$f":"IF(B51<70,VLOOKUP(B51,Lookups!A:I,9)*(1-VLOOKUP(B51,Lookups!$DY$3:$EA$103,3))^(A51-$A$3),\"\")","v":5.684970504447974E-3},5.684970504447974E-3,0.24797397050444797,1.2461848873412956E-2,0.15219476474443192,null,{"$f":"IF(BA51>=$B$3,VLOOKUP(BA51,Lookups!A:H,8)*(1-VLOOKUP(BA51,Lookups!DY:EA,2))^(BA51-$B$3),\"\")","v":0.12504640361174693},{"$f":"IF(BA51>=$B$3,VLOOKUP(BA51,Lookups!A:I,9)*(1-VLOOKUP(BA51,Lookups!DY:EA,3))^(BA51-$B$3),\"\")","v":9.1208813186401144E-2},9.1208813186401144E-2,0.5028245491360217,0.21662060644945891,0.94217600000000001,null,94,155871.17260782988,null,null,null,null,null,null,null,null,null,null,null,15996.098880404445,16681.596901366465,17399.179921493276,18150.776863596126,18939.218935650566,19761.24529843585,20623.705661924771,21522.237345438403,22458.200663211617,23443.493515083159,24476.072879697494,25561.890042120773,26708.491789823594,27921.52275544959,29204.409874403369,30562.340677067616,null,48.01]
[2064,69,null,{"$f":"VLOOKUP(B52,Lookups!A:B,2)","v":3407.0037556921693},{"$f":"VLOOKUP(B52,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B52,Lookups!A:D,4)","v":4068.5524793848372},{"$f":"VLOOKUP(B52,Lookups!A:E,5)","v":2741.28},null,{"$f":"VLOOKUP(A52,Trends!A50:Q142,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0549999999999999},18.059204967097514,{"$f":"VLOOKUP(A52,Trends!A50:Q142,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.056},16.111466871981229,null,{"$f":"VLOOKUP(A52,Trends!A50:Q142,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0549999999999999},17.025648796826506,{"$f":"VLOOKUP(A52,Trends!A50:Q142,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0569999999999999},17.675046696108303,null,54891.82814255001,{"$f":"IF(ExFlg=0,E52*Trends!T52,E52*Trends!X52)","v":30539.330997750003},24352.497144800007,null,71911.855058694215,{"$f":"IF(ExFlg=0,H52*Trends!V52,H52*Trends!Z52)","v":53254.117232036966},18657.737826657249,null,18657.737826657249,null,{"$f":"IF(B52<71,VLOOKUP(B52,Lookups!A:F,6),\"\")","v":0.24},{"$f":"IF(B52<71,VLOOKUP(Active!B52,Lookups!A:G,7),\"\")","v":0.24},0.24,{"$f":"IF(B52<70,VLOOKUP(CE52,Lookups!$Q$3:$S$53,2),\"\")","v":3.591E-3},{"$f":"IF(B52<70,VLOOKUP(CE52,Lookups!$Q$3:$S$53,3),\"\")","v":4.9059999999999998E-3},"",{"$f":"IF(B52<70,VLOOKUP(B52,Lookups!A:M,12),\"\")","v":1.8370000000000001E-3},{"$f":"IF(B52<70,VLOOKUP(B52,Lookups!A:M,13),\"\")","v":1.735E-3},1.735E-3,{"$f":"IF(B52<70,VLOOKUP(B52,Lookups!A:H,8)*(1-VLOOKUP(B52,Lookups!$DY$3:$EA$103,2))^(A52-$A$3),\"\")","v":6.7930937254501427E-3},{"$f":"IF(B52<70,VLOOKUP(B52,Lookups!A:I,9)*(1-VLOOKUP(B52,Lookups!$DY$3:$EA$103,3))^(A52-$A$3),\"\")","v":6.2087655423099068E-3},6.2087655423099068E-3,0.24794376554230987,9.3716347284463642E-3,0.14634111994656915,null,{"$f":"IF(BA52>=$B$3,VLOOKUP(BA52,Lookups!A:H,8)*(1-VLOOKUP(BA52,Lookups!DY:EA,2))^(BA52-$B$3),\"\")","v":0.14585348255177907},{"$f":"IF(BA52>=$B$3,VLOOKUP(BA52,Lookups!A:I,9)*(1-VLOOKUP(BA52,Lookups!DY:EA,3))^(BA52-$B$3),\"\")","v":0.10635267341721812},0.10635267341721812,0.45696251876833788,0.20828904466294126,0.93550199999999994,null,95,163664.73123822146,null,null,null,null,null,null,null,null,null,null,null,14572.928349013368,15197.437713300153,15851.177479161886,16535.904953435002,17254.199451943779,18003.090251846552,18788.817645441559,19607.407099099113,20460.097900099528,21357.729393907593,22298.440326473046,23287.652497917403,24332.241259155679,25437.349040707169,26606.09788404471,27843.213785746611,null,49.01]
[2065,70,null,{"$f":"VLOOKUP(B53,Lookups!A:B,2)","v":3527.9762285815636},{"$f":"VLOOKUP(B53,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B53,Lookups!A:D,4)","v":4213.0145416523701},{"$f":"VLOOKUP(B53,Lookups!A:E,5)","v":2741.28},null,{"$f":"VLOOKUP(A53,Trends!A51:Q143,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.054},19.052461240287876,{"$f":"VLOOKUP(A53,Trends!A51:Q143,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0569999999999999},17.013709016812179,null,{"$f":"VLOOKUP(A53,Trends!A51:Q143,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0549999999999999},17.962059480651963,{"$f":"VLOOKUP(A53,Trends!A51:Q143,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.056},18.682524357786477,null,60023.960971317174,{"$f":"IF(ExFlg=0,E53*Trends!T53,E53*Trends!X53)","v":32249.533533624006},27774.427437693168,null,78709.746794129038,{"$f":"IF(ExFlg=0,H53*Trends!V53,H53*Trends!Z53)","v":56289.601914263068},22420.144879865969,null,22420.144879865969,null,{"$f":"IF(B53<71,VLOOKUP(B53,Lookups!A:F,6),\"\")","v":1},{"$f":"IF(B53<71,VLOOKUP(Active!B53,Lookups!A:G,7),\"\")","v":1},1,{"$f":"IF(B53<70,VLOOKUP(CE53,Lookups!$Q$3:$S$53,2),\"\")","v":""},{"$f":"IF(B53<70,VLOOKUP(CE53,Lookups!$Q$3:$S$53,3),\"\")","v":""},"",{"$f":"IF(B53<70,VLOOKUP(B53,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B53<70,VLOOKUP(B53,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B53<70,VLOOKUP(B53,Lookups!A:H,8)*(1-VLOOKUP(B53,Lookups!$DY$3:$EA$103,2))^(A53-$A$3),\"\")","v":""},{"$f":"IF(B53<70,VLOOKUP(B53,Lookups!A:I,9)*(1-VLOOKUP(B53,Lookups!$DY$3:$EA$103,3))^(A53-$A$3),\"\")","v":""},"",1,7.0479963245882894E-3,0.14071261533323956,null,{"$f":"IF(BA53>=$B$3,VLOOKUP(BA53,Lookups!A:H,8)*(1-VLOOKUP(BA53,Lookups!DY:EA,2))^(BA53-$B$3),\"\")","v":0.16951554185344364},{"$f":"IF(BA53>=$B$3,VLOOKUP(BA53,Lookups!A:I,9)*(1-VLOOKUP(BA53,Lookups!DY:EA,3))^(BA53-$B$3),\"\")","v":0.1232650763217135},0.1232650763217135,0.40836333324585944,0.20027792756052043,0.92804799999999998,null,96,171847.96780013252,null,null,null,null,null,null,null,null,null,null,null,13043.515802580396,13602.483606912299,14187.614114835918,14800.480205798825,15443.390499311667,16113.686046575524,16816.952228184837,17549.631633373214,18312.83348760568,19116.259559152382,19958.243930495864,20843.639389893207,21778.599727863431,22767.727682588975,23813.817640778663,24921.099610950754,null,50.01]
[2066,71,null,{"$f":"VLOOKUP(B54,Lookups!A:B,2)","v":3653.3292456568861},{"$f":"VLOOKUP(B54,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B54,Lookups!A:D,4)","v":4362.7077308907374},{"$f":"VLOOKUP(B54,Lookups!A:E,5)","v":2741.28},null,{"$f":"VLOOKUP(A54,Trends!A52:Q144,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.054},20.081294147263421,{"$f":"VLOOKUP(A54,Trends!A52:Q144,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0569999999999999},17.983490430770473,null,{"$f":"VLOOKUP(A54,Trends!A52:Q144,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.054},18.94997275208782,{"$f":"VLOOKUP(A54,Trends!A52:Q144,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0549999999999999},19.72874572182252,null,65699.611529724527,{"$f":"IF(ExFlg=0,E54*Trends!T54,E54*Trends!X54)","v":34087.756945040572},31611.854584683955,null,86070.751481372674,{"$f":"IF(ExFlg=0,H54*Trends!V54,H54*Trends!Z54)","v":59441.8196214618},26628.931859910874,null,26628.931859910874,null,{"$f":"IF(B54<71,VLOOKUP(B54,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B54<71,VLOOKUP(Active!B54,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B54<70,VLOOKUP(CE54,Lookups!$Q$3:$S$53,2),\"\")","v":""},{"$f":"IF(B54<70,VLOOKUP(CE54,Lookups!$Q$3:$S$53,3),\"\")","v":""},"",{"$f":"IF(B54<70,VLOOKUP(B54,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B54<70,VLOOKUP(B54,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B54<70,VLOOKUP(B54,Lookups!A:H,8)*(1-VLOOKUP(B54,Lookups!$DY$3:$EA$103,2))^(A54-$A$3),\"\")","v":""},{"$f":"IF(B54<70,VLOOKUP(B54,Lookups!A:I,9)*(1-VLOOKUP(B54,Lookups!$DY$3:$EA$103,3))^(A54-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BA54>=$B$3,VLOOKUP(BA54,Lookups!A:H,8)*(1-VLOOKUP(BA54,Lookups!DY:EA,2))^(BA54-$B$3),\"\")","v":0.19635057443482171},{"$f":"IF(BA54>=$B$3,VLOOKUP(BA54,Lookups!A:I,9)*(1-VLOOKUP(BA54,Lookups!DY:EA,3))^(BA54-$B$3),\"\")","v":0.14204147382698171},0.14204147382698171,0.35802639580631929,0.19257493034665427,0.91977299999999995,null,97,180440.36619013923,null,null,null,null,null,null,null,null,null,null,null,11442.716877158824,11933.083924297427,12446.402790138303,12984.053318465356,13548.060797539609,14136.092604872048,14753.048640900608,15395.808087217771,16065.344036748882,16770.167583374106,17508.817263575362,18285.550294726479,19105.765227624364,19973.499917604844,20891.205803102024,21862.593753991408,null,51.01]
[2067,72,null,{"$f":"VLOOKUP(B55,Lookups!A:B,2)","v":3744.5060651919894},{"$f":"VLOOKUP(B55,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B55,Lookups!A:D,4)","v":4471.5886389284242},{"$f":"VLOOKUP(B55,Lookups!A:E,5)","v":2741.28},null,{"$f":"VLOOKUP(A55,Trends!A53:Q145,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0529999999999999},21.165684031215648,{"$f":"VLOOKUP(A55,Trends!A53:Q145,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.056},19.00854938532439,null,{"$f":"VLOOKUP(A55,Trends!A53:Q145,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0529999999999999},19.973271280700562,{"$f":"VLOOKUP(A55,Trends!A53:Q145,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.054},20.813826736522756,null,71177.62846384864,{"$f":"IF(ExFlg=0,E55*Trends!T55,E55*Trends!X55)","v":36030.759090907879},35146.869372940761,null,93070.871167659832,{"$f":"IF(ExFlg=0,H55*Trends!V55,H55*Trends!Z55)","v":62711.119700642193},30359.751467017639,null,30359.751467017639,null,{"$f":"IF(B55<71,VLOOKUP(B55,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B55<71,VLOOKUP(Active!B55,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B55<70,VLOOKUP(CE55,Lookups!$Q$3:$S$53,2),\"\")","v":""},{"$f":"IF(B55<70,VLOOKUP(CE55,Lookups!$Q$3:$S$53,3),\"\")","v":""},"",{"$f":"IF(B55<70,VLOOKUP(B55,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B55<70,VLOOKUP(B55,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B55<70,VLOOKUP(B55,Lookups!A:H,8)*(1-VLOOKUP(B55,Lookups!$DY$3:$EA$103,2))^(A55-$A$3),\"\")","v":""},{"$f":"IF(B55<70,VLOOKUP(B55,Lookups!A:I,9)*(1-VLOOKUP(B55,Lookups!$DY$3:$EA$103,3))^(A55-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BA55>=$B$3,VLOOKUP(BA55,Lookups!A:H,8)*(1-VLOOKUP(BA55,Lookups!DY:EA,2))^(BA55-$B$3),\"\")","v":0.20655010653439859},{"$f":"IF(BA55>=$B$3,VLOOKUP(BA55,Lookups!A:I,9)*(1-VLOOKUP(BA55,Lookups!DY:EA,3))^(BA55-$B$3),\"\")","v":0.1482659609756278},0.1482659609756278,0.30717179887702739,0.18516820225639832,0.91703000000000001,null,98,189462.38449964617,null,null,null,null,null,null,null,null,null,null,null,9882.2148941751002,10305.70807231349,10749.023011932386,11213.351380442535,11700.442267158385,12208.281161282293,12741.099738700994,13296.20278301789,13874.43068148573,14483.133826464229,15121.050061710184,15791.856026031586,16500.214042167427,17249.611302413778,18042.164929973613,18881.079724366817,null,52.01]
[2068,73,null,{"$f":"VLOOKUP(B56,Lookups!A:B,2)","v":3837.9599449647567},{"$f":"VLOOKUP(B56,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B56,Lookups!A:D,4)","v":4583.1887510519573},{"$f":"VLOOKUP(B56,Lookups!A:E,5)","v":2741.28},null,{"$f":"VLOOKUP(A56,Trends!A54:Q146,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.052},22.287465284870077,{"$f":"VLOOKUP(A56,Trends!A54:Q146,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0549999999999999},20.073028150902555,null,{"$f":"VLOOKUP(A56,Trends!A54:Q146,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.052},21.031854658577689,{"$f":"VLOOKUP(A56,Trends!A54:Q146,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0529999999999999},21.937773380294985,null,77039.478017313988,{"$f":"IF(ExFlg=0,E56*Trends!T56,E56*Trends!X56)","v":38048.481599998726},38990.996417315262,null,100544.95617969504,{"$f":"IF(ExFlg=0,H56*Trends!V56,H56*Trends!Z56)","v":66097.520164476882},34447.436015218162,null,34447.436015218162,null,{"$f":"IF(B56<71,VLOOKUP(B56,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B56<71,VLOOKUP(Active!B56,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B56<70,VLOOKUP(CE56,Lookups!$Q$3:$S$53,2),\"\")","v":""},{"$f":"IF(B56<70,VLOOKUP(CE56,Lookups!$Q$3:$S$53,3),\"\")","v":""},"",{"$f":"IF(B56<70,VLOOKUP(B56,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B56<70,VLOOKUP(B56,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B56<70,VLOOKUP(B56,Lookups!A:H,8)*(1-VLOOKUP(B56,Lookups!$DY$3:$EA$103,2))^(A56-$A$3),\"\")","v":""},{"$f":"IF(B56<70,VLOOKUP(B56,Lookups!A:I,9)*(1-VLOOKUP(B56,Lookups!$DY$3:$EA$103,3))^(A56-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BA56>=$B$3,VLOOKUP(BA56,Lookups!A:H,8)*(1-VLOOKUP(BA56,Lookups!DY:EA,2))^(BA56-$B$3),\"\")","v":0.23771869771006079},{"$f":"IF(BA56>=$B$3,VLOOKUP(BA56,Lookups!A:I,9)*(1-VLOOKUP(BA56,Lookups!DY:EA,3))^(BA56-$B$3),\"\")","v":0.16884574874427516},0.16884574874427516,0.26162867693191266,0.17804634832345992,0.90796100000000002,null,99,198935.50372462848,null,null,null,null,null,null,null,null,null,null,null,8413.9108915023935,8774.4812598027038,9151.9282632091708,9547.2665106443601,9961.985210933477,10394.369170213324,10848.021320034561,11320.646900483845,11812.96143369206,12331.223187364831,12874.357537010053,13445.494844762332,14048.604703318581,14686.656176350745,15361.451823929312,16075.720274997704,null,53.01]
[{"$f":"1+A56","v":2069},{"$f":"1+B56","v":74},null,{"$f":"VLOOKUP(B57,Lookups!A:B,2)","v":3933.7477910051498},{"$f":"VLOOKUP(B57,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B57,Lookups!A:D,4)","v":4697.5760229099524},{"$f":"VLOOKUP(B57,Lookups!A:E,5)","v":2741.28},null,{"$f":"VLOOKUP(A57,Trends!A55:Q147,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0509999999999999},23.446413479683322,{"$f":"VLOOKUP(A57,Trends!A55:Q147,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.054},21.177044699202195,null,{"$f":"VLOOKUP(A57,Trends!A55:Q147,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0509999999999999},22.125511100823729,{"$f":"VLOOKUP(A57,Trends!A55:Q147,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.052},23.100475369450617,null,83305.152805503953,{"$f":"IF(ExFlg=0,E57*Trends!T57,E57*Trends!X57)","v":40141.148087998656},43164.004717505297,null,108516.23921335314,{"$f":"IF(ExFlg=0,H57*Trends!V57,H57*Trends!Z57)","v":69600.68873319414},38915.550480159,null,38915.550480159,null,{"$f":"IF(B57<71,VLOOKUP(B57,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B57<71,VLOOKUP(Active!B57,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B57<70,VLOOKUP(CE57,Lookups!$Q$3:$S$53,2),\"\")","v":""},{"$f":"IF(B57<70,VLOOKUP(CE57,Lookups!$Q$3:$S$53,3),\"\")","v":""},"",{"$f":"IF(B57<70,VLOOKUP(B57,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B57<70,VLOOKUP(B57,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B57<70,VLOOKUP(B57,Lookups!A:H,8)*(1-VLOOKUP(B57,Lookups!$DY$3:$EA$103,2))^(A57-$A$3),\"\")","v":""},{"$f":"IF(B57<70,VLOOKUP(B57,Lookups!A:I,9)*(1-VLOOKUP(B57,Lookups!$DY$3:$EA$103,3))^(A57-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BA57>=$B$3,VLOOKUP(BA57,Lookups!A:H,8)*(1-VLOOKUP(BA57,Lookups!DY:EA,2))^(BA57-$B$3),\"\")","v":0.24821402390357569},{"$f":"IF(BA57>=$B$3,VLOOKUP(BA57,Lookups!A:I,9)*(1-VLOOKUP(BA57,Lookups!DY:EA,3))^(BA57-$B$3),\"\")","v":0.17393180141237669},0.17393180141237669,0.21745378708236979,0.17119841184948068,0.90571900000000005,null,100,208683.34340713528,null,null,null,null,null,null,null,null,null,null,null,7036.3587125931372,7337.8953565163765,7653.5455393158563,7984.1577549231424,8330.9773941710173,8692.5700801759212,9071.9488611070428,9467.1946824227143,9878.905918701008,10312.316214208431,10766.526885383293,11244.15578154244,11748.52258107546,12282.110243132465,12846.426206931741,13443.752361631257,null,54.01]
[2070,75,null,{"$f":"VLOOKUP(B58,Lookups!A:B,2)","v":4031.9279324403956},{"$f":"VLOOKUP(B58,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B58,Lookups!A:D,4)","v":4814.8201095754048},{"$f":"VLOOKUP(B58,Lookups!A:E,5)","v":2741.28},null,{"$f":"VLOOKUP(A58,Trends!A56:Q148,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.05},24.642180567147172,{"$f":"VLOOKUP(A58,Trends!A56:Q148,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0529999999999999},22.320605112959115,null,{"$f":"VLOOKUP(A58,Trends!A56:Q148,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.05},23.253912166965737,{"$f":"VLOOKUP(A58,Trends!A56:Q148,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.052},24.301700088662049,null,89995.071223911771,{"$f":"IF(ExFlg=0,E58*Trends!T58,E58*Trends!X58)","v":42308.770084750584},47686.301139161187,null,117008.31428376042,{"$f":"IF(ExFlg=0,H58*Trends!V58,H58*Trends!Z58)","v":73219.924547320246},43788.389736440178,null,43788.389736440178,null,{"$f":"IF(B58<71,VLOOKUP(B58,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B58<71,VLOOKUP(Active!B58,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B58<70,VLOOKUP(CE58,Lookups!$Q$3:$S$53,2),\"\")","v":""},{"$f":"IF(B58<70,VLOOKUP(CE58,Lookups!$Q$3:$S$53,3),\"\")","v":""},"",{"$f":"IF(B58<70,VLOOKUP(B58,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B58<70,VLOOKUP(B58,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B58<70,VLOOKUP(B58,Lookups!A:H,8)*(1-VLOOKUP(B58,Lookups!$DY$3:$EA$103,2))^(A58-$A$3),\"\")","v":""},{"$f":"IF(B58<70,VLOOKUP(B58,Lookups!A:I,9)*(1-VLOOKUP(B58,Lookups!$DY$3:$EA$103,3))^(A58-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BA58>=$B$3,VLOOKUP(BA58,Lookups!A:H,8)*(1-VLOOKUP(BA58,Lookups!DY:EA,2))^(BA58-$B$3),\"\")","v":0.28430976775722133},{"$f":"IF(BA58>=$B$3,VLOOKUP(BA58,Lookups!A:I,9)*(1-VLOOKUP(BA58,Lookups!DY:EA,3))^(BA58-$B$3),\"\")","v":0.19594547075077517},0.19594547075077517,0.17963165817118978,0.16461385754757757,0.89601799999999998,null,101,218908.82723408489,null,null,null,null,null,null,null,null,null,null,null,5800.0171761491392,6048.5715471568419,6308.7596013296652,6581.2807457868248,6867.1615467561369,7165.2196582399729,7477.9387130159785,7803.7368489650789,8143.1073017184262,8500.3641245924427,8874.76653953606,9268.4724199071425,9684.2181514508375,10124.050418582559,10589.211792028902,11081.583215734148,null,55.01]
[2071,76,null,{"$f":"VLOOKUP(B59,Lookups!A:B,2)","v":4132.5601571074312},{"$f":"VLOOKUP(B59,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B59,Lookups!A:D,4)","v":4934.9924080731325},{"$f":"VLOOKUP(B59,Lookups!A:E,5)","v":2741.28},null,{"$f":"VLOOKUP(A59,Trends!A57:Q149,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.05},25.874289595504532,{"$f":"VLOOKUP(A59,Trends!A57:Q149,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.052},23.503597183945946,null,{"$f":"VLOOKUP(A59,Trends!A57:Q149,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.05},24.416607775314024,{"$f":"VLOOKUP(A59,Trends!A57:Q149,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0509999999999999},25.565388493272476,null,97130.029271077437,{"$f":"IF(ExFlg=0,E59*Trends!T59,E59*Trends!X59)","v":44551.134899242359},52578.894371835078,null,126164.99812373989,{"$f":"IF(ExFlg=0,H59*Trends!V59,H59*Trends!Z59)","v":77027.3606237809},49137.63749995899,null,49137.63749995899,null,{"$f":"IF(B59<71,VLOOKUP(B59,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B59<71,VLOOKUP(Active!B59,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B59<70,VLOOKUP(CE59,Lookups!$Q$3:$S$53,2),\"\")","v":""},{"$f":"IF(B59<70,VLOOKUP(CE59,Lookups!$Q$3:$S$53,3),\"\")","v":""},"",{"$f":"IF(B59<70,VLOOKUP(B59,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B59<70,VLOOKUP(B59,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B59<70,VLOOKUP(B59,Lookups!A:H,8)*(1-VLOOKUP(B59,Lookups!$DY$3:$EA$103,2))^(A59-$A$3),\"\")","v":""},{"$f":"IF(B59<70,VLOOKUP(B59,Lookups!A:I,9)*(1-VLOOKUP(B59,Lookups!$DY$3:$EA$103,3))^(A59-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BA59>=$B$3,VLOOKUP(BA59,Lookups!A:H,8)*(1-VLOOKUP(BA59,Lookups!DY:EA,2))^(BA59-$B$3),\"\")","v":0.29532941090694775},{"$f":"IF(BA59>=$B$3,VLOOKUP(BA59,Lookups!A:I,9)*(1-VLOOKUP(BA59,Lookups!DY:EA,3))^(BA59-$B$3),\"\")","v":0.20162028896235556},0.20162028896235556,0.14443364834909367,0.15828255533420921,0.89351700000000001,null,102,229635.35976855503,null,null,null,null,null,null,null,null,null,null,null,4690.7578796950402,4891.7759696295798,5102.2027887660051,5322.6039818870668,5553.8097833655165,5794.8639721012287,6047.7751835289264,6311.2640882993519,6585.7295902179812,6874.6606754331015,7177.4582404637031,7495.8674631513977,7832.1013926314063,8187.8152828033772,8564.0140614545599,8962.2189400503648,null,56.01]
[2072,77,null,{"$f":"VLOOKUP(B60,Lookups!A:B,2)","v":4199.6878031012811},{"$f":"VLOOKUP(B60,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B60,Lookups!A:D,4)","v":5015.1544430998465},{"$f":"VLOOKUP(B60,Lookups!A:E,5)","v":2741.28},null,{"$f":"VLOOKUP(A60,Trends!A58:Q150,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0489999999999999},27.168004075279761,{"$f":"VLOOKUP(A60,Trends!A58:Q150,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.052},24.725784237511135,null,{"$f":"VLOOKUP(A60,Trends!A58:Q150,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.05},25.637438164079725,{"$f":"VLOOKUP(A60,Trends!A58:Q150,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0509999999999999},26.869223306429369,null,103840.57448438942,{"$f":"IF(ExFlg=0,E60*Trends!T60,E60*Trends!X60)","v":46867.793914002963},56972.780570386458,null,134753.30464788119,{"$f":"IF(ExFlg=0,H60*Trends!V60,H60*Trends!Z60)","v":80955.75601559371},53797.548632287479,null,53797.548632287479,null,{"$f":"IF(B60<71,VLOOKUP(B60,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B60<71,VLOOKUP(Active!B60,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B60<70,VLOOKUP(CE60,Lookups!$Q$3:$S$53,2),\"\")","v":""},{"$f":"IF(B60<70,VLOOKUP(CE60,Lookups!$Q$3:$S$53,3),\"\")","v":""},"",{"$f":"IF(B60<70,VLOOKUP(B60,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B60<70,VLOOKUP(B60,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B60<70,VLOOKUP(B60,Lookups!A:H,8)*(1-VLOOKUP(B60,Lookups!$DY$3:$EA$103,2))^(A60-$A$3),\"\")","v":""},{"$f":"IF(B60<70,VLOOKUP(B60,Lookups!A:I,9)*(1-VLOOKUP(B60,Lookups!$DY$3:$EA$103,3))^(A60-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BA60>=$B$3,VLOOKUP(BA60,Lookups!A:H,8)*(1-VLOOKUP(BA60,Lookups!DY:EA,2))^(BA60-$B$3),\"\")","v":0.3369712747782409},{"$f":"IF(BA60>=$B$3,VLOOKUP(BA60,Lookups!A:I,9)*(1-VLOOKUP(BA60,Lookups!DY:EA,3))^(BA60-$B$3),\"\")","v":0.23072901916545666},0.23072901916545666,0.11531289443306215,0.15219476474443192,0.88068800000000003,null,103,240887.49239721429,null,null,null,null,null,null,null,null,null,null,null,3723.179001415846,3882.7323935422501,4049.7537437029205,4224.6920191716781,4408.2061990009825,4599.5373051297183,4800.2796448028685,5009.4177803680923,5227.2683323609699,5456.6006016699048,5696.9390639644189,5949.6689132068277,6216.5467052204467,6498.8862589486671,6797.4852122426355,7113.5509910087803,null,57.01]
[2073,78,null,{"$f":"VLOOKUP(B61,Lookups!A:B,2)","v":4267.9066802668767},{"$f":"VLOOKUP(B61,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B61,Lookups!A:D,4)","v":5096.6195971681336},{"$f":"VLOOKUP(B61,Lookups!A:E,5)","v":2741.28},null,{"$f":"VLOOKUP(A61,Trends!A59:Q151,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0489999999999999},28.499236274968467,{"$f":"VLOOKUP(A61,Trends!A59:Q151,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.052},26.011525017861715,null,{"$f":"VLOOKUP(A61,Trends!A59:Q151,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.05},26.919310072283714,{"$f":"VLOOKUP(A61,Trends!A59:Q151,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0509999999999999},28.239553695057264,null,111014.761387661,{"$f":"IF(ExFlg=0,E61*Trends!T61,E61*Trends!X61)","v":49304.919197531126},61709.842190129872,null,143926.26277751062,{"$f":"IF(ExFlg=0,H61*Trends!V61,H61*Trends!Z61)","v":85084.499572388988},58841.763205121635,null,58841.763205121635,null,{"$f":"IF(B61<71,VLOOKUP(B61,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B61<71,VLOOKUP(Active!B61,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B61<70,VLOOKUP(CE61,Lookups!$Q$3:$S$53,2),\"\")","v":""},{"$f":"IF(B61<70,VLOOKUP(CE61,Lookups!$Q$3:$S$53,3),\"\")","v":""},"",{"$f":"IF(B61<70,VLOOKUP(B61,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B61<70,VLOOKUP(B61,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B61<70,VLOOKUP(B61,Lookups!A:H,8)*(1-VLOOKUP(B61,Lookups!$DY$3:$EA$103,2))^(A61-$A$3),\"\")","v":""},{"$f":"IF(B61<70,VLOOKUP(B61,Lookups!A:I,9)*(1-VLOOKUP(B61,Lookups!$DY$3:$EA$103,3))^(A61-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BA61>=$B$3,VLOOKUP(BA61,Lookups!A:H,8)*(1-VLOOKUP(BA61,Lookups!DY:EA,2))^(BA61-$B$3),\"\")","v":0.3469185025329683},{"$f":"IF(BA61>=$B$3,VLOOKUP(BA61,Lookups!A:I,9)*(1-VLOOKUP(BA61,Lookups!DY:EA,3))^(BA61-$B$3),\"\")","v":0.240955477464184},0.240955477464184,8.8706863403391886E-2,0.14634111994656915,0.87618099999999999,null,104,252690.97952467768,null,null,null,null,null,null,null,null,null,null,null,2874.13502909609,2997.3034271632296,3126.2367695894613,3261.2816399175376,3402.9467418056461,3550.6461766357147,3705.6106814467644,3867.0563817795396,4035.2276951524773,4212.2624034682076,4397.7934222715121,4592.8900620864542,4798.908308918657,5016.8623748287418,5247.3680021400432,5491.3572720367802,null,58.01]
[2074,79,null,{"$f":"VLOOKUP(B62,Lookups!A:B,2)","v":4337.2345413166267},{"$f":"VLOOKUP(B62,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B62,Lookups!A:D,4)","v":5179.4090700922843},{"$f":"VLOOKUP(B62,Lookups!A:E,5)","v":2741.28},null,{"$f":"VLOOKUP(A62,Trends!A60:Q152,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0489999999999999},29.895698852441921,{"$f":"VLOOKUP(A62,Trends!A60:Q152,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.052},27.364124318790523,null,{"$f":"VLOOKUP(A62,Trends!A60:Q152,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.05},28.265275575897903,{"$f":"VLOOKUP(A62,Trends!A60:Q152,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.05},29.679770933505182,null,118684.62518834056,{"$f":"IF(ExFlg=0,E62*Trends!T62,E62*Trends!X62)","v":51868.774995802749},66815.850192537822,null,153723.67477125808,{"$f":"IF(ExFlg=0,H62*Trends!V62,H62*Trends!Z62)","v":89423.809050580821},64299.865720677262,null,64299.865720677262,null,{"$f":"IF(B62<71,VLOOKUP(B62,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B62<71,VLOOKUP(Active!B62,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B62<70,VLOOKUP(CE62,Lookups!$Q$3:$S$53,2),\"\")","v":""},{"$f":"IF(B62<70,VLOOKUP(CE62,Lookups!$Q$3:$S$53,3),\"\")","v":""},"",{"$f":"IF(B62<70,VLOOKUP(B62,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B62<70,VLOOKUP(B62,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B62<70,VLOOKUP(B62,Lookups!A:H,8)*(1-VLOOKUP(B62,Lookups!$DY$3:$EA$103,2))^(A62-$A$3),\"\")","v":""},{"$f":"IF(B62<70,VLOOKUP(B62,Lookups!A:I,9)*(1-VLOOKUP(B62,Lookups!$DY$3:$EA$103,3))^(A62-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BA62>=$B$3,VLOOKUP(BA62,Lookups!A:H,8)*(1-VLOOKUP(BA62,Lookups!DY:EA,2))^(BA62-$B$3),\"\")","v":0.39200299999999999},{"$f":"IF(BA62>=$B$3,VLOOKUP(BA62,Lookups!A:I,9)*(1-VLOOKUP(BA62,Lookups!DY:EA,3))^(BA62-$B$3),\"\")","v":0.279055},0.279055,6.7332458777677448E-2,0.14071261533323956,0.85939100000000002,null,105,265072.83752138686,null,null,null,null,null,null,null,null,null,null,null,2158.3085802124797,2250.800897959617,2347.6223542993107,2449.0332133550296,2555.4154820468175,2666.3291845204712,2782.6985328552487,2903.9348828315497,3030.2217778187228,3163.1645679399726,3302.4875940765251,3448.9938463647632,3603.7015915878947,3767.3724441344002,3940.4687907488828,4123.690570298857,null,59.01]
[2075,80,null,{"$f":"VLOOKUP(B63,Lookups!A:B,2)","v":4407.6894279938388},{"$f":"VLOOKUP(B63,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B63,Lookups!A:D,4)","v":5263.5444068395609},{"$f":"VLOOKUP(B63,Lookups!A:E,5)","v":2741.28},null,{"$f":"VLOOKUP(A63,Trends!A61:Q153,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0489999999999999},31.360588096211572,{"$f":"VLOOKUP(A63,Trends!A61:Q153,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.052},28.78705878336763,null,{"$f":"VLOOKUP(A63,Trends!A61:Q153,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0489999999999999},29.678539354692798,{"$f":"VLOOKUP(A63,Trends!A61:Q153,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.05},31.163759480180442,null,126884.41466248668,{"$f":"IF(ExFlg=0,E63*Trends!T63,E63*Trends!X63)","v":54565.951295584491},72318.463366902201,null,164031.83190799711,{"$f":"IF(ExFlg=0,H63*Trends!V63,H63*Trends!Z63)","v":93894.999503109881},70136.832404887231,null,70136.832404887231,null,{"$f":"IF(B63<71,VLOOKUP(B63,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B63<71,VLOOKUP(Active!B63,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B63<70,VLOOKUP(CE63,Lookups!$Q$3:$S$53,2),\"\")","v":""},{"$f":"IF(B63<70,VLOOKUP(CE63,Lookups!$Q$3:$S$53,3),\"\")","v":""},"",{"$f":"IF(B63<70,VLOOKUP(B63,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B63<70,VLOOKUP(B63,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B63<70,VLOOKUP(B63,Lookups!A:H,8)*(1-VLOOKUP(B63,Lookups!$DY$3:$EA$103,2))^(A63-$A$3),\"\")","v":""},{"$f":"IF(B63<70,VLOOKUP(B63,Lookups!A:I,9)*(1-VLOOKUP(B63,Lookups!$DY$3:$EA$103,3))^(A63-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BA63>=$B$3,VLOOKUP(BA63,Lookups!A:H,8)*(1-VLOOKUP(BA63,Lookups!DY:EA,2))^(BA63-$B$3),\"\")","v":0.39788600000000002},{"$f":"IF(BA63>=$B$3,VLOOKUP(BA63,Lookups!A:I,9)*(1-VLOOKUP(BA63,Lookups!DY:EA,3))^(BA63-$B$3),\"\")","v":0.29311599999999999},0.29311599999999999,4.8542999493472662E-2,0.13530059166657649,0.85319400000000001,null,106,278061.40655993472,null,null,null,null,null,null,null,null,null,null,null,1558.1699042552884,1624.9438341787927,1694.843143637047,1768.0557277846483,1844.8573728050396,1924.9304424061249,2008.9421625166935,2096.4675671630653,2187.6391636970002,2283.6159190385674,2384.1988237659248,2489.9675888042821,2601.6573419618894,2719.8179233448645,2844.7831485698298,2977.0583316999282,null,60.01]
[2076,81,null,{"$f":"VLOOKUP(B64,Lookups!A:B,2)","v":4479.2896757819899},{"$f":"VLOOKUP(B64,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B64,Lookups!A:D,4)","v":5349.047503153889},{"$f":"VLOOKUP(B64,Lookups!A:E,5)","v":2741.28},null,{"$f":"VLOOKUP(A64,Trends!A62:Q154,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0489999999999999},32.89725691292594,{"$f":"VLOOKUP(A64,Trends!A62:Q154,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.052},30.283985840102748,null,{"$f":"VLOOKUP(A64,Trends!A62:Q154,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0489999999999999},31.132787783072743,{"$f":"VLOOKUP(A64,Trends!A62:Q154,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.05},32.721947454189468,null,135650.7451151002,{"$f":"IF(ExFlg=0,E64*Trends!T64,E64*Trends!X64)","v":57403.38076295489},78247.36435214532,null,175031.25132816494,{"$f":"IF(ExFlg=0,H64*Trends!V64,H64*Trends!Z64)","v":98589.749478265381},76441.501849899563,null,76441.501849899563,null,{"$f":"IF(B64<71,VLOOKUP(B64,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B64<71,VLOOKUP(Active!B64,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B64<70,VLOOKUP(CE64,Lookups!$Q$3:$S$53,2),\"\")","v":""},{"$f":"IF(B64<70,VLOOKUP(CE64,Lookups!$Q$3:$S$53,3),\"\")","v":""},"",{"$f":"IF(B64<70,VLOOKUP(B64,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B64<70,VLOOKUP(B64,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B64<70,VLOOKUP(B64,Lookups!A:H,8)*(1-VLOOKUP(B64,Lookups!$DY$3:$EA$103,2))^(A64-$A$3),\"\")","v":""},{"$f":"IF(B64<70,VLOOKUP(B64,Lookups!A:I,9)*(1-VLOOKUP(B64,Lookups!$DY$3:$EA$103,3))^(A64-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BA64>=$B$3,VLOOKUP(BA64,Lookups!A:H,8)*(1-VLOOKUP(BA64,Lookups!DY:EA,2))^(BA64-$B$3),\"\")","v":0.4},{"$f":"IF(BA64>=$B$3,VLOOKUP(BA64,Lookups!A:I,9)*(1-VLOOKUP(BA64,Lookups!DY:EA,3))^(BA64-$B$3),\"\")","v":0.307811},0.307811,3.4314269653943935E-2,0.13009672275632353,0.84671799999999997,null,107,291686.41548137146,null,null,null,null,null,null,null,null,null,null,null,1102.5444617745436,1149.7929848188055,1199.2529932008158,1251.0574395347476,1305.4014671925518,1362.0603201102367,1421.5061202627755,1483.4381662443432,1547.9502188485651,1615.8623507489121,1687.0337449938456,1761.8745988720425,1840.905081006621,1924.5142524121779,2012.9383174707591,2106.5348310422405,null,61.01]
[2077,82,null,{"$f":"VLOOKUP(B65,Lookups!A:B,2)","v":4501.691505121491},{"$f":"VLOOKUP(B65,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B65,Lookups!A:D,4)","v":5375.7991659605241},{"$f":"VLOOKUP(B65,Lookups!A:E,5)","v":2741.28},null,{"$f":"VLOOKUP(A65,Trends!A63:Q155,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0489999999999999},34.509222501659309,{"$f":"VLOOKUP(A65,Trends!A63:Q155,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.052},31.858753103788093,null,{"$f":"VLOOKUP(A65,Trends!A63:Q155,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0489999999999999},32.658294384443309,{"$f":"VLOOKUP(A65,Trends!A63:Q155,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.05},34.35804482689894,null,143418.2782110858,{"$f":"IF(ExFlg=0,E65*Trends!T65,E65*Trends!X65)","v":60388.356562628542},83029.921648457253,null,184701.94872447761,{"$f":"IF(ExFlg=0,H65*Trends!V65,H65*Trends!Z65)","v":103519.23695217865},81182.711772298964,null,81182.711772298964,null,{"$f":"IF(B65<71,VLOOKUP(B65,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B65<71,VLOOKUP(Active!B65,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B65<70,VLOOKUP(CE65,Lookups!$Q$3:$S$53,2),\"\")","v":""},{"$f":"IF(B65<70,VLOOKUP(CE65,Lookups!$Q$3:$S$53,3),\"\")","v":""},"",{"$f":"IF(B65<70,VLOOKUP(B65,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B65<70,VLOOKUP(B65,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B65<70,VLOOKUP(B65,Lookups!A:H,8)*(1-VLOOKUP(B65,Lookups!$DY$3:$EA$103,2))^(A65-$A$3),\"\")","v":""},{"$f":"IF(B65<70,VLOOKUP(B65,Lookups!A:I,9)*(1-VLOOKUP(B65,Lookups!$DY$3:$EA$103,3))^(A65-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BA65>=$B$3,VLOOKUP(BA65,Lookups!A:H,8)*(1-VLOOKUP(BA65,Lookups!DY:EA,2))^(BA65-$B$3),\"\")","v":0.4},{"$f":"IF(BA65>=$B$3,VLOOKUP(BA65,Lookups!A:I,9)*(1-VLOOKUP(BA65,Lookups!DY:EA,3))^(BA65-$B$3),\"\")","v":0.32272499999999998},0.32272499999999998,2.3751959997493795E-2,0.12509300265031109,0.84014500000000003,null,108,305979.04983995866,null,null,null,null,null,null,null,null,null,null,null,763.7978105014314,796.52965914955712,830.7935345934186,866.68154097858621,904.32886566974014,943.57980683758922,984.76143132004904,1027.6654254541816,1072.3567428916217,1119.4034965150381,1168.7081340868613,1220.5548235493616,1275.3039164976035,1333.2249385257032,1394.4815223905196,1459.3213675078796,null,62.01]
[2078,83,null,{"$f":"VLOOKUP(B66,Lookups!A:B,2)","v":4524.2054153053896},{"$f":"VLOOKUP(B66,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B66,Lookups!A:D,4)","v":5402.6846726981221},{"$f":"VLOOKUP(B66,Lookups!A:E,5)","v":2741.28},null,{"$f":"VLOOKUP(A66,Trends!A64:Q156,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0489999999999999},36.200174404240613,{"$f":"VLOOKUP(A66,Trends!A64:Q156,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.052},33.515408265185073,null,{"$f":"VLOOKUP(A66,Trends!A64:Q156,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0489999999999999},34.258550809281026,{"$f":"VLOOKUP(A66,Trends!A64:Q156,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.05},36.075947068243892,null,151630.59156952132,{"$f":"IF(ExFlg=0,E66*Trends!T66,E66*Trends!X66)","v":63528.551103885235},88102.040465636092,null,194906.96627867004,{"$f":"IF(ExFlg=0,H66*Trends!V66,H66*Trends!Z66)","v":108695.1987997876},86211.767478882437,null,86211.767478882437,null,{"$f":"IF(B66<71,VLOOKUP(B66,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B66<71,VLOOKUP(Active!B66,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B66<70,VLOOKUP(CE66,Lookups!$Q$3:$S$53,2),\"\")","v":""},{"$f":"IF(B66<70,VLOOKUP(CE66,Lookups!$Q$3:$S$53,3),\"\")","v":""},"",{"$f":"IF(B66<70,VLOOKUP(B66,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B66<70,VLOOKUP(B66,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B66<70,VLOOKUP(B66,Lookups!A:H,8)*(1-VLOOKUP(B66,Lookups!$DY$3:$EA$103,2))^(A66-$A$3),\"\")","v":""},{"$f":"IF(B66<70,VLOOKUP(B66,Lookups!A:I,9)*(1-VLOOKUP(B66,Lookups!$DY$3:$EA$103,3))^(A66-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BA66>=$B$3,VLOOKUP(BA66,Lookups!A:H,8)*(1-VLOOKUP(BA66,Lookups!DY:EA,2))^(BA66-$B$3),\"\")","v":0.4},{"$f":"IF(BA66>=$B$3,VLOOKUP(BA66,Lookups!A:I,9)*(1-VLOOKUP(BA66,Lookups!DY:EA,3))^(BA66-$B$3),\"\")","v":0.33744099999999999},0.33744099999999999,1.6086608707302611E-2,0.12028173331760682,0.83365999999999996,null,109,320972.02328211657,null,null,null,null,null,null,null,null,null,null,null,517.75025311076979,539.93796128346662,563.16417369165447,587.49132432509623,613.01105169246318,639.61781128915345,667.53330961364895,696.61633854748038,726.91092776592518,758.802179955523,792.22396806668235,827.3689190250285,864.48130183341596,903.74381791184726,945.26738784704844,989.21991790096058,null,63.01]
[2079,84,null,{"$f":"VLOOKUP(B67,Lookups!A:B,2)","v":4546.8319673204142},{"$f":"VLOOKUP(B67,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B67,Lookups!A:D,4)","v":5429.7046932819376},{"$f":"VLOOKUP(B67,Lookups!A:E,5)","v":2741.28},null,{"$f":"VLOOKUP(A67,Trends!A65:Q157,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0489999999999999},37.973982950048402,{"$f":"VLOOKUP(A67,Trends!A65:Q157,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.052},35.2582094949747,null,{"$f":"VLOOKUP(A67,Trends!A65:Q157,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0489999999999999},35.937219798935793,{"$f":"VLOOKUP(A67,Trends!A65:Q157,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.05},37.879744421656085,null,160313.15404223112,{"$f":"IF(ExFlg=0,E67*Trends!T67,E67*Trends!X67)","v":66832.035761287261},{"$f":"T67-U67","v":93481.118280943861},null,205675.82606658633,{"$f":"IF(ExFlg=0,H67*Trends!V67,H67*Trends!Z67)","v":114129.95873977698},91545.867326809355,null,{"$f":"(1-PctUMP)*V67+PctUMP*Z67","v":91545.867326809355},null,{"$f":"IF(B67<71,VLOOKUP(B67,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B67<71,VLOOKUP(Active!B67,Lookups!A:G,7),\"\")","v":""},{"$f":"IF(B67<71,PCTMALE*AD67+(1-PCTMALE)*AE67,\"\")","v":""},{"$f":"IF(B67<70,VLOOKUP(CE67,Lookups!$Q$3:$S$53,2),\"\")","v":""},{"$f":"IF(B67<70,VLOOKUP(CE67,Lookups!$Q$3:$S$53,3),\"\")","v":""},{"$f":"IF(B67<55,PCTMALE*AG67+(1-PCTMALE)*AH67,\"\")","v":""},{"$f":"IF(B67<70,VLOOKUP(B67,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B67<70,VLOOKUP(B67,Lookups!A:M,13),\"\")","v":""},{"$f":"IF(B67<70,PCTMALE*AJ67+(1-PCTMALE)*AK67,\"\")","v":""},{"$f":"IF(B67<70,VLOOKUP(B67,Lookups!A:H,8)*(1-VLOOKUP(B67,Lookups!$DY$3:$EA$103,2))^(A67-$A$3),\"\")","v":""},{"$f":"IF(B67<70,VLOOKUP(B67,Lookups!A:I,9)*(1-VLOOKUP(B67,Lookups!$DY$3:$EA$103,3))^(A67-$A$3),\"\")","v":""},{"$f":"IF(AM67<>\"\",PCTMALE*AM67+(1-PCTMALE)*AN67,\"\")","v":""},"","","",null,{"$f":"IF(BA67>=$B$3,VLOOKUP(BA67,Lookups!A:H,8)*(1-VLOOKUP(BA67,Lookups!DY:EA,2))^(BA67-$B$3),\"\")","v":0.4},{"$f":"IF(BA67>=$B$3,VLOOKUP(BA67,Lookups!A:I,9)*(1-VLOOKUP(BA67,Lookups!DY:EA,3))^(BA67-$B$3),\"\")","v":0.35154400000000002},{"$f":"IFERROR(PCTMALE*AT67+(1-PCTMALE)*AU67,\"\")","v":0.35154400000000002},1.0658327378501711E-2,0.11565551280539117,0.82744499999999999,null,110,336699.65242294036,null,null,null,null,null,null,null,null,null,null,"Totals Per Person",343.42918435618645,358.14652437620595,373.55271517013102,389.68916985954212,406.61667323034584,424.26521650338509,442.78185992920089,462.07293867873886,482.16765809835516,503.32146084739571,525.49048415888228,548.80249949705865,573.41953305874426,599.462772615988,627.00579295972159,656.15996807815748,"Totals Per Person",64.009999999999991]
[{"$f":"1+A67","v":2080},{"$f":"1+B67","v":85},null,{"$f":"VLOOKUP(B68,Lookups!A:B,2)","v":4569.5717249622621},{"$f":"VLOOKUP(B68,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B68,Lookups!A:D,4)","v":5456.8599009816207},{"$f":"VLOOKUP(B68,Lookups!A:E,5)","v":2741.28},null,{"$f":"VLOOKUP(A68,Trends!A66:Q158,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0489999999999999},39.834708114600772,{"$f":"VLOOKUP(A68,Trends!A66:Q158,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0509999999999999},37.09163638871339,null,{"$f":"VLOOKUP(A68,Trends!A66:Q158,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0489999999999999},37.698143569083648,{"$f":"VLOOKUP(A68,Trends!A66:Q158,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.05},39.773731642738888,null,{"$f":"IF(B68<65,D68*K68,D68*M68)","v":169492.89287444606},{"$f":"IF(ExFlg=0,E68*Trends!T68,E68*Trends!X68)","v":70307.301620874205},99185.591253571853,null,217039.68131366567,{"$f":"IF(ExFlg=0,H68*Trends!V68,H68*Trends!Z68)","v":119836.45667676584},{"$f":"X68-Y68","v":97203.224636899831},null,97203.224636899831,null,{"$f":"IF(B68<71,VLOOKUP(B68,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B68<71,VLOOKUP(Active!B68,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B68<70,VLOOKUP(CE68,Lookups!$Q$3:$S$53,2),\"\")","v":""},{"$f":"IF(B68<70,VLOOKUP(CE68,Lookups!$Q$3:$S$53,3),\"\")","v":""},"",{"$f":"IF(B68<70,VLOOKUP(B68,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B68<70,VLOOKUP(B68,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B68<70,VLOOKUP(B68,Lookups!A:H,8)*(1-VLOOKUP(B68,Lookups!$DY$3:$EA$103,2))^(A68-$A$3),\"\")","v":""},{"$f":"IF(B68<70,VLOOKUP(B68,Lookups!A:I,9)*(1-VLOOKUP(B68,Lookups!$DY$3:$EA$103,3))^(A68-$A$3),\"\")","v":""},"",{"$f":"IF(B68<71,SUM(AF68,AI68,AL68,AO68),\"\")","v":""},"",{"$f":"IF(B68<71,AR67/(1+IntRt),\"\")","v":""},null,{"$f":"IF(BA68>=$B$3,VLOOKUP(BA68,Lookups!A:H,8)*(1-VLOOKUP(BA68,Lookups!DY:EA,2))^(BA68-$B$3),\"\")","v":0.4},{"$f":"IF(BA68>=$B$3,VLOOKUP(BA68,Lookups!A:I,9)*(1-VLOOKUP(BA68,Lookups!DY:EA,3))^(BA68-$B$3),\"\")","v":0.36461700000000002},0.36461700000000002,{"$f":"IF(AV67=\"\",1,AW67*(1-AV67))","v":6.9114563385537049E-3},0.11120722385133766,0.82168300000000005,null,111,null,{"$f":"IF($BB$12<>\"\",SUM(BC12:BC67)*BC70*BC71*BC72*Part*NonPERS2,\"\")","v":21.436479085760638},{"$f":"IF($BB$13<>\"\",SUM(BD12:BD67)*BD70*BD71*BD72*Part*NonPERS2,\"\")","v":22.212413511056869},{"$f":"IF($BB$14<>\"\",SUM(BE12:BE67)*BE70*BE71*BE72*Part*NonPERS2,\"\")","v":22.431686287186977},{"$f":"IF($BB$15<>\"\",SUM(BF12:BF67)*BF70*BF71*BF72*Part,\"\")","v":44.773000856598564},{"$f":"IF($BB$16<>\"\",SUM(BG12:BG67)*BG70*BG71*BG72*Part,\"\")","v":84.543582747002475},{"$f":"IF($BB$17<>\"\",SUM(BH12:BH67)*BH70*BH71*BH72*Part,\"\")","v":112.4286668646138},{"$f":"IF($BB$18<>\"\",SUM(BI12:BI67)*BI70*BI71*BI72*Part,\"\")","v":199.90090360724327},{"$f":"IF($BB$19<>\"\",SUM(BJ12:BJ67)*BJ70*BJ71*BJ72*Part,\"\")","v":212.86953204847615},{"$f":"IF($BB$20<>\"\",SUM(BK12:BK67)*BK70*BK71*BK72*Part,\"\")","v":101.00334318752768},{"$f":"IF($BB$21<>\"\",SUM(BL12:BL67)*BL70*BL71*BL72*Part,\"\")","v":91.255786472357556},{"$f":"SUM(BC68:BL68)","v":912.85539466782393},{"$f":"IF($BB12<>\"\",SUM(BN12:BN67)*BN70*BN71*BN72*Part*NonPERS2,\"\")","v":196.70889733659274},{"$f":"IF($BB13<>\"\",SUM(BO12:BO67)*BO70*BO71*BO72*Part*NonPERS2,\"\")","v":192.21517685792153},{"$f":"IF($BB14<>\"\",SUM(BP12:BP67)*BP70*BP71*BP72*Part*NonPERS2,\"\")","v":187.72685047059286},{"$f":"IF($BB15<>\"\",SUM(BQ12:BQ67)*BQ70*BQ71*BQ72*Part,\"\")","v":373.97636117522592},{"$f":"IF($BB16<>\"\",SUM(BR12:BR67)*BR70*BR71*BR72*Part,\"\")","v":729.12904601663377},{"$f":"IF($BB17<>\"\",SUM(BS12:BS67)*BS70*BS71*BS72*Part,\"\")","v":1042.7976733197131},{"$f":"IF($BB18<>\"\",SUM(BT12:BT67)*BT70*BT71*BT72*Part,\"\")","v":2105.9410428479155},{"$f":"IF($BB19<>\"\",SUM(BU12:BU67)*BU70*BU71*BU72*Part,\"\")","v":2788.0916804471613},{"$f":"IF($BB20<>\"\",SUM(BV12:BV67)*BV70*BV71*BV72*Part,\"\")","v":1979.8834811721679},{"$f":"IF($BB21<>\"\",SUM(BW12:BW67)*BW70*BW71*BW72*Part,\"\")","v":4990.18544395341},{"$f":"IF($BB22<>\"\",SUM(BX12:BX67)*BX70*BX71*BX72*Part,\"\")","v":1529.737337334057},{"$f":"IF($BB23<>\"\",SUM(BY12:BY67)*BY70*BY71*BY72*Part,\"\")","v":539.48459043533001},{"$f":"IF($BB24<>\"\",SUM(BZ12:BZ67)*BZ70*BZ71*BZ72*Part,\"\")","v":402.73738106944171},{"$f":"IF($BB25<>\"\",SUM(CA12:CA67)*CA70*CA71*CA72*Part,\"\")","v":300.26660005850795},{"$f":"IF($BB26<>\"\",SUM(CB12:CB67)*CB70*CB71*CB72*Part,\"\")","v":223.46604867656129},{"$f":"IF($BB27<>\"\",SUM(CC12:CC67)*CC70*CC71*CC72*Part,\"\")","v":691.37825463139154},{"$f":"SUM(BN68:CC68)","v":18273.725865802626},65.009999999999991]
[2081,86,null,{"$f":"VLOOKUP(B69,Lookups!A:B,2)","v":4592.4252548496634},{"$f":"VLOOKUP(B69,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B69,Lookups!A:D,4)","v":5484.1509724380157},{"$f":"VLOOKUP(B69,Lookups!A:E,5)","v":2741.28},null,{"$f":"VLOOKUP(A69,Trends!A67:Q159,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0489999999999999},{"$f":"K68*J68","v":41.786608812216208},{"$f":"VLOOKUP(A69,Trends!A67:Q159,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0509999999999999},{"$f":"M68*L68","v":38.983309844537771},null,{"$f":"VLOOKUP(A69,Trends!A67:Q159,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0489999999999999},{"$f":"P68*O68","v":39.545352603968745},{"$f":"VLOOKUP(A69,Trends!A67:Q159,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.05},{"$f":"R68*Q68","v":41.76241822487583},null,179027.93664768478,{"$f":"IF(ExFlg=0,E69*Trends!T69,E69*Trends!X69)","v":73892.974003538795},{"$f":"T69-U69","v":105134.96264414598},null,229031.4065193159,{"$f":"IF(ExFlg=0,H69*Trends!V69,H69*Trends!Z69)","v":125828.27951060414},103203.12700871176,null,103203.12700871176,null,{"$f":"IF(B69<71,VLOOKUP(B69,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B69<71,VLOOKUP(Active!B69,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B69<70,VLOOKUP(CE69,Lookups!$Q$3:$S$53,2),\"\")","v":""},{"$f":"IF(B69<70,VLOOKUP(CE69,Lookups!$Q$3:$S$53,3),\"\")","v":""},"",{"$f":"IF(B69<70,VLOOKUP(B69,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B69<70,VLOOKUP(B69,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B69<70,VLOOKUP(B69,Lookups!A:H,8)*(1-VLOOKUP(B69,Lookups!$DY$3:$EA$103,2))^(A69-$A$3),\"\")","v":""},{"$f":"IF(B69<70,VLOOKUP(B69,Lookups!A:I,9)*(1-VLOOKUP(B69,Lookups!$DY$3:$EA$103,3))^(A69-$A$3),\"\")","v":""},"","",{"$f":"IF(B69<71,AQ68*(1-AP68),\"\")","v":""},"",null,{"$f":"IF(BA69>=$B$3,VLOOKUP(BA69,Lookups!A:H,8)*(1-VLOOKUP(BA69,Lookups!DY:EA,2))^(BA69-$B$3),\"\")","v":0.4},{"$f":"IF(BA69>=$B$3,VLOOKUP(BA69,Lookups!A:I,9)*(1-VLOOKUP(BA69,Lookups!DY:EA,3))^(BA69-$B$3),\"\")","v":0.37624600000000002},0.37624600000000002,4.3914218627592689E-3,0.10693002293397852,0.81655800000000001,null,112,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BM69","v":0},{"$f":"1+CE68","v":66.009999999999991}]
[2082,87,null,{"$f":"VLOOKUP(B70,Lookups!A:B,2)","v":4615.3931264385328},{"$f":"VLOOKUP(B70,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B70,Lookups!A:D,4)","v":5511.5785876800501},{"$f":"VLOOKUP(B70,Lookups!A:E,5)","v":2741.28},null,{"$f":"VLOOKUP(A70,Trends!A68:Q160,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0489999999999999},43.8341526440148,{"$f":"VLOOKUP(A70,Trends!A68:Q160,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0509999999999999},40.971458646609193,null,{"$f":"VLOOKUP(A70,Trends!A68:Q160,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0489999999999999},41.483074881563212,{"$f":"VLOOKUP(A70,Trends!A68:Q160,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.05},43.850539136119622,null,{"$f":"IF(B70<65,D70*K70,D70*M70)","v":189099.38861772066},{"$f":"IF(ExFlg=0,E70*Trends!T70,E70*Trends!X70)","v":77661.515677719275},111437.87294000138,null,241685.69256086295,{"$f":"IF(ExFlg=0,H70*Trends!V70,H70*Trends!Z70)","v":132119.69348613438},{"$f":"X70-Y70","v":109565.99907472858},null,109565.99907472858,null,{"$f":"IF(B70<71,VLOOKUP(B70,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B70<71,VLOOKUP(Active!B70,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B70<70,VLOOKUP(CE70,Lookups!$Q$3:$S$53,2),\"\")","v":""},{"$f":"IF(B70<70,VLOOKUP(CE70,Lookups!$Q$3:$S$53,3),\"\")","v":""},"",{"$f":"IF(B70<70,VLOOKUP(B70,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B70<70,VLOOKUP(B70,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B70<70,VLOOKUP(B70,Lookups!A:H,8)*(1-VLOOKUP(B70,Lookups!$DY$3:$EA$103,2))^(A70-$A$3),\"\")","v":""},{"$f":"IF(B70<70,VLOOKUP(B70,Lookups!A:I,9)*(1-VLOOKUP(B70,Lookups!$DY$3:$EA$103,3))^(A70-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BA70>=$B$3,VLOOKUP(BA70,Lookups!A:H,8)*(1-VLOOKUP(BA70,Lookups!DY:EA,2))^(BA70-$B$3),\"\")","v":0.4},{"$f":"IF(BA70>=$B$3,VLOOKUP(BA70,Lookups!A:I,9)*(1-VLOOKUP(BA70,Lookups!DY:EA,3))^(BA70-$B$3),\"\")","v":0.386015},0.386015,2.7391669525835445E-3,0.10281732974421011,0.812253,null,113,"Survive",{"$f":"IF(55<$B$3,\"\",VLOOKUP(55,$B$3:$AR$93,42))","v":0.20187857078914395},{"$f":"IF(56<$B$3,\"\",VLOOKUP(56,$B$3:$AR$93,42))","v":0.19672687347384216},{"$f":"IF(57<$B$3,\"\",VLOOKUP(57,$B$3:$AR$93,42))","v":0.1915775394680338},{"$f":"IF(58<$B$3,\"\",VLOOKUP(58,$B$3:$AR$93,42))","v":0.18643409087046339},{"$f":"IF(59<$B$3,\"\",VLOOKUP(59,$B$3:$AR$93,42))","v":0.18114321607395414},{"$f":"IF(60<$B$3,\"\",VLOOKUP(60,$B$3:$AR$93,42))","v":0.17215021275584141},{"$f":"IF(61<$B$3,\"\",VLOOKUP(61,$B$3:$AR$93,42))","v":0.15989782767155244},{"$f":"IF(62<$B$3,\"\",VLOOKUP(62,$B$3:$AR$93,42))","v":0.13712902457010065},{"$f":"IF(63<$B$3,\"\",VLOOKUP(63,$B$3:$AR$93,42))","v":0.10783636917835174},{"$f":"IF(64<$B$3,\"\",VLOOKUP(64,$B$3:$AR$93,42))","v":8.7038771971594292E-2},null,{"$f":"BC70","v":0.20187857078914395},{"$f":"BD70","v":0.19672687347384216},0.1915775394680338,0.18643409087046339,0.18114321607395414,0.17215021275584141,0.15989782767155244,0.13712902457010065,0.10783636917835174,8.7038771971594292E-2,{"$f":"VLOOKUP(65,$B$3:$AR$93,42)","v":3.7356014808598577E-2},{"$f":"VLOOKUP(66,$B$3:$AR$93,42)","v":2.2061188978847773E-2},{"$f":"VLOOKUP(67,$B$3:$AR$93,42)","v":1.6576061706532051E-2},{"$f":"VLOOKUP(68,$B$3:$AR$93,42)","v":1.2461848873412956E-2},{"$f":"VLOOKUP(69,$B$3:$AR$93,42)","v":9.3716347284463642E-3},{"$f":"VLOOKUP(70,$B$3:$AR$93,42)","v":7.0479963245882894E-3},null,67.009999999999991]
[2083,88,null,{"$f":"VLOOKUP(B71,Lookups!A:B,2)","v":4638.4759120361714},{"$f":"VLOOKUP(B71,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B71,Lookups!A:D,4)","v":5539.143430141703},{"$f":"VLOOKUP(B71,Lookups!A:E,5)","v":2741.28},null,{"$f":"VLOOKUP(A71,Trends!A69:Q161,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0489999999999999},45.982026123571522,{"$f":"VLOOKUP(A71,Trends!A69:Q161,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0509999999999999},43.061003037586261,null,{"$f":"VLOOKUP(A71,Trends!A69:Q161,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0489999999999999},43.51574555075981,{"$f":"VLOOKUP(A71,Trends!A69:Q161,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.05},46.043066092925606,null,199737.42533796027,{"$f":"IF(ExFlg=0,E71*Trends!T71,E71*Trends!X71)","v":81622.252977282944},118115.17236067733,null,255039.1470522091,{"$f":"IF(ExFlg=0,H71*Trends!V71,H71*Trends!Z71)","v":138725.67816044111},116313.46889176799,null,116313.46889176799,null,{"$f":"IF(B71<71,VLOOKUP(B71,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B71<71,VLOOKUP(Active!B71,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B71<70,VLOOKUP(CE71,Lookups!$Q$3:$S$53,2),\"\")","v":""},{"$f":"IF(B71<70,VLOOKUP(CE71,Lookups!$Q$3:$S$53,3),\"\")","v":""},"",{"$f":"IF(B71<70,VLOOKUP(B71,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B71<70,VLOOKUP(B71,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B71<70,VLOOKUP(B71,Lookups!A:H,8)*(1-VLOOKUP(B71,Lookups!$DY$3:$EA$103,2))^(A71-$A$3),\"\")","v":""},{"$f":"IF(B71<70,VLOOKUP(B71,Lookups!A:I,9)*(1-VLOOKUP(B71,Lookups!$DY$3:$EA$103,3))^(A71-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BA71>=$B$3,VLOOKUP(BA71,Lookups!A:H,8)*(1-VLOOKUP(BA71,Lookups!DY:EA,2))^(BA71-$B$3),\"\")","v":0.4},{"$f":"IF(BA71>=$B$3,VLOOKUP(BA71,Lookups!A:I,9)*(1-VLOOKUP(BA71,Lookups!DY:EA,3))^(BA71-$B$3),\"\")","v":0.393507},0.393507,1.6818074213820076E-3,9.8862817061740479E-2,0.80895099999999998,null,114,"Interest",{"$f":"IF(55<$B$3,\"\",VLOOKUP(55,$B$3:$AR$93,43))","v":0.25341547072729076},{"$f":"IF(56<$B$3,\"\",VLOOKUP(56,$B$3:$AR$93,43))","v":0.24366872185316418},{"$f":"IF(57<$B$3,\"\",VLOOKUP(57,$B$3:$AR$93,43))","v":0.23429684793573477},{"$f":"IF(58<$B$3,\"\",VLOOKUP(58,$B$3:$AR$93,43))","v":0.22528543070743728},{"$f":"IF(59<$B$3,\"\",VLOOKUP(59,$B$3:$AR$93,43))","v":0.21662060644945891},{"$f":"IF(60<$B$3,\"\",VLOOKUP(60,$B$3:$AR$93,43))","v":0.20828904466294126},{"$f":"IF(61<$B$3,\"\",VLOOKUP(61,$B$3:$AR$93,43))","v":0.20027792756052043},{"$f":"IF(62<$B$3,\"\",VLOOKUP(62,$B$3:$AR$93,43))","v":0.19257493034665427},{"$f":"IF(63<$B$3,\"\",VLOOKUP(63,$B$3:$AR$93,43))","v":0.18516820225639832},{"$f":"IF(64<$B$3,\"\",VLOOKUP(64,$B$3:$AR$93,43))","v":0.17804634832345992},null,{"$f":"BC71","v":0.25341547072729076},0.24366872185316418,0.23429684793573477,0.22528543070743728,0.21662060644945891,0.20828904466294126,0.20027792756052043,0.19257493034665427,0.18516820225639832,0.17804634832345992,{"$f":"VLOOKUP(65,$B$3:$AR$93,43)","v":0.17119841184948068},{"$f":"VLOOKUP(66,$B$3:$AR$93,43)","v":0.16461385754757757},{"$f":"VLOOKUP(67,$B$3:$AR$93,43)","v":0.15828255533420921},{"$f":"VLOOKUP(68,$B$3:$AR$93,43)","v":0.15219476474443192},{"$f":"VLOOKUP(69,$B$3:$AR$93,43)","v":0.14634111994656915},{"$f":"VLOOKUP(70,$B$3:$AR$93,43)","v":0.14071261533323956},null,68.009999999999991]
[2084,89,null,{"$f":"VLOOKUP(B72,Lookups!A:B,2)","v":4638.4759120361714},{"$f":"VLOOKUP(B72,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B72,Lookups!A:D,4)","v":5539.143430141703},{"$f":"VLOOKUP(B72,Lookups!A:E,5)","v":2741.28},null,{"$f":"VLOOKUP(A72,Trends!A70:Q162,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0489999999999999},48.235145403626525,{"$f":"VLOOKUP(A72,Trends!A70:Q162,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0509999999999999},45.25711419250316,null,{"$f":"VLOOKUP(A72,Trends!A70:Q162,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0489999999999999},45.648017082747039,{"$f":"VLOOKUP(A72,Trends!A70:Q162,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.05},48.345219397571888,null,209924.03403019626,{"$f":"IF(ExFlg=0,E72*Trends!T72,E72*Trends!X72)","v":85784.987879124368},124139.04615107189,null,267791.10440481955,{"$f":"IF(ExFlg=0,H72*Trends!V72,H72*Trends!Z72)","v":145661.96206846315},122129.1423363564,null,122129.1423363564,null,{"$f":"IF(B72<71,VLOOKUP(B72,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B72<71,VLOOKUP(Active!B72,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B72<70,VLOOKUP(CE72,Lookups!$Q$3:$S$53,2),\"\")","v":""},{"$f":"IF(B72<70,VLOOKUP(CE72,Lookups!$Q$3:$S$53,3),\"\")","v":""},"",{"$f":"IF(B72<70,VLOOKUP(B72,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B72<70,VLOOKUP(B72,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B72<70,VLOOKUP(B72,Lookups!A:H,8)*(1-VLOOKUP(B72,Lookups!$DY$3:$EA$103,2))^(A72-$A$3),\"\")","v":""},{"$f":"IF(B72<70,VLOOKUP(B72,Lookups!A:I,9)*(1-VLOOKUP(B72,Lookups!$DY$3:$EA$103,3))^(A72-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BA72>=$B$3,VLOOKUP(BA72,Lookups!A:H,8)*(1-VLOOKUP(BA72,Lookups!DY:EA,2))^(BA72-$B$3),\"\")","v":0.4},{"$f":"IF(BA72>=$B$3,VLOOKUP(BA72,Lookups!A:I,9)*(1-VLOOKUP(BA72,Lookups!DY:EA,3))^(BA72-$B$3),\"\")","v":0.398308},0.398308,1.020004428416238E-3,9.5060401020904309E-2,0.80683499999999997,null,115,"Retire",{"$f":"IF(55<$B$3,\"\",VLOOKUP(55,$B$3:$AR$93,31))","v":0.02},{"$f":"IF(56<$B$3,\"\",VLOOKUP(56,$B$3:$AR$93,31))","v":0.02},{"$f":"IF(57<$B$3,\"\",VLOOKUP(57,$B$3:$AR$93,31))","v":0.02},{"$f":"IF(58<$B$3,\"\",VLOOKUP(58,$B$3:$AR$93,31))","v":0.02},{"$f":"IF(59<$B$3,\"\",VLOOKUP(59,$B$3:$AR$93,31))","v":0.04},{"$f":"IF(60<$B$3,\"\",VLOOKUP(60,$B$3:$AR$93,31))","v":0.06},{"$f":"IF(61<$B$3,\"\",VLOOKUP(61,$B$3:$AR$93,31))","v":0.13},{"$f":"IF(62<$B$3,\"\",VLOOKUP(62,$B$3:$AR$93,31))","v":0.2},{"$f":"IF(63<$B$3,\"\",VLOOKUP(63,$B$3:$AR$93,31))","v":0.18},{"$f":"IF(64<$B$3,\"\",VLOOKUP(64,$B$3:$AR$93,31))","v":0.56000000000000005},"Aggregate Totals",{"$f":"BC72","v":0.02},0.02,0.02,0.02,0.04,0.06,0.13,0.2,0.18,0.56000000000000005,{"$f":"VLOOKUP(65,$B$3:$AR$93,31)","v":0.4},{"$f":"VLOOKUP(66,$B$3:$AR$93,31)","v":0.24},{"$f":"VLOOKUP(67,$B$3:$AR$93,31)","v":0.24},{"$f":"VLOOKUP(68,$B$3:$AR$93,31)","v":0.24},{"$f":"VLOOKUP(69,$B$3:$AR$93,31)","v":0.24},{"$f":"VLOOKUP(70,$B$3:$AR$93,31)","v":1},"Aggregate Totals",69.009999999999991]
[2085,90,null,{"$f":"VLOOKUP(B73,Lookups!A:B,2)","v":4638.4759120361714},{"$f":"VLOOKUP(B73,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B73,Lookups!A:D,4)","v":5539.143430141703},{"$f":"VLOOKUP(B73,Lookups!A:E,5)","v":2741.28},null,{"$f":"VLOOKUP(A73,Trends!A71:Q163,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0489999999999999},50.598667528404221,{"$f":"VLOOKUP(A73,Trends!A71:Q163,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0509999999999999},47.565227016320819,null,{"$f":"VLOOKUP(A73,Trends!A71:Q163,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0489999999999999},47.884769919801641,{"$f":"VLOOKUP(A73,Trends!A71:Q163,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.05},50.762480367450486,null,220630.15976573626,{"$f":"IF(ExFlg=0,E73*Trends!T73,E73*Trends!X73)","v":90160.022260959711},130470.13750477655,null,281180.65962506057,{"$f":"IF(ExFlg=0,H73*Trends!V73,H73*Trends!Z73)","v":152945.06017188632},128235.59945317425,null,128235.59945317425,null,{"$f":"IF(B73<71,VLOOKUP(B73,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B73<71,VLOOKUP(Active!B73,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B73<70,VLOOKUP(CE73,Lookups!$Q$3:$S$53,2),\"\")","v":""},{"$f":"IF(B73<70,VLOOKUP(CE73,Lookups!$Q$3:$S$53,3),\"\")","v":""},"",{"$f":"IF(B73<70,VLOOKUP(B73,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B73<70,VLOOKUP(B73,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B73<70,VLOOKUP(B73,Lookups!A:H,8)*(1-VLOOKUP(B73,Lookups!$DY$3:$EA$103,2))^(A73-$A$3),\"\")","v":""},{"$f":"IF(B73<70,VLOOKUP(B73,Lookups!A:I,9)*(1-VLOOKUP(B73,Lookups!$DY$3:$EA$103,3))^(A73-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BA73>=$B$3,VLOOKUP(BA73,Lookups!A:H,8)*(1-VLOOKUP(BA73,Lookups!DY:EA,2))^(BA73-$B$3),\"\")","v":0.4},{"$f":"IF(BA73>=$B$3,VLOOKUP(BA73,Lookups!A:I,9)*(1-VLOOKUP(BA73,Lookups!DY:EA,3))^(BA73-$B$3),\"\")","v":0.4},0.4,6.1372850454262308E-4,9.1404231750869522E-2,0.80608999999999997,null,116,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BM68*BM69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CD68*CD69","v":0},70.009999999999991]
[2086,91,null,{"$f":"VLOOKUP(B74,Lookups!A:B,2)","v":4638.4759120361714},{"$f":"VLOOKUP(B74,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B74,Lookups!A:D,4)","v":5539.143430141703},{"$f":"VLOOKUP(B74,Lookups!A:E,5)","v":2741.28},null,{"$f":"VLOOKUP(A74,Trends!A72:Q164,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0489999999999999},53.078002237296026,{"$f":"VLOOKUP(A74,Trends!A72:Q164,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0509999999999999},49.991053594153179,null,{"$f":"VLOOKUP(A74,Trends!A72:Q164,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0489999999999999},50.231123645871918,{"$f":"VLOOKUP(A74,Trends!A72:Q164,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.05},53.300604385823014,null,231882.29791378879,{"$f":"IF(ExFlg=0,E74*Trends!T74,E74*Trends!X74)","v":94758.183396268651},137124.11451752012,null,295239.69260631356,{"$f":"IF(ExFlg=0,H74*Trends!V74,H74*Trends!Z74)","v":160592.31318048065},134647.37942583291,null,134647.37942583291,null,{"$f":"IF(B74<71,VLOOKUP(B74,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B74<71,VLOOKUP(Active!B74,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B74<70,VLOOKUP(CE74,Lookups!$Q$3:$S$53,2),\"\")","v":""},{"$f":"IF(B74<70,VLOOKUP(CE74,Lookups!$Q$3:$S$53,3),\"\")","v":""},"",{"$f":"IF(B74<70,VLOOKUP(B74,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B74<70,VLOOKUP(B74,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B74<70,VLOOKUP(B74,Lookups!A:H,8)*(1-VLOOKUP(B74,Lookups!$DY$3:$EA$103,2))^(A74-$A$3),\"\")","v":""},{"$f":"IF(B74<70,VLOOKUP(B74,Lookups!A:I,9)*(1-VLOOKUP(B74,Lookups!$DY$3:$EA$103,3))^(A74-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BA74>=$B$3,VLOOKUP(BA74,Lookups!A:H,8)*(1-VLOOKUP(BA74,Lookups!DY:EA,2))^(BA74-$B$3),\"\")","v":0.4},{"$f":"IF(BA74>=$B$3,VLOOKUP(BA74,Lookups!A:I,9)*(1-VLOOKUP(BA74,Lookups!DY:EA,3))^(BA74-$B$3),\"\")","v":0.4},0.4,3.6823710272557386E-4,8.7888684375836079E-2,0.80608999999999997,null,117,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BM73*(1+PctMarried)","v":0},"with spouses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CD73*(1+PctMarried)","v":0},71.009999999999991]
[2087,92,null,{"$f":"VLOOKUP(B75,Lookups!A:B,2)","v":4638.4759120361714},{"$f":"VLOOKUP(B75,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B75,Lookups!A:D,4)","v":5539.143430141703},{"$f":"VLOOKUP(B75,Lookups!A:E,5)","v":2741.28},null,{"$f":"VLOOKUP(A75,Trends!A73:Q165,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0489999999999999},55.678824346923527,{"$f":"VLOOKUP(A75,Trends!A73:Q165,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0509999999999999},52.540597327454989,null,{"$f":"VLOOKUP(A75,Trends!A73:Q165,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0489999999999999},52.692448704519641,{"$f":"VLOOKUP(A75,Trends!A73:Q165,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.05},55.965634605114168,null,243708.29510739201,{"$f":"IF(ExFlg=0,E75*Trends!T75,E75*Trends!X75)","v":99590.850749478341},144117.44435791369,null,310001.6772366293,{"$f":"IF(ExFlg=0,H75*Trends!V75,H75*Trends!Z75)","v":168621.92883950469},141379.74839712461,null,141379.74839712461,null,{"$f":"IF(B75<71,VLOOKUP(B75,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B75<71,VLOOKUP(Active!B75,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B75<70,VLOOKUP(CE75,Lookups!$Q$3:$S$53,2),\"\")","v":""},{"$f":"IF(B75<70,VLOOKUP(CE75,Lookups!$Q$3:$S$53,3),\"\")","v":""},"",{"$f":"IF(B75<70,VLOOKUP(B75,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B75<70,VLOOKUP(B75,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B75<70,VLOOKUP(B75,Lookups!A:H,8)*(1-VLOOKUP(B75,Lookups!$DY$3:$EA$103,2))^(A75-$A$3),\"\")","v":""},{"$f":"IF(B75<70,VLOOKUP(B75,Lookups!A:I,9)*(1-VLOOKUP(B75,Lookups!$DY$3:$EA$103,3))^(A75-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BA75>=$B$3,VLOOKUP(BA75,Lookups!A:H,8)*(1-VLOOKUP(BA75,Lookups!DY:EA,2))^(BA75-$B$3),\"\")","v":0.4},{"$f":"IF(BA75>=$B$3,VLOOKUP(BA75,Lookups!A:I,9)*(1-VLOOKUP(BA75,Lookups!DY:EA,3))^(BA75-$B$3),\"\")","v":0.4},0.4,2.2094226163534432E-4,8.4508350361380838E-2,0.80608999999999997,null,118,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72.009999999999991]
[2088,93,null,{"$f":"VLOOKUP(B76,Lookups!A:B,2)","v":4638.4759120361714},{"$f":"VLOOKUP(B76,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B76,Lookups!A:D,4)","v":5539.143430141703},{"$f":"VLOOKUP(B76,Lookups!A:E,5)","v":2741.28},null,{"$f":"VLOOKUP(A76,Trends!A74:Q166,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0489999999999999},58.407086739922775,{"$f":"VLOOKUP(A76,Trends!A74:Q166,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0509999999999999},55.220167791155191,null,{"$f":"VLOOKUP(A76,Trends!A74:Q166,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0489999999999999},55.2743786910411,{"$f":"VLOOKUP(A76,Trends!A74:Q166,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.05},58.763916335369878,null,256137.41815786899,{"$f":"IF(ExFlg=0,E76*Trends!T76,E76*Trends!X76)","v":104669.98413770173},151467.43402016727,null,325501.76109846076,{"$f":"IF(ExFlg=0,H76*Trends!V76,H76*Trends!Z76)","v":177053.0252814799},148448.73581698086,null,148448.73581698086,null,{"$f":"IF(B76<71,VLOOKUP(B76,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B76<71,VLOOKUP(Active!B76,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B76<70,VLOOKUP(CE76,Lookups!$Q$3:$S$53,2),\"\")","v":""},{"$f":"IF(B76<70,VLOOKUP(CE76,Lookups!$Q$3:$S$53,3),\"\")","v":""},"",{"$f":"IF(B76<70,VLOOKUP(B76,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B76<70,VLOOKUP(B76,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B76<70,VLOOKUP(B76,Lookups!A:H,8)*(1-VLOOKUP(B76,Lookups!$DY$3:$EA$103,2))^(A76-$A$3),\"\")","v":""},{"$f":"IF(B76<70,VLOOKUP(B76,Lookups!A:I,9)*(1-VLOOKUP(B76,Lookups!$DY$3:$EA$103,3))^(A76-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BA76>=$B$3,VLOOKUP(BA76,Lookups!A:H,8)*(1-VLOOKUP(BA76,Lookups!DY:EA,2))^(BA76-$B$3),\"\")","v":0.4},{"$f":"IF(BA76>=$B$3,VLOOKUP(BA76,Lookups!A:I,9)*(1-VLOOKUP(BA76,Lookups!DY:EA,3))^(BA76-$B$3),\"\")","v":0.4},0.4,1.3256535698120657E-4,8.1258029193635423E-2,0.80608999999999997,null,119,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73.009999999999991]
[2089,94,null,{"$f":"VLOOKUP(B77,Lookups!A:B,2)","v":4638.4759120361714},{"$f":"VLOOKUP(B77,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B77,Lookups!A:D,4)","v":5539.143430141703},{"$f":"VLOOKUP(B77,Lookups!A:E,5)","v":2741.28},null,{"$f":"VLOOKUP(A77,Trends!A75:Q167,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0489999999999999},61.26903399017899,{"$f":"VLOOKUP(A77,Trends!A75:Q167,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0509999999999999},58.036396348504105,null,{"$f":"VLOOKUP(A77,Trends!A75:Q167,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0489999999999999},57.982823246902107,{"$f":"VLOOKUP(A77,Trends!A75:Q167,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.05},61.702112152138376,null,269200.42648392031,{"$f":"IF(ExFlg=0,E77*Trends!T77,E77*Trends!X77)","v":110008.15332872451},159192.27315519581,null,341776.84915338381,{"$f":"IF(ExFlg=0,H77*Trends!V77,H77*Trends!Z77)","v":185905.67654555393},155871.17260782988,null,155871.17260782988,null,{"$f":"IF(B77<71,VLOOKUP(B77,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B77<71,VLOOKUP(Active!B77,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B77<70,VLOOKUP(CE77,Lookups!$Q$3:$S$53,2),\"\")","v":""},{"$f":"IF(B77<70,VLOOKUP(CE77,Lookups!$Q$3:$S$53,3),\"\")","v":""},"",{"$f":"IF(B77<70,VLOOKUP(B77,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B77<70,VLOOKUP(B77,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B77<70,VLOOKUP(B77,Lookups!A:H,8)*(1-VLOOKUP(B77,Lookups!$DY$3:$EA$103,2))^(A77-$A$3),\"\")","v":""},{"$f":"IF(B77<70,VLOOKUP(B77,Lookups!A:I,9)*(1-VLOOKUP(B77,Lookups!$DY$3:$EA$103,3))^(A77-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BA77>=$B$3,VLOOKUP(BA77,Lookups!A:H,8)*(1-VLOOKUP(BA77,Lookups!DY:EA,2))^(BA77-$B$3),\"\")","v":1},{"$f":"IF(BA77>=$B$3,VLOOKUP(BA77,Lookups!A:I,9)*(1-VLOOKUP(BA77,Lookups!DY:EA,3))^(BA77-$B$3),\"\")","v":1},1,7.9539214188723939E-5,7.8132720378495599E-2,0.54166700000000001,null,120,null,{"$f":"SUM(BC12:BC67)","v":65779.516389349577},{"$f":"SUM(BD12:BD67)","v":72743.273769041465},78453.342832028269,82000.10626500909,82867.733139493357,80396.744296972203,73872.431836847769,62007.042394300581,43233.283454305012,16177.566841723954,null,{"$f":"SUM(BN12:BN67)","v":603616.67065364297},{"$f":"SUM(BO12:BO67)","v":629484.10472281126},656562.27401677228,684923.96690561413,714676.019708924,745695.38386788301,778240.53484951705,812146.84584036272,847465.64862797863,884645.91334827838,{"$f":"SUM(BX12:BX67)","v":919990.30036157055},952267.88643634215,983972.44230290793,1014846.2101697781,1044492.2552271039,1072515.6924881593,null,74.009999999999991]
[2090,95,null,{"$f":"VLOOKUP(B78,Lookups!A:B,2)","v":4638.4759120361714},{"$f":"VLOOKUP(B78,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B78,Lookups!A:D,4)","v":5539.143430141703},{"$f":"VLOOKUP(B78,Lookups!A:E,5)","v":2741.28},null,{"$f":"VLOOKUP(A78,Trends!A76:Q168,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0489999999999999},64.271216655697756,{"$f":"VLOOKUP(A78,Trends!A76:Q168,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0509999999999999},60.99625256227781,null,{"$f":"VLOOKUP(A78,Trends!A76:Q168,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0489999999999999},60.823981586000308,{"$f":"VLOOKUP(A78,Trends!A76:Q168,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.05},64.787217759745303,null,282929.6482346002,{"$f":"IF(ExFlg=0,E78*Trends!T78,E78*Trends!X78)","v":115618.56914848946},167311.07908611075,null,358865.69161105307,{"$f":"IF(ExFlg=0,H78*Trends!V78,H78*Trends!Z78)","v":195200.96037283161},163664.73123822146,null,163664.73123822146,null,{"$f":"IF(B78<71,VLOOKUP(B78,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B78<71,VLOOKUP(Active!B78,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B78<70,VLOOKUP(CE78,Lookups!$Q$3:$S$53,2),\"\")","v":""},{"$f":"IF(B78<70,VLOOKUP(CE78,Lookups!$Q$3:$S$53,3),\"\")","v":""},"",{"$f":"IF(B78<70,VLOOKUP(B78,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B78<70,VLOOKUP(B78,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B78<70,VLOOKUP(B78,Lookups!A:H,8)*(1-VLOOKUP(B78,Lookups!$DY$3:$EA$103,2))^(A78-$A$3),\"\")","v":""},{"$f":"IF(B78<70,VLOOKUP(B78,Lookups!A:I,9)*(1-VLOOKUP(B78,Lookups!$DY$3:$EA$103,3))^(A78-$A$3),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75.009999999999991]
[2091,96,null,{"$f":"VLOOKUP(B79,Lookups!A:B,2)","v":4638.4759120361714},{"$f":"VLOOKUP(B79,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B79,Lookups!A:D,4)","v":5539.143430141703},{"$f":"VLOOKUP(B79,Lookups!A:E,5)","v":2741.28},null,{"$f":"VLOOKUP(A79,Trends!A77:Q169,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0489999999999999},67.420506271826937,{"$f":"VLOOKUP(A79,Trends!A77:Q169,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0509999999999999},64.107061442953977,null,{"$f":"VLOOKUP(A79,Trends!A77:Q169,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0489999999999999},63.804356683714317,{"$f":"VLOOKUP(A79,Trends!A77:Q169,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.05},68.026578647732578,null,297359.06029456481,{"$f":"IF(ExFlg=0,E79*Trends!T79,E79*Trends!X79)","v":121515.1161750624},175843.94411950241,null,376808.97619160573,{"$f":"IF(ExFlg=0,H79*Trends!V79,H79*Trends!Z79)","v":204961.00839147321},171847.96780013252,null,171847.96780013252,null,{"$f":"IF(B79<71,VLOOKUP(B79,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B79<71,VLOOKUP(Active!B79,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B79<70,VLOOKUP(CE79,Lookups!$Q$3:$S$53,2),\"\")","v":""},{"$f":"IF(B79<70,VLOOKUP(CE79,Lookups!$Q$3:$S$53,3),\"\")","v":""},"",{"$f":"IF(B79<70,VLOOKUP(B79,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B79<70,VLOOKUP(B79,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B79<70,VLOOKUP(B79,Lookups!A:H,8)*(1-VLOOKUP(B79,Lookups!$DY$3:$EA$103,2))^(A79-$A$3),\"\")","v":""},{"$f":"IF(B79<70,VLOOKUP(B79,Lookups!A:I,9)*(1-VLOOKUP(B79,Lookups!$DY$3:$EA$103,3))^(A79-$A$3),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76.009999999999991]
[2092,97,null,{"$f":"VLOOKUP(B80,Lookups!A:B,2)","v":4638.4759120361714},{"$f":"VLOOKUP(B80,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B80,Lookups!A:D,4)","v":5539.143430141703},{"$f":"VLOOKUP(B80,Lookups!A:E,5)","v":2741.28},null,{"$f":"VLOOKUP(A80,Trends!A78:Q170,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0489999999999999},70.724111079146454,{"$f":"VLOOKUP(A80,Trends!A78:Q170,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.0509999999999999},67.376521576544633,null,{"$f":"VLOOKUP(A80,Trends!A78:Q170,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0489999999999999},66.930770161216316,{"$f":"VLOOKUP(A80,Trends!A78:Q170,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.05},71.427907580119211,null,312524.37236958765,{"$f":"IF(ExFlg=0,E80*Trends!T80,E80*Trends!X80)","v":127712.38709999056},184811.98526959709,null,395649.42500118609,{"$f":"IF(ExFlg=0,H80*Trends!V80,H80*Trends!Z80)","v":215209.05881104685},180440.36619013923,null,180440.36619013923,null,{"$f":"IF(B80<71,VLOOKUP(B80,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B80<71,VLOOKUP(Active!B80,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B80<70,VLOOKUP(CE80,Lookups!$Q$3:$S$53,2),\"\")","v":""},{"$f":"IF(B80<70,VLOOKUP(CE80,Lookups!$Q$3:$S$53,3),\"\")","v":""},"",{"$f":"IF(B80<70,VLOOKUP(B80,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B80<70,VLOOKUP(B80,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B80<70,VLOOKUP(B80,Lookups!A:H,8)*(1-VLOOKUP(B80,Lookups!$DY$3:$EA$103,2))^(A80-$A$3),\"\")","v":""},{"$f":"IF(B80<70,VLOOKUP(B80,Lookups!A:I,9)*(1-VLOOKUP(B80,Lookups!$DY$3:$EA$103,3))^(A80-$A$3),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77.009999999999991]
[2093,98,null,{"$f":"VLOOKUP(B81,Lookups!A:B,2)","v":4638.4759120361714},{"$f":"VLOOKUP(B81,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B81,Lookups!A:D,4)","v":5539.143430141703},{"$f":"VLOOKUP(B81,Lookups!A:E,5)","v":2741.28},null,{"$f":"VLOOKUP(A81,Trends!A79:Q171,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0489999999999999},74.189592522024626,{"$f":"VLOOKUP(A81,Trends!A79:Q171,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.05},70.812724176948407,null,{"$f":"VLOOKUP(A81,Trends!A79:Q171,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0489999999999999},70.210377899115912,{"$f":"VLOOKUP(A81,Trends!A79:Q171,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.05},74.999302959125174,null,328463.11536043661,{"$f":"IF(ExFlg=0,E81*Trends!T81,E81*Trends!X81)","v":134225.71884209008},194237.39651834653,null,415431.8962512454,{"$f":"IF(ExFlg=0,H81*Trends!V81,H81*Trends!Z81)","v":225969.51175159923},189462.38449964617,null,189462.38449964617,null,{"$f":"IF(B81<71,VLOOKUP(B81,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B81<71,VLOOKUP(Active!B81,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B81<70,VLOOKUP(CE81,Lookups!$Q$3:$S$53,2),\"\")","v":""},{"$f":"IF(B81<70,VLOOKUP(CE81,Lookups!$Q$3:$S$53,3),\"\")","v":""},"",{"$f":"IF(B81<70,VLOOKUP(B81,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B81<70,VLOOKUP(B81,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B81<70,VLOOKUP(B81,Lookups!A:H,8)*(1-VLOOKUP(B81,Lookups!$DY$3:$EA$103,2))^(A81-$A$3),\"\")","v":""},{"$f":"IF(B81<70,VLOOKUP(B81,Lookups!A:I,9)*(1-VLOOKUP(B81,Lookups!$DY$3:$EA$103,3))^(A81-$A$3),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78.009999999999991]
[2094,99,null,{"$f":"VLOOKUP(B82,Lookups!A:B,2)","v":4638.4759120361714},{"$f":"VLOOKUP(B82,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B82,Lookups!A:D,4)","v":5539.143430141703},{"$f":"VLOOKUP(B82,Lookups!A:E,5)","v":2741.28},null,{"$f":"VLOOKUP(A82,Trends!A80:Q172,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0489999999999999},77.824882555603821,{"$f":"VLOOKUP(A82,Trends!A80:Q172,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.05},74.353360385795824,null,{"$f":"VLOOKUP(A82,Trends!A80:Q172,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0489999999999999},73.65068641617259,{"$f":"VLOOKUP(A82,Trends!A80:Q172,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0489999999999999},78.749268107081434,null,344886.27112845844,{"$f":"IF(ExFlg=0,E82*Trends!T82,E82*Trends!X82)","v":140937.00478419461},203949.26634426383,null,436203.49106380768,{"$f":"IF(ExFlg=0,H82*Trends!V82,H82*Trends!Z82)","v":237267.98733917921},198935.50372462848,null,198935.50372462848,null,{"$f":"IF(B82<71,VLOOKUP(B82,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B82<71,VLOOKUP(Active!B82,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B82<70,VLOOKUP(CE82,Lookups!$Q$3:$S$53,2),\"\")","v":""},{"$f":"IF(B82<70,VLOOKUP(CE82,Lookups!$Q$3:$S$53,3),\"\")","v":""},"",{"$f":"IF(B82<70,VLOOKUP(B82,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B82<70,VLOOKUP(B82,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B82<70,VLOOKUP(B82,Lookups!A:H,8)*(1-VLOOKUP(B82,Lookups!$DY$3:$EA$103,2))^(A82-$A$3),\"\")","v":""},{"$f":"IF(B82<70,VLOOKUP(B82,Lookups!A:I,9)*(1-VLOOKUP(B82,Lookups!$DY$3:$EA$103,3))^(A82-$A$3),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79.009999999999991]
[2095,100,null,{"$f":"VLOOKUP(B83,Lookups!A:B,2)","v":4638.4759120361714},{"$f":"VLOOKUP(B83,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B83,Lookups!A:D,4)","v":5539.143430141703},{"$f":"VLOOKUP(B83,Lookups!A:E,5)","v":2741.28},null,{"$f":"VLOOKUP(A83,Trends!A81:Q173,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0489999999999999},81.638301800828401,{"$f":"VLOOKUP(A83,Trends!A81:Q173,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.05},78.071028405085613,null,{"$f":"VLOOKUP(A83,Trends!A81:Q173,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0489999999999999},77.259570050565046,{"$f":"VLOOKUP(A83,Trends!A81:Q173,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0489999999999999},82.607982244328426,null,362130.58468488132,{"$f":"IF(ExFlg=0,E83*Trends!T83,E83*Trends!X83)","v":147983.85502340432},214146.729661477,null,457577.46212593425,{"$f":"IF(ExFlg=0,H83*Trends!V83,H83*Trends!Z83)","v":248894.11871879897},208683.34340713528,null,208683.34340713528,null,{"$f":"IF(B83<71,VLOOKUP(B83,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B83<71,VLOOKUP(Active!B83,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B83<70,VLOOKUP(CE83,Lookups!$Q$3:$S$53,2),\"\")","v":""},{"$f":"IF(B83<70,VLOOKUP(CE83,Lookups!$Q$3:$S$53,3),\"\")","v":""},"",{"$f":"IF(B83<70,VLOOKUP(B83,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B83<70,VLOOKUP(B83,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B83<70,VLOOKUP(B83,Lookups!A:H,8)*(1-VLOOKUP(B83,Lookups!$DY$3:$EA$103,2))^(A83-$A$3),\"\")","v":""},{"$f":"IF(B83<70,VLOOKUP(B83,Lookups!A:I,9)*(1-VLOOKUP(B83,Lookups!$DY$3:$EA$103,3))^(A83-$A$3),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80.009999999999991]
[2096,101,null,{"$f":"VLOOKUP(B84,Lookups!A:B,2)","v":4638.4759120361714},{"$f":"VLOOKUP(B84,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B84,Lookups!A:D,4)","v":5539.143430141703},{"$f":"VLOOKUP(B84,Lookups!A:E,5)","v":2741.28},null,{"$f":"VLOOKUP(A84,Trends!A82:Q174,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0489999999999999},85.638578589068985,{"$f":"VLOOKUP(A84,Trends!A82:Q174,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.05},81.974579825339902,null,{"$f":"VLOOKUP(A84,Trends!A82:Q174,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0489999999999999},81.045288983042724,{"$f":"VLOOKUP(A84,Trends!A82:Q174,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0489999999999999},86.655773374300509,null,380237.11391912546,{"$f":"IF(ExFlg=0,E84*Trends!T84,E84*Trends!X84)","v":155383.04777457454},224854.06614455092,null,479998.75777010497,{"$f":"IF(ExFlg=0,H84*Trends!V84,H84*Trends!Z84)","v":261089.93053602008},218908.82723408489,null,218908.82723408489,null,{"$f":"IF(B84<71,VLOOKUP(B84,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B84<71,VLOOKUP(Active!B84,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B84<70,VLOOKUP(CE84,Lookups!$Q$3:$S$53,2),\"\")","v":""},{"$f":"IF(B84<70,VLOOKUP(CE84,Lookups!$Q$3:$S$53,3),\"\")","v":""},"",{"$f":"IF(B84<70,VLOOKUP(B84,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B84<70,VLOOKUP(B84,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B84<70,VLOOKUP(B84,Lookups!A:H,8)*(1-VLOOKUP(B84,Lookups!$DY$3:$EA$103,2))^(A84-$A$3),\"\")","v":""},{"$f":"IF(B84<70,VLOOKUP(B84,Lookups!A:I,9)*(1-VLOOKUP(B84,Lookups!$DY$3:$EA$103,3))^(A84-$A$3),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81.009999999999991]
[2097,102,null,{"$f":"VLOOKUP(B85,Lookups!A:B,2)","v":4638.4759120361714},{"$f":"VLOOKUP(B85,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B85,Lookups!A:D,4)","v":5539.143430141703},{"$f":"VLOOKUP(B85,Lookups!A:E,5)","v":2741.28},null,{"$f":"VLOOKUP(A85,Trends!A83:Q175,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0489999999999999},89.834868939933358,{"$f":"VLOOKUP(A85,Trends!A83:Q175,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.05},86.073308816606897,null,{"$f":"VLOOKUP(A85,Trends!A83:Q175,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0489999999999999},85.016508143211809,{"$f":"VLOOKUP(A85,Trends!A83:Q175,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0489999999999999},90.901906269641231,null,399248.96961508173,{"$f":"IF(ExFlg=0,E85*Trends!T85,E85*Trends!X85)","v":163152.20016330329},236096.76945177844,null,503518.69690084009,{"$f":"IF(ExFlg=0,H85*Trends!V85,H85*Trends!Z85)","v":273883.33713228506},229635.35976855503,null,229635.35976855503,null,{"$f":"IF(B85<71,VLOOKUP(B85,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B85<71,VLOOKUP(Active!B85,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B85<70,VLOOKUP(CE85,Lookups!$Q$3:$S$53,2),\"\")","v":""},{"$f":"IF(B85<70,VLOOKUP(CE85,Lookups!$Q$3:$S$53,3),\"\")","v":""},"",{"$f":"IF(B85<70,VLOOKUP(B85,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B85<70,VLOOKUP(B85,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B85<70,VLOOKUP(B85,Lookups!A:H,8)*(1-VLOOKUP(B85,Lookups!$DY$3:$EA$103,2))^(A85-$A$3),\"\")","v":""},{"$f":"IF(B85<70,VLOOKUP(B85,Lookups!A:I,9)*(1-VLOOKUP(B85,Lookups!$DY$3:$EA$103,3))^(A85-$A$3),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82.009999999999991]
[2098,103,null,{"$f":"VLOOKUP(B86,Lookups!A:B,2)","v":4638.4759120361714},{"$f":"VLOOKUP(B86,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B86,Lookups!A:D,4)","v":5539.143430141703},{"$f":"VLOOKUP(B86,Lookups!A:E,5)","v":2741.28},null,{"$f":"VLOOKUP(A86,Trends!A84:Q176,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0489999999999999},94.236777517990092,{"$f":"VLOOKUP(A86,Trends!A84:Q176,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.05},90.37697425743724,null,{"$f":"VLOOKUP(A86,Trends!A84:Q176,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0489999999999999},89.182317042229187,{"$f":"VLOOKUP(A86,Trends!A84:Q176,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0489999999999999},95.356099676853646,null,419211.41809583578,{"$f":"IF(ExFlg=0,E86*Trends!T86,E86*Trends!X86)","v":171309.81017146847},247901.6079243673,null,528191.11304898129,{"$f":"IF(ExFlg=0,H86*Trends!V86,H86*Trends!Z86)","v":287303.62065176701},240887.49239721429,null,240887.49239721429,null,{"$f":"IF(B86<71,VLOOKUP(B86,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B86<71,VLOOKUP(Active!B86,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B86<70,VLOOKUP(CE86,Lookups!$Q$3:$S$53,2),\"\")","v":""},{"$f":"IF(B86<70,VLOOKUP(CE86,Lookups!$Q$3:$S$53,3),\"\")","v":""},"",{"$f":"IF(B86<70,VLOOKUP(B86,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B86<70,VLOOKUP(B86,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B86<70,VLOOKUP(B86,Lookups!A:H,8)*(1-VLOOKUP(B86,Lookups!$DY$3:$EA$103,2))^(A86-$A$3),\"\")","v":""},{"$f":"IF(B86<70,VLOOKUP(B86,Lookups!A:I,9)*(1-VLOOKUP(B86,Lookups!$DY$3:$EA$103,3))^(A86-$A$3),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83.009999999999991]
[2099,104,null,{"$f":"VLOOKUP(B87,Lookups!A:B,2)","v":4638.4759120361714},{"$f":"VLOOKUP(B87,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B87,Lookups!A:D,4)","v":5539.143430141703},{"$f":"VLOOKUP(B87,Lookups!A:E,5)","v":2741.28},null,{"$f":"VLOOKUP(A87,Trends!A85:Q177,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0489999999999999},98.854379616371602,{"$f":"VLOOKUP(A87,Trends!A85:Q177,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.05},94.895822970309112,null,{"$f":"VLOOKUP(A87,Trends!A85:Q177,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0489999999999999},93.552250577298409,{"$f":"VLOOKUP(A87,Trends!A85:Q177,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0489999999999999},100.02854856101946,null,440171.9890006276,{"$f":"IF(ExFlg=0,E87*Trends!T87,E87*Trends!X87)","v":179875.3006800419},260296.6883205857,null,554072.47758838127,{"$f":"IF(ExFlg=0,H87*Trends!V87,H87*Trends!Z87)","v":301381.49806370359},252690.97952467768,null,252690.97952467768,null,{"$f":"IF(B87<71,VLOOKUP(B87,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B87<71,VLOOKUP(Active!B87,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B87<70,VLOOKUP(CE87,Lookups!$Q$3:$S$53,2),\"\")","v":""},{"$f":"IF(B87<70,VLOOKUP(CE87,Lookups!$Q$3:$S$53,3),\"\")","v":""},"",{"$f":"IF(B87<70,VLOOKUP(B87,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B87<70,VLOOKUP(B87,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B87<70,VLOOKUP(B87,Lookups!A:H,8)*(1-VLOOKUP(B87,Lookups!$DY$3:$EA$103,2))^(A87-$A$3),\"\")","v":""},{"$f":"IF(B87<70,VLOOKUP(B87,Lookups!A:I,9)*(1-VLOOKUP(B87,Lookups!$DY$3:$EA$103,3))^(A87-$A$3),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84.009999999999991]
[2100,105,null,{"$f":"VLOOKUP(B88,Lookups!A:B,2)","v":4638.4759120361714},{"$f":"VLOOKUP(B88,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B88,Lookups!A:D,4)","v":5539.143430141703},{"$f":"VLOOKUP(B88,Lookups!A:E,5)","v":2741.28},null,{"$f":"VLOOKUP(A88,Trends!A86:Q178,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0489999999999999},103.6982442175738,{"$f":"VLOOKUP(A88,Trends!A86:Q178,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.05},99.640614118824573,null,{"$f":"VLOOKUP(A88,Trends!A86:Q178,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0489999999999999},98.136310855586018,{"$f":"VLOOKUP(A88,Trends!A86:Q178,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0489999999999999},104.92994744050941,null,462180.58845065901,{"$f":"IF(ExFlg=0,E88*Trends!T88,E88*Trends!X88)","v":188869.065714044},273311.52273661504,null,581222.0289902119,{"$f":"IF(ExFlg=0,H88*Trends!V88,H88*Trends!Z88)","v":316149.19146882504},265072.83752138686,null,265072.83752138686,null,{"$f":"IF(B88<71,VLOOKUP(B88,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B88<71,VLOOKUP(Active!B88,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B88<70,VLOOKUP(CE88,Lookups!$Q$3:$S$53,2),\"\")","v":""},{"$f":"IF(B88<70,VLOOKUP(CE88,Lookups!$Q$3:$S$53,3),\"\")","v":""},"",{"$f":"IF(B88<70,VLOOKUP(B88,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B88<70,VLOOKUP(B88,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B88<70,VLOOKUP(B88,Lookups!A:H,8)*(1-VLOOKUP(B88,Lookups!$DY$3:$EA$103,2))^(A88-$A$3),\"\")","v":""},{"$f":"IF(B88<70,VLOOKUP(B88,Lookups!A:I,9)*(1-VLOOKUP(B88,Lookups!$DY$3:$EA$103,3))^(A88-$A$3),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85.009999999999991]
[2101,106,null,{"$f":"VLOOKUP(B89,Lookups!A:B,2)","v":4638.4759120361714},{"$f":"VLOOKUP(B89,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B89,Lookups!A:D,4)","v":5539.143430141703},{"$f":"VLOOKUP(B89,Lookups!A:E,5)","v":2741.28},null,{"$f":"VLOOKUP(A89,Trends!A87:Q179,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.04706265389877},108.77945818423491,{"$f":"VLOOKUP(A89,Trends!A87:Q179,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.04871299589603},104.6226448247658,null,{"$f":"VLOOKUP(A89,Trends!A87:Q179,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0489999999999999},102.94499008750972,{"$f":"VLOOKUP(A89,Trends!A87:Q179,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0489999999999999},110.07151486509436,null,485289.61787319195,{"$f":"IF(ExFlg=0,E89*Trends!T89,E89*Trends!X89)","v":198312.51899974621},286977.09887344576,null,609701.90841073217,{"$f":"IF(ExFlg=0,H89*Trends!V89,H89*Trends!Z89)","v":331640.50185079745},278061.40655993472,null,278061.40655993472,null,{"$f":"IF(B89<71,VLOOKUP(B89,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B89<71,VLOOKUP(Active!B89,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B89<70,VLOOKUP(CE89,Lookups!$Q$3:$S$53,2),\"\")","v":""},{"$f":"IF(B89<70,VLOOKUP(CE89,Lookups!$Q$3:$S$53,3),\"\")","v":""},"",{"$f":"IF(B89<70,VLOOKUP(B89,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B89<70,VLOOKUP(B89,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B89<70,VLOOKUP(B89,Lookups!A:H,8)*(1-VLOOKUP(B89,Lookups!$DY$3:$EA$103,2))^(A89-$A$3),\"\")","v":""},{"$f":"IF(B89<70,VLOOKUP(B89,Lookups!A:I,9)*(1-VLOOKUP(B89,Lookups!$DY$3:$EA$103,3))^(A89-$A$3),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86.009999999999991]
[2102,107,null,{"$f":"VLOOKUP(B90,Lookups!A:B,2)","v":4638.4759120361714},{"$f":"VLOOKUP(B90,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B90,Lookups!A:D,4)","v":5539.143430141703},{"$f":"VLOOKUP(B90,Lookups!A:E,5)","v":2741.28},null,{"$f":"VLOOKUP(A90,Trends!A88:Q180,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0468558611255301},113.89890817605527,{"$f":"VLOOKUP(A90,Trends!A88:Q180,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.04855510165574},109.71912729274642,null,{"$f":"VLOOKUP(A90,Trends!A88:Q180,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0489999999999999},107.9892946017977,{"$f":"VLOOKUP(A90,Trends!A88:Q180,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0489999999999999},115.46501909348397,null,508929.52903703472,{"$f":"IF(ExFlg=0,E90*Trends!T90,E90*Trends!X90)","v":207972.91592391219},300956.61311312253,null,639577.30192285799,{"$f":"IF(ExFlg=0,H90*Trends!V90,H90*Trends!Z90)","v":347890.88644148654},291686.41548137146,null,291686.41548137146,null,{"$f":"IF(B90<71,VLOOKUP(B90,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B90<71,VLOOKUP(Active!B90,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B90<70,VLOOKUP(CE90,Lookups!$Q$3:$S$53,2),\"\")","v":""},{"$f":"IF(B90<70,VLOOKUP(CE90,Lookups!$Q$3:$S$53,3),\"\")","v":""},"",{"$f":"IF(B90<70,VLOOKUP(B90,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B90<70,VLOOKUP(B90,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B90<70,VLOOKUP(B90,Lookups!A:H,8)*(1-VLOOKUP(B90,Lookups!$DY$3:$EA$103,2))^(A90-$A$3),\"\")","v":""},{"$f":"IF(B90<70,VLOOKUP(B90,Lookups!A:I,9)*(1-VLOOKUP(B90,Lookups!$DY$3:$EA$103,3))^(A90-$A$3),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87.009999999999991]
[2103,108,null,{"$f":"VLOOKUP(B91,Lookups!A:B,2)","v":4638.4759120361714},{"$f":"VLOOKUP(B91,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B91,Lookups!A:D,4)","v":5539.143430141703},{"$f":"VLOOKUP(B91,Lookups!A:E,5)","v":2741.28},null,{"$f":"VLOOKUP(A91,Trends!A89:Q181,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.04664906835228},119.23573959990202,{"$f":"VLOOKUP(A91,Trends!A89:Q181,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.04839720741544},115.04655067202479,null,{"$f":"VLOOKUP(A91,Trends!A89:Q181,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0489999999999999},113.28077003728578,{"$f":"VLOOKUP(A91,Trends!A89:Q181,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0489999999999999},121.12280502906468,null,533640.65405503579,{"$f":"IF(ExFlg=0,E91*Trends!T91,E91*Trends!X91)","v":218071.06199823844},315569.59205679735,null,670916.58971707802,{"$f":"IF(ExFlg=0,H91*Trends!V91,H91*Trends!Z91)","v":364937.53987711936},305979.04983995866,null,305979.04983995866,null,{"$f":"IF(B91<71,VLOOKUP(B91,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B91<71,VLOOKUP(Active!B91,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B91<70,VLOOKUP(CE91,Lookups!$Q$3:$S$53,2),\"\")","v":""},{"$f":"IF(B91<70,VLOOKUP(CE91,Lookups!$Q$3:$S$53,3),\"\")","v":""},"",{"$f":"IF(B91<70,VLOOKUP(B91,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B91<70,VLOOKUP(B91,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B91<70,VLOOKUP(B91,Lookups!A:H,8)*(1-VLOOKUP(B91,Lookups!$DY$3:$EA$103,2))^(A91-$A$3),\"\")","v":""},{"$f":"IF(B91<70,VLOOKUP(B91,Lookups!A:I,9)*(1-VLOOKUP(B91,Lookups!$DY$3:$EA$103,3))^(A91-$A$3),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88.009999999999991]
[2104,109,null,{"$f":"VLOOKUP(B92,Lookups!A:B,2)","v":4638.4759120361714},{"$f":"VLOOKUP(B92,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B92,Lookups!A:D,4)","v":5539.143430141703},{"$f":"VLOOKUP(B92,Lookups!A:E,5)","v":2741.28},null,{"$f":"VLOOKUP(A92,Trends!A90:Q182,IF(ExFlg=0,2,10),FALSE)+Sens","v":1.0464422755790399},124.7979757665325,{"$f":"VLOOKUP(A92,Trends!A90:Q182,IF(ExFlg=0,4,12),FALSE)+Sens","v":1.04823931317515},120.61448244732971,null,{"$f":"VLOOKUP(A92,Trends!A90:Q182,IF(ExFlg=0,6,14),FALSE)+Sens","v":1.0489999999999999},118.83152776911277,{"$f":"VLOOKUP(A92,Trends!A90:Q182,IF(ExFlg=0,8,16),FALSE)+Sens","v":1.0489999999999999},127.05782247548883,null,559467.37147464848,{"$f":"IF(ExFlg=0,E92*Trends!T92,E92*Trends!X92)","v":228625.09241707245},330842.27905757603,null,703791.50261321478,{"$f":"IF(ExFlg=0,H92*Trends!V92,H92*Trends!Z92)","v":382819.47933109821},320972.02328211657,null,320972.02328211657,null,{"$f":"IF(B92<71,VLOOKUP(B92,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B92<71,VLOOKUP(Active!B92,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B92<70,VLOOKUP(CE92,Lookups!$Q$3:$S$53,2),\"\")","v":""},{"$f":"IF(B92<70,VLOOKUP(CE92,Lookups!$Q$3:$S$53,3),\"\")","v":""},"",{"$f":"IF(B92<70,VLOOKUP(B92,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B92<70,VLOOKUP(B92,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B92<70,VLOOKUP(B92,Lookups!A:H,8)*(1-VLOOKUP(B92,Lookups!$DY$3:$EA$103,2))^(A92-$A$3),\"\")","v":""},{"$f":"IF(B92<70,VLOOKUP(B92,Lookups!A:I,9)*(1-VLOOKUP(B92,Lookups!$DY$3:$EA$103,3))^(A92-$A$3),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89.009999999999991]
[2105,110,null,{"$f":"VLOOKUP(B93,Lookups!A:B,2)","v":4638.4759120361714},{"$f":"VLOOKUP(B93,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B93,Lookups!A:D,4)","v":5539.143430141703},{"$f":"VLOOKUP(B93,Lookups!A:E,5)","v":2741.28},null,null,130.59387774878815,null,126.43284223956508,null,null,124.65427262979928,null,133.28365577678778,null,586455.69321849197,{"$f":"IF(ExFlg=0,E93*Trends!T93,E93*Trends!X93)","v":239653.80984987723},346801.88336861471,null,738277.28624126234,{"$f":"IF(ExFlg=0,H93*Trends!V93,H93*Trends!Z93)","v":401577.63381832198},336699.65242294036,null,336699.65242294036,null,{"$f":"IF(B93<71,VLOOKUP(B93,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B93<71,VLOOKUP(Active!B93,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B93<70,VLOOKUP(CE93,Lookups!$Q$3:$S$53,2),\"\")","v":""},{"$f":"IF(B93<70,VLOOKUP(CE93,Lookups!$Q$3:$S$53,3),\"\")","v":""},"",{"$f":"IF(B93<70,VLOOKUP(B93,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B93<70,VLOOKUP(B93,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B93<70,VLOOKUP(B93,Lookups!A:H,8)*(1-VLOOKUP(B93,Lookups!$DY$3:$EA$103,2))^(A93-$A$3),\"\")","v":""},{"$f":"IF(B93<70,VLOOKUP(B93,Lookups!A:I,9)*(1-VLOOKUP(B93,Lookups!$DY$3:$EA$103,3))^(A93-$A$3),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90.009999999999991]

{"sheet":"Inactive","index":3,"n_rows":98,"n_cols":39,"rows_kept":98,"cut":false,"hidden":true,"merged":[]}
["Inactives",0,null,"Insured",null,null,"UMP",null,null,"Implicit","Insured","Explicit",null,null,"Implicit","UMP","Explicit",null,null,null,"Insured",null,null,null,"UMP",null,null,"Average",null,null,null,0,null,null,null,null,"Implicit","Explicit"]
["Year",null,null,"Gross","Prem",null,"Gross","Prem",null,"Trend","Rel Trend","Trend","Rel Trend",null,"Trend","Rel Trend","Trend","Rel Trend",null,"Gross","Prem","Net",null,"Gross","Prem","Net",null,"Net",null,"Mort - M","Mort - F","Mortality","Survive","Interest","Pay Timing",null,"Subsidy","Subsidy"]
[{"$f":"Active!A3","v":2015},20,null,{"$f":"VLOOKUP(B3,Lookups!A:B,2)","v":2497.5937104448299},{"$f":"VLOOKUP(B3,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B3,Lookups!A:D,4)","v":2039.2085841573121},{"$f":"VLOOKUP(B3,Lookups!A:E,5)","v":6841.56},null,{"$f":"Active!J3","v":1.071},1,{"$f":"Active!L3","v":1.0840000000000001},1,null,{"$f":"Active!O3","v":1.0449999999999999},1,{"$f":"Active!Q3","v":1.085},1,null,{"$f":"IF(B3<65,D3*K3,D3*M3)","v":2497.5937104448299},{"$f":"IF(ExFlg=0,E3*Trends!T3,E3*Trends!X3)","v":7044.48},{"$f":"T3-U3","v":-4546.8862895551702},null,{"$f":"IF(B3<65,G3*P3,G3*R3)","v":2039.2085841573121},{"$f":"IF(ExFlg=0,H3*Trends!V3,H3*Trends!Z3)","v":6841.56},{"$f":"X3-Y3","v":-4802.3514158426879},null,{"$f":"(1-PctUMP)*V3+PctUMP*Z3","v":-4802.3514158426879},null,{"$f":"IF($B3<121,VLOOKUP($B3,Lookups!A:H,8)*(1-VLOOKUP($B3,Lookups!$DY$3:$EA$103,2))^($A3-$A$3),\"\")","v":3.1641376502167782E-4},{"$f":"IF($B3<121,VLOOKUP($B3,Lookups!A:I,9)*(1-VLOOKUP($B3,Lookups!$DY$3:$EA$103,3))^($A3-$A$3),\"\")","v":1.816272367193921E-4},{"$f":"IF(B3<121,(PCTMALE*AD3+(1-PCTMALE)*AE3),\"\")","v":1.816272367193921E-4},1,1,{"$f":"IF(AF3=\"\",\"\",ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AF3),6))","v":0.98229200000000005},null,{"$f":"IF(B3<65,AB3*AG3*AH3*AI3,\"\")","v":-4717.3113769709462},{"$f":"IF(AND(B3>=65,B3<111),AB3*AG3*AH3*AI3,\"\")","v":""}]
[{"$f":"1+A3","v":2016},{"$f":"1+B3","v":21},null,{"$f":"VLOOKUP(B4,Lookups!A:B,2)","v":2893.7633148436257},{"$f":"VLOOKUP(B4,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B4,Lookups!A:D,4)","v":2362.6688928960457},{"$f":"VLOOKUP(B4,Lookups!A:E,5)","v":6841.56},null,{"$f":"Active!J4","v":1.0629999999999999},{"$f":"K3*J3","v":1.071},{"$f":"Active!L4","v":1.0880000000000001},{"$f":"M3*L3","v":1.0840000000000001},null,{"$f":"Active!O4","v":1.0369999999999999},{"$f":"P3*O3","v":1.0449999999999999},{"$f":"Active!Q4","v":1.085},{"$f":"R3*Q3","v":1.085},null,3099.2205101975228,{"$f":"IF(ExFlg=0,E4*Trends!T4,E4*Trends!X4)","v":7833.4617600000001},-4734.2412498024769,null,2468.9889930763675,{"$f":"IF(ExFlg=0,H4*Trends!V4,H4*Trends!Z4)","v":7806.2199600000004},-5337.2309669236329,null,-5337.2309669236329,null,{"$f":"IF($B4<121,VLOOKUP($B4,Lookups!A:H,8)*(1-VLOOKUP($B4,Lookups!$DY$3:$EA$103,2))^($A4-$A$3),\"\")","v":3.2880743409571415E-4},{"$f":"IF($B4<121,VLOOKUP($B4,Lookups!A:I,9)*(1-VLOOKUP($B4,Lookups!$DY$3:$EA$103,3))^($A4-$A$3),\"\")","v":1.820354200355983E-4},1.820354200355983E-4,{"$f":"IF(B4<121,AG3*(1-AF3),\"\")","v":0.99981837276328056},{"$f":"IF(B4<121,AH3/(1+IntRt),\"\")","v":0.96153846153846145},0.98229200000000005,null,-5040.1606349475505,""]
[2017,22,null,{"$f":"VLOOKUP(B5,Lookups!A:B,2)","v":3355.1941593990832},{"$f":"VLOOKUP(B5,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B5,Lookups!A:D,4)","v":2739.4129974758907},{"$f":"VLOOKUP(B5,Lookups!A:E,5)","v":6841.56},null,{"$f":"Active!J5","v":1.0649999999999999},{"$f":"K4*J4","v":1.1384729999999998},{"$f":"Active!L5","v":1.0840000000000001},{"$f":"M4*L4","v":1.1793920000000002},null,{"$f":"Active!O5","v":1.046},{"$f":"P4*O4","v":1.0836649999999999},{"$f":"Active!Q5","v":1.085},{"$f":"R4*Q4","v":1.177225},null,3819.7979602335517,{"$f":"IF(ExFlg=0,E5*Trends!T5,E5*Trends!X5)","v":9180.8171827199985},-5361.0192224864468,null,2968.6059859097109,{"$f":"IF(ExFlg=0,H5*Trends!V5,H5*Trends!Z5)","v":8852.2534346400007},-5883.6474487302894,null,-5883.6474487302894,null,{"$f":"IF($B5<121,VLOOKUP($B5,Lookups!A:H,8)*(1-VLOOKUP($B5,Lookups!$DY$3:$EA$103,2))^($A5-$A$3),\"\")","v":3.3922348176885066E-4},{"$f":"IF($B5<121,VLOOKUP($B5,Lookups!A:I,9)*(1-VLOOKUP($B5,Lookups!$DY$3:$EA$103,3))^($A5-$A$3),\"\")","v":1.824395196067768E-4},1.824395196067768E-4,{"$f":"IF(B5<121,AG4*(1-AF4),\"\")","v":0.99963637040583531},0.92455621301775137,0.98229100000000003,null,-5341.4870151363366,""]
[2018,23,null,{"$f":"VLOOKUP(B6,Lookups!A:B,2)","v":3892.9796915194279},{"$f":"VLOOKUP(B6,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B6,Lookups!A:D,4)","v":3178.4983563918868},{"$f":"VLOOKUP(B6,Lookups!A:E,5)","v":6841.56},null,{"$f":"Active!J6","v":1.0549999999999999},1.2124737449999998,{"$f":"Active!L6","v":1.054},1.2784609280000003,null,{"$f":"Active!O6","v":1.0549999999999999},1.13351359,{"$f":"Active!Q6","v":1.0549999999999999},1.277289125,null,4720.1356657855049,{"$f":"IF(ExFlg=0,E6*Trends!T6,E6*Trends!X6)","v":9952.00582606848},-5231.8701602829751,null,3602.871082762867,{"$f":"IF(ExFlg=0,H6*Trends!V6,H6*Trends!Z6)","v":9604.6949765844001},-6001.8238938215327,null,-6001.8238938215327,null,{"$f":"IF($B6<121,VLOOKUP($B6,Lookups!A:H,8)*(1-VLOOKUP($B6,Lookups!$DY$3:$EA$103,2))^($A6-$A$3),\"\")","v":9.9420238893644167E-4},{"$f":"IF($B6<121,VLOOKUP($B6,Lookups!A:I,9)*(1-VLOOKUP($B6,Lookups!$DY$3:$EA$103,3))^($A6-$A$3),\"\")","v":3.9536291157811753E-4},3.9536291157811753E-4,0.99945399722663708,0.88899635867091475,0.98219800000000002,null,-5237.7538526869275,""]
[2019,24,null,{"$f":"VLOOKUP(B7,Lookups!A:B,2)","v":4520.1458611935614},{"$f":"VLOOKUP(B7,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B7,Lookups!A:D,4)","v":3690.5602570126248},{"$f":"VLOOKUP(B7,Lookups!A:E,5)","v":6841.56},null,{"$f":"Active!J7","v":1.0549999999999999},1.2791598009749998,{"$f":"Active!L7","v":1.054},1.3474978181120003,null,{"$f":"Active!O7","v":1.0549999999999999},1.1958568374499998,{"$f":"Active!Q7","v":1.0549999999999999},1.347540026875,null,5781.9888801823254,{"$f":"IF(ExFlg=0,E7*Trends!T7,E7*Trends!X7)","v":10489.414140676179},-4707.4252604938538,null,4413.3817173697762,{"$f":"IF(ExFlg=0,H7*Trends!V7,H7*Trends!Z7)","v":10132.953200296542},-5719.5714829267663,null,-5719.5714829267663,null,{"$f":"IF($B7<121,VLOOKUP($B7,Lookups!A:H,8)*(1-VLOOKUP($B7,Lookups!$DY$3:$EA$103,2))^($A7-$A$3),\"\")","v":1.6177694248938443E-3},{"$f":"IF($B7<121,VLOOKUP($B7,Lookups!A:I,9)*(1-VLOOKUP($B7,Lookups!$DY$3:$EA$103,3))^($A7-$A$3),\"\")","v":5.9954891033411049E-4},5.9954891033411049E-4,0.99905885018430518,0.85480419102972571,0.98210799999999998,null,-4797.1185922439399,""]
[2020,25,null,{"$f":"VLOOKUP(B8,Lookups!A:B,2)","v":5251.9939513815252},{"$f":"VLOOKUP(B8,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B8,Lookups!A:D,4)","v":4288.0917260381921},{"$f":"VLOOKUP(B8,Lookups!A:E,5)","v":6841.56},null,{"$f":"Active!J8","v":1.0569999999999999},1.3495135900286248,{"$f":"Active!L8","v":1.0549999999999999},1.4202627002900483,null,{"$f":"Active!O8","v":1.056},1.2616289635097497,{"$f":"Active!Q8","v":1.0549999999999999},1.4216547283531249,null,7087.6372121375052,{"$f":"IF(ExFlg=0,E8*Trends!T8,E8*Trends!X8)","v":11055.842504272694},-3968.2052921351888,null,5409.9807197562977,{"$f":"IF(ExFlg=0,H8*Trends!V8,H8*Trends!Z8)","v":10690.265626312852},-5280.2849065565542,null,-5280.2849065565542,null,{"$f":"IF($B8<121,VLOOKUP($B8,Lookups!A:H,8)*(1-VLOOKUP($B8,Lookups!$DY$3:$EA$103,2))^($A8-$A$3),\"\")","v":2.1547313893537858E-3},{"$f":"IF($B8<121,VLOOKUP($B8,Lookups!A:I,9)*(1-VLOOKUP($B8,Lookups!$DY$3:$EA$103,3))^($A8-$A$3),\"\")","v":7.7738227806201446E-4},7.7738227806201446E-4,0.99845986553931754,0.82192710675935166,0.98202900000000004,null,-4255.4509128941081,""]
[2021,26,null,{"$f":"VLOOKUP(B9,Lookups!A:B,2)","v":6106.5050250570157},{"$f":"VLOOKUP(B9,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B9,Lookups!A:D,4)","v":4985.7737480568876},{"$f":"VLOOKUP(B9,Lookups!A:E,5)","v":6841.56},null,{"$f":"Active!J9","v":1.0569999999999999},1.4264358646602564,{"$f":"Active!L9","v":1.056},1.4983771488060009,null,{"$f":"Active!O9","v":1.056},1.3322801854662958,{"$f":"Active!Q9","v":1.056},1.4998457384125468,null,8710.5377754694055,{"$f":"IF(ExFlg=0,E9*Trends!T9,E9*Trends!X9)","v":11663.913842007691},-2953.3760665382852,null,6642.4475737542189,{"$f":"IF(ExFlg=0,H9*Trends!V9,H9*Trends!Z9)","v":11278.230235760058},-4635.7826620058395,null,-4635.7826620058395,null,{"$f":"IF($B9<121,VLOOKUP($B9,Lookups!A:H,8)*(1-VLOOKUP($B9,Lookups!$DY$3:$EA$103,2))^($A9-$A$3),\"\")","v":2.6487034561298887E-3},{"$f":"IF($B9<121,VLOOKUP($B9,Lookups!A:I,9)*(1-VLOOKUP($B9,Lookups!$DY$3:$EA$103,3))^($A9-$A$3),\"\")","v":9.4350769166161828E-4},9.4350769166161828E-4,0.99768368053449108,0.79031452573014582,0.98195600000000005,null,-3589.2848643562616,""]
[2022,27,null,{"$f":"VLOOKUP(B10,Lookups!A:B,2)","v":6109.9888404142584},{"$f":"VLOOKUP(B10,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B10,Lookups!A:D,4)","v":4988.6182010440334},{"$f":"VLOOKUP(B10,Lookups!A:E,5)","v":6841.56},null,{"$f":"Active!J10","v":1.0580000000000001},1.507742708945891,{"$f":"Active!L10","v":1.056},1.5822862691391371,null,{"$f":"Active!O10","v":1.0569999999999999},1.4068878758524084,{"$f":"Active!Q10","v":1.056},1.5838370997636495,null,9212.2911258753575,{"$f":"IF(ExFlg=0,E10*Trends!T10,E10*Trends!X10)","v":12317.093017160123},-3104.8018912847656,null,7018.426464305503,{"$f":"IF(ExFlg=0,H10*Trends!V10,H10*Trends!Z10)","v":11909.811128962623},-4891.3846646571201,null,-4891.3846646571201,null,{"$f":"IF($B10<121,VLOOKUP($B10,Lookups!A:H,8)*(1-VLOOKUP($B10,Lookups!$DY$3:$EA$103,2))^($A10-$A$3),\"\")","v":3.0942530224407744E-3},{"$f":"IF($B10<121,VLOOKUP($B10,Lookups!A:I,9)*(1-VLOOKUP($B10,Lookups!$DY$3:$EA$103,3))^($A10-$A$3),\"\")","v":1.0938261344739387E-3},1.0938261344739387E-3,0.99674235830806146,0.75991781320206331,0.98189000000000004,null,-3637.8450288220074,""]
[2023,28,null,{"$f":"VLOOKUP(B11,Lookups!A:B,2)","v":6119.8606701154886},{"$f":"VLOOKUP(B11,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B11,Lookups!A:D,4)","v":4996.6782720693836},{"$f":"VLOOKUP(B11,Lookups!A:E,5)","v":6841.56},null,{"$f":"Active!J11","v":1.0580000000000001},1.5951917860647529,{"$f":"Active!L11","v":1.056},1.6708943002109289,null,{"$f":"Active!O11","v":1.0569999999999999},1.4870804847759955,{"$f":"Active!Q11","v":1.0569999999999999},1.6725319773504139,null,9762.3514728289611,{"$f":"IF(ExFlg=0,E11*Trends!T11,E11*Trends!X11)","v":13006.850226121091},-3244.4987532921295,null,7430.4627470986225,{"$f":"IF(ExFlg=0,H11*Trends!V11,H11*Trends!Z11)","v":12576.760552184531},-5146.2978050859083,null,-5146.2978050859083,null,{"$f":"IF($B11<121,VLOOKUP($B11,Lookups!A:H,8)*(1-VLOOKUP($B11,Lookups!$DY$3:$EA$103,2))^($A11-$A$3),\"\")","v":3.7911111499004889E-3},{"$f":"IF($B11<121,VLOOKUP($B11,Lookups!A:I,9)*(1-VLOOKUP($B11,Lookups!$DY$3:$EA$103,3))^($A11-$A$3),\"\")","v":1.3267717401869909E-3},1.3267717401869909E-3,0.9956520954672069,0.73069020500198389,0.98178699999999997,null,-3675.8102904135981,""]
[2024,29,null,{"$f":"VLOOKUP(B12,Lookups!A:B,2)","v":6136.2735916066658},{"$f":"VLOOKUP(B12,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B12,Lookups!A:D,4)","v":5010.0789442038549},{"$f":"VLOOKUP(B12,Lookups!A:E,5)","v":6841.56},null,{"$f":"Active!J12","v":1.0589999999999999},1.6877129096565087,{"$f":"Active!L12","v":1.0569999999999999},1.7644643810227409,null,{"$f":"Active!O12","v":1.0580000000000001},1.5718440724082272,{"$f":"Active!Q12","v":1.0569999999999999},1.7678663000593875,null,10356.268157738881,{"$f":"IF(ExFlg=0,E12*Trends!T12,E12*Trends!X12)","v":13735.233838783872},-3378.9656810449906,null,7875.0628907440987,{"$f":"IF(ExFlg=0,H12*Trends!V12,H12*Trends!Z12)","v":13293.635903659047},-5418.5730129149488,null,-5418.5730129149488,null,{"$f":"IF($B12<121,VLOOKUP($B12,Lookups!A:H,8)*(1-VLOOKUP($B12,Lookups!$DY$3:$EA$103,2))^($A12-$A$3),\"\")","v":4.3354076398334461E-3},{"$f":"IF($B12<121,VLOOKUP($B12,Lookups!A:I,9)*(1-VLOOKUP($B12,Lookups!$DY$3:$EA$103,3))^($A12-$A$3),\"\")","v":1.510099196347574E-3},1.510099196347574E-3,0.99433109240388307,0.70258673557883067,0.98170599999999997,null,-3716.1851298292672,""]
[2025,30,null,{"$f":"VLOOKUP(B13,Lookups!A:B,2)","v":6159.3908615677965},{"$f":"VLOOKUP(B13,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B13,Lookups!A:D,4)","v":5028.9535115517538},{"$f":"VLOOKUP(B13,Lookups!A:E,5)","v":6841.56},null,{"$f":"Active!J13","v":1.0589999999999999},1.7872879713262426,{"$f":"Active!L13","v":1.0569999999999999},1.8650388507410371,null,{"$f":"Active!O13","v":1.0580000000000001},1.6630110286079045,{"$f":"Active!Q13","v":1.0569999999999999},1.8686346791627724,null,11008.605197576904,{"$f":"IF(ExFlg=0,E13*Trends!T13,E13*Trends!X13)","v":14518.142167594549},-3509.5369700176452,null,8363.2051520670157,{"$f":"IF(ExFlg=0,H13*Trends!V13,H13*Trends!Z13)","v":14051.373150167614},-5688.1679981005982,null,-5688.1679981005982,null,{"$f":"IF($B13<121,VLOOKUP($B13,Lookups!A:H,8)*(1-VLOOKUP($B13,Lookups!$DY$3:$EA$103,2))^($A13-$A$3),\"\")","v":4.76544013083043E-3},{"$f":"IF($B13<121,VLOOKUP($B13,Lookups!A:I,9)*(1-VLOOKUP($B13,Lookups!$DY$3:$EA$103,3))^($A13-$A$3),\"\")","v":1.6546759303369012E-3},1.6546759303369012E-3,0.99282955382034055,0.67556416882579873,0.98164300000000004,null,-3745.1334037554943,""]
[2026,31,null,{"$f":"VLOOKUP(B14,Lookups!A:B,2)","v":6189.3863121977492},{"$f":"VLOOKUP(B14,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B14,Lookups!A:D,4)","v":5053.4439028052184},{"$f":"VLOOKUP(B14,Lookups!A:E,5)","v":6841.56},null,{"$f":"Active!J14","v":1.06},1.8927379616344908,{"$f":"Active!L14","v":1.0569999999999999},1.9713460652332762,null,{"$f":"Active!O14","v":1.0589999999999999},1.759465668267163,{"$f":"Active!Q14","v":1.0569999999999999},1.9751468558750502,null,11714.886432317586,{"$f":"IF(ExFlg=0,E14*Trends!T14,E14*Trends!X14)","v":15345.676271147438},-3630.7898388298527,null,8891.3610534998043,{"$f":"IF(ExFlg=0,H14*Trends!V14,H14*Trends!Z14)","v":14852.301419727168},-5960.9403662273635,null,-5960.9403662273635,null,{"$f":"IF($B14<121,VLOOKUP($B14,Lookups!A:H,8)*(1-VLOOKUP($B14,Lookups!$DY$3:$EA$103,2))^($A14-$A$3),\"\")","v":5.0605462997434826E-3},{"$f":"IF($B14<121,VLOOKUP($B14,Lookups!A:I,9)*(1-VLOOKUP($B14,Lookups!$DY$3:$EA$103,3))^($A14-$A$3),\"\")","v":1.7542742875724469E-3},1.7542742875724469E-3,0.99118674265470696,0.64958093156326802,0.981599,null,-3767.3644623378068,""]
[2027,32,null,{"$f":"VLOOKUP(B15,Lookups!A:B,2)","v":6556.02707285206},{"$f":"VLOOKUP(B15,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B15,Lookups!A:D,4)","v":5352.7948376965778},{"$f":"VLOOKUP(B15,Lookups!A:E,5)","v":6841.56},null,{"$f":"Active!J15","v":1.06},2.0063022393325602,{"$f":"Active!L15","v":1.0569999999999999},2.0837127909515729,null,{"$f":"Active!O15","v":1.0609999999999999},1.8632741426949255,{"$f":"Active!Q15","v":1.0580000000000001},2.0877302266599278,null,13153.371797387977,{"$f":"IF(ExFlg=0,E15*Trends!T15,E15*Trends!X15)","v":16220.379818602842},-3067.0080212148641,null,9973.7242122309144,{"$f":"IF(ExFlg=0,H15*Trends!V15,H15*Trends!Z15)","v":15698.882600651616},-5725.1583884207012,null,-5725.1583884207012,null,{"$f":"IF($B15<121,VLOOKUP($B15,Lookups!A:H,8)*(1-VLOOKUP($B15,Lookups!$DY$3:$EA$103,2))^($A15-$A$3),\"\")","v":5.1074713061872584E-3},{"$f":"IF($B15<121,VLOOKUP($B15,Lookups!A:I,9)*(1-VLOOKUP($B15,Lookups!$DY$3:$EA$103,3))^($A15-$A$3),\"\")","v":1.7870677690054817E-3},1.7870677690054817E-3,0.98944792923788516,0.62459704958006534,0.98158400000000001,null,-3473.0245169944133,""]
[2028,33,null,{"$f":"VLOOKUP(B16,Lookups!A:B,2)","v":6945.3493444467558},{"$f":"VLOOKUP(B16,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B16,Lookups!A:D,4)","v":5670.6645311621769},{"$f":"VLOOKUP(B16,Lookups!A:E,5)","v":6841.56},null,{"$f":"Active!J16","v":1.0629999999999999},2.1266803736925142,{"$f":"Active!L16","v":1.0569999999999999},2.2024844200358125,null,{"$f":"Active!O16","v":1.0609999999999999},1.9769338653993158,{"$f":"Active!Q16","v":1.0580000000000001},2.2088185798062039,null,14770.538139273085,{"$f":"IF(ExFlg=0,E16*Trends!T16,E16*Trends!X16)","v":17144.941468263205},-2374.4033289901199,null,11210.528750973241,{"$f":"IF(ExFlg=0,H16*Trends!V16,H16*Trends!Z16)","v":16609.41779148941},-5398.8890405161692,null,-5398.8890405161692,null,{"$f":"IF($B16<121,VLOOKUP($B16,Lookups!A:H,8)*(1-VLOOKUP($B16,Lookups!$DY$3:$EA$103,2))^($A16-$A$3),\"\")","v":5.2740236448608367E-3},{"$f":"IF($B16<121,VLOOKUP($B16,Lookups!A:I,9)*(1-VLOOKUP($B16,Lookups!$DY$3:$EA$103,3))^($A16-$A$3),\"\")","v":1.8564650455145924E-3},1.8564650455145924E-3,0.98767971873443494,0.60057408613467822,0.98155400000000004,null,-3143.4121255442305,""]
[2029,34,null,{"$f":"VLOOKUP(B17,Lookups!A:B,2)","v":7358.8148484009771},{"$f":"VLOOKUP(B17,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B17,Lookups!A:D,4)","v":6008.2464339799135},{"$f":"VLOOKUP(B17,Lookups!A:E,5)","v":6841.56},null,{"$f":"Active!J17","v":1.0629999999999999},2.2606612372351425,{"$f":"Active!L17","v":1.0580000000000001},2.3280260319778536,null,{"$f":"Active!O17","v":1.0609999999999999},2.0975268311886741,{"$f":"Active!Q17","v":1.0580000000000001},2.3369300574349636,null,16635.78747977049,{"$f":"IF(ExFlg=0,E17*Trends!T17,E17*Trends!X17)","v":18122.203131954207},-1486.4156521837176,null,12602.458103666539,{"$f":"IF(ExFlg=0,H17*Trends!V17,H17*Trends!Z17)","v":17572.764023395797},-4970.3059197292587,null,-4970.3059197292587,null,{"$f":"IF($B17<121,VLOOKUP($B17,Lookups!A:H,8)*(1-VLOOKUP($B17,Lookups!$DY$3:$EA$103,2))^($A17-$A$3),\"\")","v":5.3995867294002742E-3},{"$f":"IF($B17<121,VLOOKUP($B17,Lookups!A:I,9)*(1-VLOOKUP($B17,Lookups!$DY$3:$EA$103,3))^($A17-$A$3),\"\")","v":1.9116551458000246E-3},1.9116551458000246E-3,0.98584612586044074,0.57747508282180593,0.98152899999999998,null,-2777.3373826612833,""]
[2030,35,null,{"$f":"VLOOKUP(B18,Lookups!A:B,2)","v":7797.9829197228619},{"$f":"VLOOKUP(B18,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B18,Lookups!A:D,4)","v":6366.8136954359852},{"$f":"VLOOKUP(B18,Lookups!A:E,5)","v":6841.56},null,{"$f":"Active!J18","v":1.0629999999999999},2.4030828951809564,{"$f":"Active!L18","v":1.0580000000000001},2.4630515418325691,null,{"$f":"Active!O18","v":1.0620000000000001},2.2254759678911831,{"$f":"Active!Q18","v":1.0580000000000001},2.4724720007661918,null,18739.199371299263,{"$f":"IF(ExFlg=0,E18*Trends!T18,E18*Trends!X18)","v":19173.290913607554},-434.09154230829154,null,14169.190871233239,{"$f":"IF(ExFlg=0,H18*Trends!V18,H18*Trends!Z18)","v":18591.984336752757},-4422.7934655195186,null,-4422.7934655195186,null,{"$f":"IF($B18<121,VLOOKUP($B18,Lookups!A:H,8)*(1-VLOOKUP($B18,Lookups!$DY$3:$EA$103,2))^($A18-$A$3),\"\")","v":5.5092230871029435E-3},{"$f":"IF($B18<121,VLOOKUP($B18,Lookups!A:I,9)*(1-VLOOKUP($B18,Lookups!$DY$3:$EA$103,3))^($A18-$A$3),\"\")","v":1.9589461001275716E-3},1.9589461001275716E-3,0.98396152804097259,0.55526450271327488,0.98150800000000005,null,-2371.7479387577109,""]
[2031,36,null,{"$f":"VLOOKUP(B19,Lookups!A:B,2)","v":8264.5172164452761},{"$f":"VLOOKUP(B19,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B19,Lookups!A:D,4)","v":6747.7246413739385},{"$f":"VLOOKUP(B19,Lookups!A:E,5)","v":6841.56},null,{"$f":"Active!J19","v":1.0629999999999999},2.5544771175773566,{"$f":"Active!L19","v":1.0580000000000001},2.6059085312588581,null,{"$f":"Active!O19","v":1.0609999999999999},2.3634554779004366,{"$f":"Active!Q19","v":1.0580000000000001},2.6158753768106311,null,21111.520117233569,{"$f":"IF(ExFlg=0,E19*Trends!T19,E19*Trends!X19)","v":20285.341786596793},826.17833063677608,null,15947.946767018995,{"$f":"IF(ExFlg=0,H19*Trends!V19,H19*Trends!Z19)","v":19670.319428284416},-3722.3726612654209,null,-3722.3726612654209,null,{"$f":"IF($B19<121,VLOOKUP($B19,Lookups!A:H,8)*(1-VLOOKUP($B19,Lookups!$DY$3:$EA$103,2))^($A19-$A$3),\"\")","v":5.6158453563785703E-3},{"$f":"IF($B19<121,VLOOKUP($B19,Lookups!A:I,9)*(1-VLOOKUP($B19,Lookups!$DY$3:$EA$103,3))^($A19-$A$3),\"\")","v":2.0043844945248192E-3},2.0043844945248192E-3,0.98203400044294109,0.53390817568584126,0.98148800000000003,null,-1915.5696152155681,""]
[2032,37,null,{"$f":"VLOOKUP(B20,Lookups!A:B,2)","v":8438.628109869469},{"$f":"VLOOKUP(B20,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B20,Lookups!A:D,4)","v":6889.8808516133695},{"$f":"VLOOKUP(B20,Lookups!A:E,5)","v":6841.56},null,{"$f":"Active!J20","v":1.0629999999999999},2.7154091759847301,{"$f":"Active!L20","v":1.0580000000000001},2.757051226071872,null,{"$f":"Active!O20","v":1.0620000000000001},2.5076262620523631,{"$f":"Active!Q20","v":1.0580000000000001},2.767596148665648,null,22914.328202262233,{"$f":"IF(ExFlg=0,E20*Trends!T20,E20*Trends!X20)","v":21461.891610219409},1452.4365920428245,null,17277.246165917386,{"$f":"IF(ExFlg=0,H20*Trends!V20,H20*Trends!Z20)","v":20811.197955124917},-3533.951789207531,null,-3533.951789207531,null,{"$f":"IF($B20<121,VLOOKUP($B20,Lookups!A:H,8)*(1-VLOOKUP($B20,Lookups!$DY$3:$EA$103,2))^($A20-$A$3),\"\")","v":5.7090222407071593E-3},{"$f":"IF($B20<121,VLOOKUP($B20,Lookups!A:I,9)*(1-VLOOKUP($B20,Lookups!$DY$3:$EA$103,3))^($A20-$A$3),\"\")","v":2.045314441782518E-3},2.045314441782518E-3,0.98006562671935715,0.51337324585177047,0.98146999999999995,null,-1745.1229881665779,""]
[2033,38,null,{"$f":"VLOOKUP(B21,Lookups!A:B,2)","v":8617.075949383061},{"$f":"VLOOKUP(B21,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B21,Lookups!A:D,4)","v":7035.5780456518514},{"$f":"VLOOKUP(B21,Lookups!A:E,5)","v":6841.56},null,{"$f":"Active!J21","v":1.0640000000000001},2.8864799540717678,{"$f":"Active!L21","v":1.0580000000000001},2.9169601971840406,null,{"$f":"Active!O21","v":1.0609999999999999},2.6630990902996099,{"$f":"Active!Q21","v":1.0580000000000001},2.9281167252882558,null,24873.016990608154,{"$f":"IF(ExFlg=0,E21*Trends!T21,E21*Trends!X21)","v":22706.681323612138},2166.3356669960158,null,18736.441493107352,{"$f":"IF(ExFlg=0,H21*Trends!V21,H21*Trends!Z21)","v":22018.247436522161},-3281.805943414809,null,-3281.805943414809,null,{"$f":"IF($B21<121,VLOOKUP($B21,Lookups!A:H,8)*(1-VLOOKUP($B21,Lookups!$DY$3:$EA$103,2))^($A21-$A$3),\"\")","v":5.6718017473755501E-3},{"$f":"IF($B21<121,VLOOKUP($B21,Lookups!A:I,9)*(1-VLOOKUP($B21,Lookups!$DY$3:$EA$103,3))^($A21-$A$3),\"\")","v":2.046323011167848E-3},2.046323011167848E-3,0.97806108433913352,0.49362812101131776,0.98146999999999995,null,-1555.0909659975466,""]
[2034,39,null,{"$f":"VLOOKUP(B22,Lookups!A:B,2)","v":8799.9816012743777},{"$f":"VLOOKUP(B22,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B22,Lookups!A:D,4)","v":7184.9149071191232},{"$f":"VLOOKUP(B22,Lookups!A:E,5)","v":6841.56},null,{"$f":"Active!J22","v":1.0640000000000001},3.0712146711323611,{"$f":"Active!L22","v":1.0580000000000001},3.0861438886207151,null,{"$f":"Active!O22","v":1.0620000000000001},2.8255481348078861,{"$f":"Active!Q22","v":1.0580000000000001},3.0979474953549748,null,27026.632599528715,{"$f":"IF(ExFlg=0,E22*Trends!T22,E22*Trends!X22)","v":24023.668840381641},3002.9637591470746,null,20301.322914563814,{"$f":"IF(ExFlg=0,H22*Trends!V22,H22*Trends!Z22)","v":23295.305787840447},-2993.9828732766327,null,-2993.9828732766327,null,{"$f":"IF($B22<121,VLOOKUP($B22,Lookups!A:H,8)*(1-VLOOKUP($B22,Lookups!$DY$3:$EA$103,2))^($A22-$A$3),\"\")","v":5.6460299654696143E-3},{"$f":"IF($B22<121,VLOOKUP($B22,Lookups!A:I,9)*(1-VLOOKUP($B22,Lookups!$DY$3:$EA$103,3))^($A22-$A$3),\"\")","v":2.0543781580032918E-3},2.0543781580032918E-3,0.97605965543592266,0.47464242404934398,0.98146599999999995,null,-1361.3427610082604,""]
[2035,40,null,{"$f":"VLOOKUP(B23,Lookups!A:B,2)","v":8987.46950860777},{"$f":"VLOOKUP(B23,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B23,Lookups!A:D,4)","v":7337.9930399732448},{"$f":"VLOOKUP(B23,Lookups!A:E,5)","v":6841.56},null,{"$f":"Active!J23","v":1.0649999999999999},3.2677724100848322,{"$f":"Active!L23","v":1.0580000000000001},3.2651402341607167,null,{"$f":"Active!O23","v":1.0669999999999999},3.000732119165975,{"$f":"Active!Q23","v":1.0589999999999999},3.2776284500855635,null,29369.004896707156,{"$f":"IF(ExFlg=0,E23*Trends!T23,E23*Trends!X23)","v":25417.041633123776},3951.9632635833805,null,22019.351405264089,{"$f":"IF(ExFlg=0,H23*Trends!V23,H23*Trends!Z23)","v":24646.433523535194},-2627.0821182711043,null,-2627.0821182711043,null,{"$f":"IF($B23<121,VLOOKUP($B23,Lookups!A:H,8)*(1-VLOOKUP($B23,Lookups!$DY$3:$EA$103,2))^($A23-$A$3),\"\")","v":5.6180562595189157E-3},{"$f":"IF($B23<121,VLOOKUP($B23,Lookups!A:I,9)*(1-VLOOKUP($B23,Lookups!$DY$3:$EA$103,3))^($A23-$A$3),\"\")","v":2.0664919528852153E-3},2.0664919528852153E-3,0.97405445979888694,0.45638694620129228,0.98146100000000003,null,-1146.207242679661,""]
[2036,41,null,{"$f":"VLOOKUP(B24,Lookups!A:B,2)","v":9179.6678000931679},{"$f":"VLOOKUP(B24,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B24,Lookups!A:D,4)","v":7494.9170573892843},{"$f":"VLOOKUP(B24,Lookups!A:E,5)","v":6841.56},null,{"$f":"Active!J24","v":1.0649999999999999},3.4801776167403462,{"$f":"Active!L24","v":1.0580000000000001},3.4545183677420384,null,{"$f":"Active!O24","v":1.069},3.2017811711500954,{"$f":"Active!Q24","v":1.0589999999999999},3.4710085286406116,null,31946.87440699634,{"$f":"IF(ExFlg=0,E24*Trends!T24,E24*Trends!X24)","v":26891.230047844954},5055.6443591513853,null,23997.084313680691,{"$f":"IF(ExFlg=0,H24*Trends!V24,H24*Trends!Z24)","v":26100.573101423768},-2103.4887877430774,null,-2103.4887877430774,null,{"$f":"IF($B24<121,VLOOKUP($B24,Lookups!A:H,8)*(1-VLOOKUP($B24,Lookups!$DY$3:$EA$103,2))^($A24-$A$3),\"\")","v":5.5725233157688635E-3},{"$f":"IF($B24<121,VLOOKUP($B24,Lookups!A:I,9)*(1-VLOOKUP($B24,Lookups!$DY$3:$EA$103,3))^($A24-$A$3),\"\")","v":2.0783608450674054E-3},2.0783608450674054E-3,0.97204158409604058,0.4388336021166272,0.981456,null,-880.63462070457456,""]
[2037,42,null,{"$f":"VLOOKUP(B25,Lookups!A:B,2)","v":8953.5728575674366},{"$f":"VLOOKUP(B25,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B25,Lookups!A:D,4)","v":7310.3174691092081},{"$f":"VLOOKUP(B25,Lookups!A:E,5)","v":6841.56},null,{"$f":"Active!J25","v":1.0629999999999999},3.7063891618284686,{"$f":"Active!L25","v":1.0569999999999999},3.6548804330710767,null,{"$f":"Active!O25","v":1.0669999999999999},3.4227040719594517,{"$f":"Active!Q25","v":1.0569999999999999},3.6757980318304075,null,33185.425398929496,{"$f":"IF(ExFlg=0,E25*Trends!T25,E25*Trends!X25)","v":28450.921390619969},4734.5040083095264,null,25021.053368836401,{"$f":"IF(ExFlg=0,H25*Trends!V25,H25*Trends!Z25)","v":27640.506914407768},-2619.4535455713667,null,-2619.4535455713667,null,{"$f":"IF($B25<121,VLOOKUP($B25,Lookups!A:H,8)*(1-VLOOKUP($B25,Lookups!$DY$3:$EA$103,2))^($A25-$A$3),\"\")","v":5.5116618449090648E-3},{"$f":"IF($B25<121,VLOOKUP($B25,Lookups!A:I,9)*(1-VLOOKUP($B25,Lookups!$DY$3:$EA$103,3))^($A25-$A$3),\"\")","v":2.0913251152405291E-3},2.0913251152405291E-3,0.97002133092787812,0.42195538665060306,0.98145000000000004,null,-1052.2688159853944,""]
[2038,43,null,{"$f":"VLOOKUP(B26,Lookups!A:B,2)","v":8733.2706113292843},{"$f":"VLOOKUP(B26,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B26,Lookups!A:D,4)","v":7130.4474398839884},{"$f":"VLOOKUP(B26,Lookups!A:E,5)","v":6841.56},null,{"$f":"Active!J26","v":1.0620000000000001},3.939891679023662,{"$f":"Active!L26","v":1.0569999999999999},3.8632086177561278,null,{"$f":"Active!O26","v":1.0660000000000001},3.6520252447807349,{"$f":"Active!Q26","v":1.0569999999999999},3.8853185196447404,null,34408.140212238141,{"$f":"IF(ExFlg=0,E26*Trends!T26,E26*Trends!X26)","v":30072.623909885308},4335.516302352833,null,26040.574057038488,{"$f":"IF(ExFlg=0,H26*Trends!V26,H26*Trends!Z26)","v":29216.015808529013},-3175.4417514905253,null,-3175.4417514905253,null,{"$f":"IF($B26<121,VLOOKUP($B26,Lookups!A:H,8)*(1-VLOOKUP($B26,Lookups!$DY$3:$EA$103,2))^($A26-$A$3),\"\")","v":6.0096545530497758E-3},{"$f":"IF($B26<121,VLOOKUP($B26,Lookups!A:I,9)*(1-VLOOKUP($B26,Lookups!$DY$3:$EA$103,3))^($A26-$A$3),\"\")","v":2.2818977457750296E-3},2.2818977457750296E-3,0.96799270095618961,0.40572633331788754,0.98136599999999996,null,-1223.8845063586848,""]
[2039,44,null,{"$f":"VLOOKUP(B27,Lookups!A:B,2)","v":8518.6072106095908},{"$f":"VLOOKUP(B27,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B27,Lookups!A:D,4)","v":6955.1813552705789},{"$f":"VLOOKUP(B27,Lookups!A:E,5)","v":6841.56},null,{"$f":"Active!J27","v":1.0609999999999999},4.1841649631231297,{"$f":"Active!L27","v":1.056},4.0834115089682266,null,{"$f":"Active!O27","v":1.0649999999999999},3.8930589109362637,{"$f":"Active!Q27","v":1.056},4.1067816752644903,null,35643.257825240704,{"$f":"IF(ExFlg=0,E27*Trends!T27,E27*Trends!X27)","v":31786.763472748764},3856.4943524919399,null,27076.930752313885,{"$f":"IF(ExFlg=0,H27*Trends!V27,H27*Trends!Z27)","v":30881.328709615165},-3804.3979573012803,null,-3804.3979573012803,null,{"$f":"IF($B27<121,VLOOKUP($B27,Lookups!A:H,8)*(1-VLOOKUP($B27,Lookups!$DY$3:$EA$103,2))^($A27-$A$3),\"\")","v":6.3826714181234017E-3},{"$f":"IF($B27<121,VLOOKUP($B27,Lookups!A:I,9)*(1-VLOOKUP($B27,Lookups!$DY$3:$EA$103,3))^($A27-$A$3),\"\")","v":2.4338755474193358E-3},2.4338755474193358E-3,0.96578384059395095,0.39012147434412264,0.98129900000000003,null,-1406.5885812505028,""]
[2040,45,null,{"$f":"VLOOKUP(B28,Lookups!A:B,2)","v":8309.4330177602333},{"$f":"VLOOKUP(B28,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B28,Lookups!A:D,4)","v":6784.3970407103297},{"$f":"VLOOKUP(B28,Lookups!A:E,5)","v":6841.56},null,{"$f":"Active!J28","v":1.0609999999999999},4.43939902587364,{"$f":"Active!L28","v":1.056},4.3120825534704474,null,{"$f":"Active!O28","v":1.0649999999999999},4.1461077401471202,{"$f":"Active!Q28","v":1.06},4.3367614490793018,null,36888.888844607041,{"$f":"IF(ExFlg=0,E28*Trends!T28,E28*Trends!X28)","v":33566.822227222692},3322.0666173843492,null,28128.841082720315,{"$f":"IF(ExFlg=0,H28*Trends!V28,H28*Trends!Z28)","v":32610.683117353616},-4481.8420346333005,null,-4481.8420346333005,null,{"$f":"IF($B28<121,VLOOKUP($B28,Lookups!A:H,8)*(1-VLOOKUP($B28,Lookups!$DY$3:$EA$103,2))^($A28-$A$3),\"\")","v":6.6666138284839135E-3},{"$f":"IF($B28<121,VLOOKUP($B28,Lookups!A:I,9)*(1-VLOOKUP($B28,Lookups!$DY$3:$EA$103,3))^($A28-$A$3),\"\")","v":2.5584557759523127E-3},2.5584557759523127E-3,0.96343324292023658,0.37511680225396404,0.98124400000000001,null,-1589.3578987944682,""]
[2041,46,null,{"$f":"VLOOKUP(B29,Lookups!A:B,2)","v":8105.6024900221155},{"$f":"VLOOKUP(B29,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B29,Lookups!A:D,4)","v":6617.9756649961837},{"$f":"VLOOKUP(B29,Lookups!A:E,5)","v":6841.56},null,{"$f":"Active!J29","v":1.0629999999999999},4.7102023664519317,{"$f":"Active!L29","v":1.056},4.5535591764647929,null,{"$f":"Active!O29","v":1.0640000000000001},4.415604743256683,{"$f":"Active!Q29","v":1.06},4.5969671360240598,null,38179.02803002084,{"$f":"IF(ExFlg=0,E29*Trends!T29,E29*Trends!X29)","v":35446.564271947173},2732.4637580736671,null,29222.364737114451,{"$f":"IF(ExFlg=0,H29*Trends!V29,H29*Trends!Z29)","v":34567.324104394836},-5344.9593672803858,null,-5344.9593672803858,null,{"$f":"IF($B29<121,VLOOKUP($B29,Lookups!A:H,8)*(1-VLOOKUP($B29,Lookups!$DY$3:$EA$103,2))^($A29-$A$3),\"\")","v":7.2262289428093214E-3},{"$f":"IF($B29<121,VLOOKUP($B29,Lookups!A:I,9)*(1-VLOOKUP($B29,Lookups!$DY$3:$EA$103,3))^($A29-$A$3),\"\")","v":2.856149561132176E-3},2.856149561132176E-3,0.96096834157514288,0.3606892329365039,0.98111300000000001,null,-1817.6308988821647,""]
[2042,47,null,{"$f":"VLOOKUP(B30,Lookups!A:B,2)","v":8050.4572755564513},{"$f":"VLOOKUP(B30,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B30,Lookups!A:D,4)","v":6572.9512958150544},{"$f":"VLOOKUP(B30,Lookups!A:E,5)","v":6841.56},null,{"$f":"Active!J30","v":1.0629999999999999},5.0069451155384028,{"$f":"Active!L30","v":1.0549999999999999},4.8085584903468215,null,{"$f":"Active!O30","v":1.0640000000000001},4.6982034468251106,{"$f":"Active!Q30","v":1.06},4.8727851641855038,null,40308.197733697969,{"$f":"IF(ExFlg=0,E30*Trends!T30,E30*Trends!X30)","v":37431.571871176209},2876.6258625217597,null,30881.062433811865,{"$f":"IF(ExFlg=0,H30*Trends!V30,H30*Trends!Z30)","v":36641.363550658527},-5760.3011168466619,null,-5760.3011168466619,null,{"$f":"IF($B30<121,VLOOKUP($B30,Lookups!A:H,8)*(1-VLOOKUP($B30,Lookups!$DY$3:$EA$103,2))^($A30-$A$3),\"\")","v":7.7701579959625995E-3},{"$f":"IF($B30<121,VLOOKUP($B30,Lookups!A:I,9)*(1-VLOOKUP($B30,Lookups!$DY$3:$EA$103,3))^($A30-$A$3),\"\")","v":3.1662628954245353E-3},3.1662628954245353E-3,0.95822367226809102,0.34681657013125372,0.98097599999999996,null,-1877.8906663894425,""]
[2043,48,null,{"$f":"VLOOKUP(B31,Lookups!A:B,2)","v":7995.9393711243129},{"$f":"VLOOKUP(B31,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B31,Lookups!A:D,4)","v":6528.4391059483178},{"$f":"VLOOKUP(B31,Lookups!A:E,5)","v":6841.56},null,{"$f":"Active!J31","v":1.0629999999999999},5.3223826578173217,{"$f":"Active!L31","v":1.0549999999999999},5.073029207315896,null,{"$f":"Active!O31","v":1.0629999999999999},4.9988884674219181,{"$f":"Active!Q31","v":1.0589999999999999},5.1651522740366342,null,42557.449041830783,{"$f":"IF(ExFlg=0,E31*Trends!T31,E31*Trends!X31)","v":39490.308324090904},3067.1407177398796,null,32634.938956991304,{"$f":"IF(ExFlg=0,H31*Trends!V31,H31*Trends!Z31)","v":38839.845363698041},-6204.9064067067375,null,-6204.9064067067375,null,{"$f":"IF($B31<121,VLOOKUP($B31,Lookups!A:H,8)*(1-VLOOKUP($B31,Lookups!$DY$3:$EA$103,2))^($A31-$A$3),\"\")","v":8.675784919435112E-3},{"$f":"IF($B31<121,VLOOKUP($B31,Lookups!A:I,9)*(1-VLOOKUP($B31,Lookups!$DY$3:$EA$103,3))^($A31-$A$3),\"\")","v":3.6146951104097983E-3},3.6146951104097983E-3,0.95518968420907113,0.33347747128005162,0.98077899999999996,null,-1938.4853206783234,""]
[2044,49,null,{"$f":"VLOOKUP(B32,Lookups!A:B,2)","v":7942.041331978915},{"$f":"VLOOKUP(B32,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B32,Lookups!A:D,4)","v":6484.4330169896075},{"$f":"VLOOKUP(B32,Lookups!A:E,5)","v":6841.56},null,{"$f":"Active!J32","v":1.0620000000000001},5.6576927652598128,{"$f":"Active!L32","v":1.0549999999999999},5.35204581371827,null,{"$f":"Active!O32","v":1.0629999999999999},5.3138184408694986,{"$f":"Active!Q32","v":1.0589999999999999},5.4698962582047956,null,44933.629785331512,{"$f":"IF(ExFlg=0,E32*Trends!T32,E32*Trends!X32)","v":41662.2752819159},3271.3545034156123,null,34457.099744262414,{"$f":"IF(ExFlg=0,H32*Trends!V32,H32*Trends!Z32)","v":41131.396240156224},-6674.2964958938101,null,-6674.2964958938101,null,{"$f":"IF($B32<121,VLOOKUP($B32,Lookups!A:H,8)*(1-VLOOKUP($B32,Lookups!$DY$3:$EA$103,2))^($A32-$A$3),\"\")","v":9.508542463095496E-3},{"$f":"IF($B32<121,VLOOKUP($B32,Lookups!A:I,9)*(1-VLOOKUP($B32,Lookups!$DY$3:$EA$103,3))^($A32-$A$3),\"\")","v":4.0630066632337362E-3},4.0630066632337362E-3,0.9517369647280467,0.32065141469235731,0.98058100000000004,null,-1997.2805247355843,""]
[2045,50,null,{"$f":"VLOOKUP(B33,Lookups!A:B,2)","v":7888.7558019517865},{"$f":"VLOOKUP(B33,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B33,Lookups!A:D,4)","v":6440.9270228540254},{"$f":"VLOOKUP(B33,Lookups!A:E,5)","v":6841.56},null,{"$f":"Active!J33","v":1.0620000000000001},6.0084697167059211,{"$f":"Active!L33","v":1.0549999999999999},5.6464083334727748,null,{"$f":"Active!O33","v":1.0620000000000001},5.6485890026442771,{"$f":"Active!Q33","v":1.0589999999999999},5.7926201374388784,null,47399.35033851544,{"$f":"IF(ExFlg=0,E33*Trends!T33,E33*Trends!X33)","v":43953.700422421265},3445.6499160941748,null,36382.149548127592,{"$f":"IF(ExFlg=0,H33*Trends!V33,H33*Trends!Z33)","v":43558.148618325438},-7175.9990701978459,null,-7175.9990701978459,null,{"$f":"IF($B33<121,VLOOKUP($B33,Lookups!A:H,8)*(1-VLOOKUP($B33,Lookups!$DY$3:$EA$103,2))^($A33-$A$3),\"\")","v":1.0280609938950983E-2},{"$f":"IF($B33<121,VLOOKUP($B33,Lookups!A:I,9)*(1-VLOOKUP($B33,Lookups!$DY$3:$EA$103,3))^($A33-$A$3),\"\")","v":4.513767515480686E-3},4.513767515480686E-3,0.9478700510987107,0.3083186679734205,0.980383,null,-2056.0173170025355,""]
[2046,51,null,{"$f":"VLOOKUP(B34,Lookups!A:B,2)","v":7836.0755123987065},{"$f":"VLOOKUP(B34,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B34,Lookups!A:D,4)","v":6397.91518891752},{"$f":"VLOOKUP(B34,Lookups!A:E,5)","v":6841.56},null,{"$f":"Active!J34","v":1.0620000000000001},6.3809948391416889,{"$f":"Active!L34","v":1.0549999999999999},5.9569607918137768,null,{"$f":"Active!O34","v":1.0620000000000001},5.9988015208082226,{"$f":"Active!Q34","v":1.0580000000000001},6.1343847255477719,null,50001.957403740707,{"$f":"IF(ExFlg=0,E34*Trends!T34,E34*Trends!X34)","v":46371.153945654434},3630.8034580862732,null,38379.823365280448,{"$f":"IF(ExFlg=0,H34*Trends!V34,H34*Trends!Z34)","v":46128.079386806639},-7748.256021526191,null,-7748.256021526191,null,{"$f":"IF($B34<121,VLOOKUP($B34,Lookups!A:H,8)*(1-VLOOKUP($B34,Lookups!$DY$3:$EA$103,2))^($A34-$A$3),\"\")","v":1.0994971015563569E-2},{"$f":"IF($B34<121,VLOOKUP($B34,Lookups!A:I,9)*(1-VLOOKUP($B34,Lookups!$DY$3:$EA$103,3))^($A34-$A$3),\"\")","v":4.9664120585588235E-3},4.9664120585588235E-3,0.94359158605316429,0.29646025766675049,0.98018300000000003,null,-2124.5241383556058,""]
[2047,52,null,{"$f":"VLOOKUP(B35,Lookups!A:B,2)","v":8009.417467463235},{"$f":"VLOOKUP(B35,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B35,Lookups!A:D,4)","v":6539.443584710777},{"$f":"VLOOKUP(B35,Lookups!A:E,5)","v":6841.56},null,{"$f":"Active!J35","v":1.0609999999999999},6.7766165191684742,{"$f":"Active!L35","v":1.0549999999999999},6.2845936353635343,null,{"$f":"Active!O35","v":1.0620000000000001},6.3707272150983325,{"$f":"Active!Q35","v":1.0580000000000001},6.4901790396295427,null,{"$f":"IF(B35<65,D35*K35,D35*M35)","v":54276.750718927884},{"$f":"IF(ExFlg=0,E35*Trends!T35,E35*Trends!X35)","v":48921.567412665427},{"$f":"T35-U35","v":5355.1833062624573},null,{"$f":"IF(B35<65,G35*P35,G35*R35)","v":41661.011216717146},{"$f":"IF(ExFlg=0,H35*Trends!V35,H35*Trends!Z35)","v":48803.507991241422},{"$f":"X35-Y35","v":-7142.4967745242757},null,{"$f":"(1-PctUMP)*V35+PctUMP*Z35","v":-7142.4967745242757},null,{"$f":"IF($B35<121,VLOOKUP($B35,Lookups!A:H,8)*(1-VLOOKUP($B35,Lookups!$DY$3:$EA$103,2))^($A35-$A$3),\"\")","v":1.1466168553885618E-2},{"$f":"IF($B35<121,VLOOKUP($B35,Lookups!A:I,9)*(1-VLOOKUP($B35,Lookups!$DY$3:$EA$103,3))^($A35-$A$3),\"\")","v":5.3306317832078221E-3},{"$f":"IF(B35<121,(PCTMALE*AD35+(1-PCTMALE)*AE35),\"\")","v":5.3306317832078221E-3},0.93890532142183514,0.28505794006418317,{"$f":"IF(AF35=\"\",\"\",ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AF35),6))","v":0.98002299999999998},null,{"$f":"IF(B35<65,AB35*AG35*AH35*AI35,\"\")","v":-1873.4463646314041},{"$f":"IF(AND(B35>=65,B35<111),AB35*AG35*AH35*AI35,\"\")","v":""}]
[{"$f":"1+A35","v":2048},{"$f":"1+B35","v":53},null,{"$f":"VLOOKUP(B36,Lookups!A:B,2)","v":8187.1645667527728},{"$f":"VLOOKUP(B36,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B36,Lookups!A:D,4)","v":6684.5686459835597},{"$f":"VLOOKUP(B36,Lookups!A:E,5)","v":6841.56},null,{"$f":"Active!J36","v":1.0609999999999999},7.1899901268377509,{"$f":"Active!L36","v":1.0549999999999999},6.6302462853085284,null,{"$f":"Active!O36","v":1.0609999999999999},6.7657123024344292,{"$f":"Active!Q36","v":1.0580000000000001},6.8666094239280566,null,58865.632401748306,{"$f":"IF(ExFlg=0,E36*Trends!T36,E36*Trends!X36)","v":51612.253620362018},7253.3787813862873,null,45225.868324598421,{"$f":"IF(ExFlg=0,H36*Trends!V36,H36*Trends!Z36)","v":51634.111454733422},-6408.2431301350007,null,-6408.2431301350007,null,{"$f":"IF($B36<121,VLOOKUP($B36,Lookups!A:H,8)*(1-VLOOKUP($B36,Lookups!$DY$3:$EA$103,2))^($A36-$A$3),\"\")","v":1.3609103470415745E-2},{"$f":"IF($B36<121,VLOOKUP($B36,Lookups!A:I,9)*(1-VLOOKUP($B36,Lookups!$DY$3:$EA$103,3))^($A36-$A$3),\"\")","v":6.4056542592724535E-3},6.4056542592724535E-3,0.93390036287404099,{"$f":"IF(B36<121,AH35/(1+IntRt),\"\")","v":0.27409417313863765},0.979549,null,-1606.8135799390836,""]
[2049,54,null,{"$f":"VLOOKUP(B37,Lookups!A:B,2)","v":8369.4401067078416},{"$f":"VLOOKUP(B37,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B37,Lookups!A:D,4)","v":6833.3910405102142},{"$f":"VLOOKUP(B37,Lookups!A:E,5)","v":6841.56},null,{"$f":"Active!J37","v":1.0609999999999999},7.6285795245748531,{"$f":"Active!L37","v":1.0549999999999999},6.9949098310004967,null,{"$f":"Active!O37","v":1.0609999999999999},7.1784207528829294,{"$f":"Active!Q37","v":1.0580000000000001},7.2648727705158844,null,63846.939430187012,{"$f":"IF(ExFlg=0,E37*Trends!T37,E37*Trends!X37)","v":54450.927569481923},9396.0118607050899,null,49052.956057762793,{"$f":"IF(ExFlg=0,H37*Trends!V37,H37*Trends!Z37)","v":54628.889919107962},-5575.9338613451691,null,-5575.9338613451691,null,{"$f":"IF($B37<121,VLOOKUP($B37,Lookups!A:H,8)*(1-VLOOKUP($B37,Lookups!$DY$3:$EA$103,2))^($A37-$A$3),\"\")","v":1.5335998856975589E-2},{"$f":"IF($B37<121,VLOOKUP($B37,Lookups!A:I,9)*(1-VLOOKUP($B37,Lookups!$DY$3:$EA$103,3))^($A37-$A$3),\"\")","v":7.0059497050930777E-3},7.0059497050930777E-3,0.92791812003686081,0.26355208955638237,0.97928400000000004,null,-1335.3723882587117,""]
[2050,55,null,{"$f":"VLOOKUP(B38,Lookups!A:B,2)","v":8556.3710311866689},{"$f":"VLOOKUP(B38,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B38,Lookups!A:D,4)","v":6986.0144140701832},{"$f":"VLOOKUP(B38,Lookups!A:E,5)","v":6841.56},null,{"$f":"Active!J38","v":1.06},8.0939228755739183,{"$f":"Active!L38","v":1.0549999999999999},7.3796298717055233,null,{"$f":"Active!O38","v":1.0609999999999999},7.6163044188087881,{"$f":"Active!Q38","v":1.0620000000000001},7.6862353912058063,null,69254.607221219776,{"$f":"IF(ExFlg=0,E38*Trends!T38,E38*Trends!X38)","v":57445.72858580343},11808.878635416346,null,53207.612451744622,{"$f":"IF(ExFlg=0,H38*Trends!V38,H38*Trends!Z38)","v":57797.365534416233},-4589.7530826716102,null,-4589.7530826716102,null,{"$f":"IF($B38<121,VLOOKUP($B38,Lookups!A:H,8)*(1-VLOOKUP($B38,Lookups!$DY$3:$EA$103,2))^($A38-$A$3),\"\")","v":4.8967824559437703E-3},{"$f":"IF($B38<121,VLOOKUP($B38,Lookups!A:I,9)*(1-VLOOKUP($B38,Lookups!$DY$3:$EA$103,3))^($A38-$A$3),\"\")","v":2.7367922876795629E-3},2.7367922876795629E-3,0.92141717235743803,0.25341547072729076,0.98116599999999998,null,-1051.5289623056142,""]
[2051,56,null,{"$f":"VLOOKUP(B39,Lookups!A:B,2)","v":8748.0880424526422},{"$f":"VLOOKUP(B39,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B39,Lookups!A:D,4)","v":7142.5454810658794},{"$f":"VLOOKUP(B39,Lookups!A:E,5)","v":6841.56},null,{"$f":"Active!J39","v":1.06},8.5795582481083539,{"$f":"Active!L39","v":1.0549999999999999},7.7855095146493269,null,{"$f":"Active!O39","v":1.06},8.0808989883561235,{"$f":"Active!Q39","v":1.0629999999999999},8.1627819854605672,null,75054.730919802634,{"$f":"IF(ExFlg=0,E39*Trends!T39,E39*Trends!X39)","v":60605.24365802262},14449.487261780014,null,57718.188552232867,{"$f":"IF(ExFlg=0,H39*Trends!V39,H39*Trends!Z39)","v":61380.802197550038},-3662.6136453171712,null,-3662.6136453171712,null,{"$f":"IF($B39<121,VLOOKUP($B39,Lookups!A:H,8)*(1-VLOOKUP($B39,Lookups!$DY$3:$EA$103,2))^($A39-$A$3),\"\")","v":5.426323194429439E-3},{"$f":"IF($B39<121,VLOOKUP($B39,Lookups!A:I,9)*(1-VLOOKUP($B39,Lookups!$DY$3:$EA$103,3))^($A39-$A$3),\"\")","v":2.8920411363755295E-3},2.8920411363755295E-3,0.91889544494639475,0.24366872185316418,0.981097,null,-804.57945888757615,""]
[2052,57,null,{"$f":"VLOOKUP(B40,Lookups!A:B,2)","v":9123.468633714916},{"$f":"VLOOKUP(B40,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B40,Lookups!A:D,4)","v":7449.0322246079613},{"$f":"VLOOKUP(B40,Lookups!A:E,5)","v":6841.56},null,{"$f":"Active!J40","v":1.06},9.0943317429948554,{"$f":"Active!L40","v":1.0569999999999999},8.2137125379550397,null,{"$f":"Active!O40","v":1.06},8.565752927657492,{"$f":"Active!Q40","v":1.0629999999999999},8.6770372505445827,null,82971.850401811462,{"$f":"IF(ExFlg=0,E40*Trends!T40,E40*Trends!X40)","v":63938.532059213867},19033.318342597595,null,63806.569586150647,{"$f":"IF(ExFlg=0,H40*Trends!V40,H40*Trends!Z40)","v":65247.792735995688},-1441.2231498450419,null,-1441.2231498450419,null,{"$f":"IF($B40<121,VLOOKUP($B40,Lookups!A:H,8)*(1-VLOOKUP($B40,Lookups!$DY$3:$EA$103,2))^($A40-$A$3),\"\")","v":5.7499305165288851E-3},{"$f":"IF($B40<121,VLOOKUP($B40,Lookups!A:I,9)*(1-VLOOKUP($B40,Lookups!$DY$3:$EA$103,3))^($A40-$A$3),\"\")","v":3.0648685541768538E-3},3.0648685541768538E-3,0.9162379615195817,0.23429684793573477,0.98102100000000003,null,-303.51786660692585,""]
[2053,58,null,{"$f":"VLOOKUP(B41,Lookups!A:B,2)","v":9515.3791949682472},{"$f":"VLOOKUP(B41,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B41,Lookups!A:D,4)","v":7769.0151821756926},{"$f":"VLOOKUP(B41,Lookups!A:E,5)","v":6841.56},null,{"$f":"Active!J41","v":1.06},9.6399916475745471,{"$f":"Active!L41","v":1.0589999999999999},8.6818941526184759,null,{"$f":"Active!O41","v":1.06},9.0796981033169413,{"$f":"Active!Q41","v":1.0629999999999999},9.2236905973288916,null,91728.175962998517,{"$f":"IF(ExFlg=0,E41*Trends!T41,E41*Trends!X41)","v":67583.028386589052},24145.147576409465,null,70540.312414241154,{"$f":"IF(ExFlg=0,H41*Trends!V41,H41*Trends!Z41)","v":69358.403678363422},1181.9087358777324,null,1181.9087358777324,null,{"$f":"IF($B41<121,VLOOKUP($B41,Lookups!A:H,8)*(1-VLOOKUP($B41,Lookups!$DY$3:$EA$103,2))^($A41-$A$3),\"\")","v":6.1605271552763038E-3},{"$f":"IF($B41<121,VLOOKUP($B41,Lookups!A:I,9)*(1-VLOOKUP($B41,Lookups!$DY$3:$EA$103,3))^($A41-$A$3),\"\")","v":3.2953311180701195E-3},3.2953311180701195E-3,0.91342981260317724,0.22528543070743728,0.98092000000000001,null,238.57548799522783,""]
[2054,59,null,{"$f":"VLOOKUP(B42,Lookups!A:B,2)","v":9924.5653946616312},{"$f":"VLOOKUP(B42,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B42,Lookups!A:D,4)","v":8103.1031692245888},{"$f":"VLOOKUP(B42,Lookups!A:E,5)","v":6841.56},null,{"$f":"Active!J42","v":1.06},10.21839114642902,{"$f":"Active!L42","v":1.0580000000000001},9.1941259076229649,null,{"$f":"Active!O42","v":1.06},9.6244799895159581,{"$f":"Active!Q42","v":1.0620000000000001},9.8047831049606113,null,101413.09116096624,{"$f":"IF(ExFlg=0,E42*Trends!T42,E42*Trends!X42)","v":71570.427061397801},29842.664099568443,null,77988.154305185395,{"$f":"IF(ExFlg=0,H42*Trends!V42,H42*Trends!Z42)","v":73727.983110100307},4260.1711950850877,null,4260.1711950850877,null,{"$f":"IF($B42<121,VLOOKUP($B42,Lookups!A:H,8)*(1-VLOOKUP($B42,Lookups!$DY$3:$EA$103,2))^($A42-$A$3),\"\")","v":5.9229598093684874E-3},{"$f":"IF($B42<121,VLOOKUP($B42,Lookups!A:I,9)*(1-VLOOKUP($B42,Lookups!$DY$3:$EA$103,3))^($A42-$A$3),\"\")","v":3.2618189990466237E-3},3.2618189990466237E-3,0.91041975891753302,0.21662060644945891,0.98093399999999997,null,824.15383039714663,""]
[2055,60,null,{"$f":"VLOOKUP(B43,Lookups!A:B,2)","v":10351.807266701702},{"$f":"VLOOKUP(B43,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B43,Lookups!A:D,4)","v":8451.9330595545671},{"$f":"VLOOKUP(B43,Lookups!A:E,5)","v":6841.56},null,{"$f":"Active!J43","v":1.06},10.831494615214762,{"$f":"Active!L43","v":1.0580000000000001},9.7273852102650977,null,{"$f":"Active!O43","v":1.06},10.201948788886916,{"$f":"Active!Q43","v":1.0620000000000001},10.412679657468169,null,112125.54466702053,{"$f":"IF(ExFlg=0,E43*Trends!T43,E43*Trends!X43)","v":75721.511830958887},36404.03283606164,null,86226.188240676012,{"$f":"IF(ExFlg=0,H43*Trends!V43,H43*Trends!Z43)","v":78299.118062926529},7927.0701777494833,null,7927.0701777494833,null,{"$f":"IF($B43<121,VLOOKUP($B43,Lookups!A:H,8)*(1-VLOOKUP($B43,Lookups!$DY$3:$EA$103,2))^($A43-$A$3),\"\")","v":6.3346206949838873E-3},{"$f":"IF($B43<121,VLOOKUP($B43,Lookups!A:I,9)*(1-VLOOKUP($B43,Lookups!$DY$3:$EA$103,3))^($A43-$A$3),\"\")","v":3.4916398018827594E-3},3.4916398018827594E-3,0.90745013445078837,0.20828904466294126,0.98083299999999995,null,1469.5926443599606,""]
[2056,61,null,{"$f":"VLOOKUP(B44,Lookups!A:B,2)","v":10797.920823387058},{"$f":"VLOOKUP(B44,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B44,Lookups!A:D,4)","v":8816.1711022215059},{"$f":"VLOOKUP(B44,Lookups!A:E,5)","v":6841.56},null,{"$f":"Active!J44","v":1.0589999999999999},11.481384292127649,{"$f":"Active!L44","v":1.0580000000000001},10.291573552460473,null,{"$f":"Active!O44","v":1.0589999999999999},10.814065716220131,{"$f":"Active!Q44","v":1.0620000000000001},11.058265796231197,null,123975.07852927421,{"$f":"IF(ExFlg=0,E44*Trends!T44,E44*Trends!X44)","v":80113.359517154502},43861.719012119705,null,95338.653664864236,{"$f":"IF(ExFlg=0,H44*Trends!V44,H44*Trends!Z44)","v":83153.663382827974},12184.990282036262,null,12184.990282036262,null,{"$f":"IF($B44<121,VLOOKUP($B44,Lookups!A:H,8)*(1-VLOOKUP($B44,Lookups!$DY$3:$EA$103,2))^($A44-$A$3),\"\")","v":6.0017142854872849E-3},{"$f":"IF($B44<121,VLOOKUP($B44,Lookups!A:I,9)*(1-VLOOKUP($B44,Lookups!$DY$3:$EA$103,3))^($A44-$A$3),\"\")","v":3.4189501702636613E-3},3.4189501702636613E-3,0.90428164544311618,0.20027792756052043,0.98086499999999999,null,2164.56798016113,""]
[2057,62,null,{"$f":"VLOOKUP(B45,Lookups!A:B,2)","v":11373.871174943175},{"$f":"VLOOKUP(B45,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B45,Lookups!A:D,4)","v":9286.4169162758226},{"$f":"VLOOKUP(B45,Lookups!A:E,5)","v":6841.56},null,{"$f":"Active!J45","v":1.0589999999999999},12.15878596536318,{"$f":"Active!L45","v":1.0580000000000001},10.888484818503182,null,{"$f":"Active!O45","v":1.0589999999999999},11.452095593477118,{"$f":"Active!Q45","v":1.0609999999999999},11.743878275597531,null,138292.4652137479,{"$f":"IF(ExFlg=0,E45*Trends!T45,E45*Trends!X45)","v":84759.934369149458},53532.530844598441,null,106348.93424607371,{"$f":"IF(ExFlg=0,H45*Trends!V45,H45*Trends!Z45)","v":88309.190512563306},18039.743733510404,null,18039.743733510404,null,{"$f":"IF($B45<121,VLOOKUP($B45,Lookups!A:H,8)*(1-VLOOKUP($B45,Lookups!$DY$3:$EA$103,2))^($A45-$A$3),\"\")","v":5.6074962168557998E-3},{"$f":"IF($B45<121,VLOOKUP($B45,Lookups!A:I,9)*(1-VLOOKUP($B45,Lookups!$DY$3:$EA$103,3))^($A45-$A$3),\"\")","v":3.3428245246136289E-3},3.3428245246136289E-3,0.90118995155746218,0.19257493034665427,0.98089899999999997,null,3070.9358589581957,""]
[2058,63,null,{"$f":"VLOOKUP(B46,Lookups!A:B,2)","v":11982.765294233255},{"$f":"VLOOKUP(B46,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B46,Lookups!A:D,4)","v":9783.5603082473917},{"$f":"VLOOKUP(B46,Lookups!A:E,5)","v":6841.56},null,{"$f":"Active!J46","v":1.0589999999999999},12.876154337319607,{"$f":"Active!L46","v":1.0580000000000001},11.520016937976367,null,{"$f":"Active!O46","v":1.0589999999999999},12.127769233492268,{"$f":"Active!Q46","v":1.0609999999999999},12.46025485040898,null,154291.93531642438,{"$f":"IF(ExFlg=0,E46*Trends!T46,E46*Trends!X46)","v":89676.010562560143},64615.924753864238,null,118652.76170037885,{"$f":"IF(ExFlg=0,H46*Trends!V46,H46*Trends!Z46)","v":93696.051133829664},24956.710566549184,null,24956.710566549184,null,{"$f":"IF($B46<121,VLOOKUP($B46,Lookups!A:H,8)*(1-VLOOKUP($B46,Lookups!$DY$3:$EA$103,2))^($A46-$A$3),\"\")","v":5.8119026290309938E-3},{"$f":"IF($B46<121,VLOOKUP($B46,Lookups!A:I,9)*(1-VLOOKUP($B46,Lookups!$DY$3:$EA$103,3))^($A46-$A$3),\"\")","v":3.7095505960800953E-3},3.7095505960800953E-3,0.89817743168606046,0.18516820225639832,0.98073699999999997,null,4070.6939438011332,""]
[2059,64,null,{"$f":"VLOOKUP(B47,Lookups!A:B,2)","v":12626.596689796696},{"$f":"VLOOKUP(B47,Lookups!A:C,3)","v":7044.48},null,{"$f":"VLOOKUP(B47,Lookups!A:D,4)","v":10309.228916881813},{"$f":"VLOOKUP(B47,Lookups!A:E,5)","v":6841.56},null,{"$f":"Active!J47","v":1.0589999999999999},13.635847443221463,{"$f":"Active!L47","v":1.0580000000000001},12.188177920378997,null,{"$f":"Active!O47","v":1.0589999999999999},12.843307618268311,{"$f":"Active!Q47","v":1.0609999999999999},13.220330396283927,null,172174.34618915286,{"$f":"IF(ExFlg=0,E47*Trends!T47,E47*Trends!X47)","v":94877.219175188628},77297.127013964229,null,132404.59828666016,{"$f":"IF(ExFlg=0,H47*Trends!V47,H47*Trends!Z47)","v":99411.510252993263},32993.088033666892,null,32993.088033666892,null,{"$f":"IF($B47<121,VLOOKUP($B47,Lookups!A:H,8)*(1-VLOOKUP($B47,Lookups!$DY$3:$EA$103,2))^($A47-$A$3),\"\")","v":5.4775666149049556E-3},{"$f":"IF($B47<121,VLOOKUP($B47,Lookups!A:I,9)*(1-VLOOKUP($B47,Lookups!$DY$3:$EA$103,3))^($A47-$A$3),\"\")","v":3.8747892473255992E-3},3.8747892473255992E-3,0.89484559705896372,0.17804634832345992,0.98066399999999998,null,5154.949023568759,""]
[2060,65,null,{"$f":"VLOOKUP(B48,Lookups!A:B,2)","v":2963.8874999999998},{"$f":"VLOOKUP(B48,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B48,Lookups!A:D,4)","v":3539.395},{"$f":"VLOOKUP(B48,Lookups!A:E,5)","v":2741.28},null,{"$f":"Active!J48","v":1.0589999999999999},14.440362442371528,{"$f":"Active!L48","v":1.0580000000000001},12.895092239760981,null,{"$f":"Active!O48","v":1.0589999999999999},13.601062767746139,{"$f":"Active!Q48","v":1.0609999999999999},14.026770550457245,null,38219.602700774572,{"$f":"IF(ExFlg=0,E48*Trends!T48,E48*Trends!X48)","v":24442.683790724972},13776.918910049601,null,49646.281552435619,{"$f":"IF(ExFlg=0,H48*Trends!V48,H48*Trends!Z48)","v":42262.026014641575},7384.2555377940444,null,7384.2555377940444,null,{"$f":"IF($B48<121,VLOOKUP($B48,Lookups!A:H,8)*(1-VLOOKUP($B48,Lookups!$DY$3:$EA$103,2))^($A48-$A$3),\"\")","v":5.4667067148027413E-3},{"$f":"IF($B48<121,VLOOKUP($B48,Lookups!A:I,9)*(1-VLOOKUP($B48,Lookups!$DY$3:$EA$103,3))^($A48-$A$3),\"\")","v":4.1770873381990099E-3},4.1770873381990099E-3,0.89137825896146294,0.17119841184948068,0.98053100000000004,null,"",1104.917405261685]
[2061,66,null,{"$f":"VLOOKUP(B49,Lookups!A:B,2)","v":3068.8400437499999},{"$f":"VLOOKUP(B49,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B49,Lookups!A:D,4)","v":3664.7264974999998},{"$f":"VLOOKUP(B49,Lookups!A:E,5)","v":2741.28},null,{"$f":"Active!J49","v":1.0580000000000001},15.292343826471448,{"$f":"Active!L49","v":1.0569999999999999},13.643007589667118,null,{"$f":"Active!O49","v":1.0589999999999999},14.40352547104316,{"$f":"Active!Q49","v":1.06},14.882403554035136,null,41868.208008355621,{"$f":"IF(ExFlg=0,E49*Trends!T49,E49*Trends!X49)","v":25860.359450587021},16007.848557768601,null,54539.938650960736,{"$f":"IF(ExFlg=0,H49*Trends!V49,H49*Trends!Z49)","v":44840.009601534708},9699.9290494260276,null,9699.9290494260276,null,{"$f":"IF($B49<121,VLOOKUP($B49,Lookups!A:H,8)*(1-VLOOKUP($B49,Lookups!$DY$3:$EA$103,2))^($A49-$A$3),\"\")","v":5.7334161002638908E-3},{"$f":"IF($B49<121,VLOOKUP($B49,Lookups!A:I,9)*(1-VLOOKUP($B49,Lookups!$DY$3:$EA$103,3))^($A49-$A$3),\"\")","v":4.6474412331018533E-3},4.6474412331018533E-3,0.88765489412240917,0.16461385754757757,0.98032399999999997,null,"",1389.4686000919432]
[2062,67,null,{"$f":"VLOOKUP(B50,Lookups!A:B,2)","v":3177.583076071875},{"$f":"VLOOKUP(B50,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B50,Lookups!A:D,4)","v":3794.5844936487501},{"$f":"VLOOKUP(B50,Lookups!A:E,5)","v":2741.28},null,{"$f":"Active!J50","v":1.0569999999999999},16.179299768406793,{"$f":"Active!L50","v":1.0569999999999999},14.420659022278143,null,{"$f":"Active!O50","v":1.0569999999999999},15.253333473834706,{"$f":"Active!Q50","v":1.0589999999999999},15.775347767277244,null,45822.842054994217,{"$f":"IF(ExFlg=0,E50*Trends!T50,E50*Trends!X50)","v":27334.399939270479},18488.442115723738,null,59860.890019626662,{"$f":"IF(ExFlg=0,H50*Trends!V50,H50*Trends!Z50)","v":47530.410177626793},12330.47984199987,null,12330.47984199987,null,{"$f":"IF($B50<121,VLOOKUP($B50,Lookups!A:H,8)*(1-VLOOKUP($B50,Lookups!$DY$3:$EA$103,2))^($A50-$A$3),\"\")","v":6.0117729186096539E-3},{"$f":"IF($B50<121,VLOOKUP($B50,Lookups!A:I,9)*(1-VLOOKUP($B50,Lookups!$DY$3:$EA$103,3))^($A50-$A$3),\"\")","v":5.1820703082823948E-3},5.1820703082823948E-3,0.88352957016669997,0.15828255533420921,0.98008799999999996,null,"",1690.0485916433274]
[2063,68,null,{"$f":"VLOOKUP(B51,Lookups!A:B,2)","v":3290.2560790245607},{"$f":"VLOOKUP(B51,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B51,Lookups!A:D,4)","v":3929.1355541180242},{"$f":"VLOOKUP(B51,Lookups!A:E,5)","v":2741.28},null,{"$f":"Active!J51","v":1.056},17.101519855205979,{"$f":"Active!L51","v":1.0569999999999999},15.242636586547995,null,{"$f":"Active!O51","v":1.056},16.122773481843282,{"$f":"Active!Q51","v":1.0580000000000001},16.706093285546601,null,50152.177689251723,{"$f":"IF(ExFlg=0,E51*Trends!T51,E51*Trends!X51)","v":28892.460735808898},21259.716953442825,null,65640.50509865355,{"$f":"IF(ExFlg=0,H51*Trends!V51,H51*Trends!Z51)","v":50334.70437810677},15305.80072054678,null,15305.80072054678,null,{"$f":"IF($B51<121,VLOOKUP($B51,Lookups!A:H,8)*(1-VLOOKUP($B51,Lookups!$DY$3:$EA$103,2))^($A51-$A$3),\"\")","v":6.2034530966916055E-3},{"$f":"IF($B51<121,VLOOKUP($B51,Lookups!A:I,9)*(1-VLOOKUP($B51,Lookups!$DY$3:$EA$103,3))^($A51-$A$3),\"\")","v":5.684970504447974E-3},5.684970504447974E-3,0.87895105781464955,0.15219476474443192,0.97986600000000001,null,"",2006.2597017566736]
[2064,69,null,{"$f":"VLOOKUP(B52,Lookups!A:B,2)","v":3407.0037556921693},{"$f":"VLOOKUP(B52,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B52,Lookups!A:D,4)","v":4068.5524793848372},{"$f":"VLOOKUP(B52,Lookups!A:E,5)","v":2741.28},null,{"$f":"Active!J52","v":1.0549999999999999},18.059204967097514,{"$f":"Active!L52","v":1.056},16.111466871981229,null,{"$f":"Active!O52","v":1.0549999999999999},17.025648796826506,{"$f":"Active!Q52","v":1.0569999999999999},17.675046696108303,null,54891.82814255001,{"$f":"IF(ExFlg=0,E52*Trends!T52,E52*Trends!X52)","v":30539.330997750003},24352.497144800007,null,71911.855058694215,{"$f":"IF(ExFlg=0,H52*Trends!V52,H52*Trends!Z52)","v":53254.117232036966},18657.737826657249,null,18657.737826657249,null,{"$f":"IF($B52<121,VLOOKUP($B52,Lookups!A:H,8)*(1-VLOOKUP($B52,Lookups!$DY$3:$EA$103,2))^($A52-$A$3),\"\")","v":6.7930937254501427E-3},{"$f":"IF($B52<121,VLOOKUP($B52,Lookups!A:I,9)*(1-VLOOKUP($B52,Lookups!$DY$3:$EA$103,3))^($A52-$A$3),\"\")","v":6.2087655423099068E-3},6.2087655423099068E-3,0.8739542469761199,0.14634111994656915,0.97963599999999995,null,"",2337.6462657940151]
[2065,70,null,{"$f":"VLOOKUP(B53,Lookups!A:B,2)","v":3527.9762285815636},{"$f":"VLOOKUP(B53,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B53,Lookups!A:D,4)","v":4213.0145416523701},{"$f":"VLOOKUP(B53,Lookups!A:E,5)","v":2741.28},null,{"$f":"Active!J53","v":1.054},19.052461240287876,{"$f":"Active!L53","v":1.0569999999999999},17.013709016812179,null,{"$f":"Active!O53","v":1.0549999999999999},17.962059480651963,{"$f":"Active!Q53","v":1.056},18.682524357786477,null,60023.960971317174,{"$f":"IF(ExFlg=0,E53*Trends!T53,E53*Trends!X53)","v":32249.533533624006},27774.427437693168,null,78709.746794129038,{"$f":"IF(ExFlg=0,H53*Trends!V53,H53*Trends!Z53)","v":56289.601914263068},22420.144879865969,null,22420.144879865969,null,{"$f":"IF($B53<121,VLOOKUP($B53,Lookups!A:H,8)*(1-VLOOKUP($B53,Lookups!$DY$3:$EA$103,2))^($A53-$A$3),\"\")","v":7.4141955862622828E-3},{"$f":"IF($B53<121,VLOOKUP($B53,Lookups!A:I,9)*(1-VLOOKUP($B53,Lookups!$DY$3:$EA$103,3))^($A53-$A$3),\"\")","v":6.779851906821904E-3},6.779851906821904E-3,0.86852806996193921,0.14071261533323956,0.97938400000000003,null,"",2683.5414852203544]
[2066,71,null,{"$f":"VLOOKUP(B54,Lookups!A:B,2)","v":3653.3292456568861},{"$f":"VLOOKUP(B54,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B54,Lookups!A:D,4)","v":4362.7077308907374},{"$f":"VLOOKUP(B54,Lookups!A:E,5)","v":2741.28},null,{"$f":"Active!J54","v":1.054},20.081294147263421,{"$f":"Active!L54","v":1.0569999999999999},17.983490430770473,null,{"$f":"Active!O54","v":1.054},18.94997275208782,{"$f":"Active!Q54","v":1.0549999999999999},19.72874572182252,null,65699.611529724527,{"$f":"IF(ExFlg=0,E54*Trends!T54,E54*Trends!X54)","v":34087.756945040572},31611.854584683955,null,86070.751481372674,{"$f":"IF(ExFlg=0,H54*Trends!V54,H54*Trends!Z54)","v":59441.8196214618},26628.931859910874,null,26628.931859910874,null,{"$f":"IF($B54<121,VLOOKUP($B54,Lookups!A:H,8)*(1-VLOOKUP($B54,Lookups!$DY$3:$EA$103,2))^($A54-$A$3),\"\")","v":8.1895784658474989E-3},{"$f":"IF($B54<121,VLOOKUP($B54,Lookups!A:I,9)*(1-VLOOKUP($B54,Lookups!$DY$3:$EA$103,3))^($A54-$A$3),\"\")","v":7.5468493443152191E-3},7.5468493443152191E-3,0.86263957827067939,0.13530059166657649,0.97904599999999997,null,"",3042.8876629096221]
[2067,72,null,{"$f":"VLOOKUP(B55,Lookups!A:B,2)","v":3744.5060651919894},{"$f":"VLOOKUP(B55,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B55,Lookups!A:D,4)","v":4471.5886389284242},{"$f":"VLOOKUP(B55,Lookups!A:E,5)","v":2741.28},null,{"$f":"Active!J55","v":1.0529999999999999},21.165684031215648,{"$f":"Active!L55","v":1.056},19.00854938532439,null,{"$f":"Active!O55","v":1.0529999999999999},19.973271280700562,{"$f":"Active!Q55","v":1.054},20.813826736522756,null,71177.62846384864,{"$f":"IF(ExFlg=0,E55*Trends!T55,E55*Trends!X55)","v":36030.759090907879},35146.869372940761,null,93070.871167659832,{"$f":"IF(ExFlg=0,H55*Trends!V55,H55*Trends!Z55)","v":62711.119700642193},30359.751467017639,null,30359.751467017639,null,{"$f":"IF($B55<121,VLOOKUP($B55,Lookups!A:H,8)*(1-VLOOKUP($B55,Lookups!$DY$3:$EA$103,2))^($A55-$A$3),\"\")","v":8.9255009349853628E-3},{"$f":"IF($B55<121,VLOOKUP($B55,Lookups!A:I,9)*(1-VLOOKUP($B55,Lookups!$DY$3:$EA$103,3))^($A55-$A$3),\"\")","v":8.2744211563980444E-3},8.2744211563980444E-3,0.85612936733502687,0.13009672275632353,0.97872499999999996,null,"",3309.517218597111]
[2068,73,null,{"$f":"VLOOKUP(B56,Lookups!A:B,2)","v":3837.9599449647567},{"$f":"VLOOKUP(B56,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B56,Lookups!A:D,4)","v":4583.1887510519573},{"$f":"VLOOKUP(B56,Lookups!A:E,5)","v":2741.28},null,{"$f":"Active!J56","v":1.052},22.287465284870077,{"$f":"Active!L56","v":1.0549999999999999},20.073028150902555,null,{"$f":"Active!O56","v":1.052},21.031854658577689,{"$f":"Active!Q56","v":1.0529999999999999},21.937773380294985,null,77039.478017313988,{"$f":"IF(ExFlg=0,E56*Trends!T56,E56*Trends!X56)","v":38048.481599998726},38990.996417315262,null,100544.95617969504,{"$f":"IF(ExFlg=0,H56*Trends!V56,H56*Trends!Z56)","v":66097.520164476882},34447.436015218162,null,34447.436015218162,null,{"$f":"IF($B56<121,VLOOKUP($B56,Lookups!A:H,8)*(1-VLOOKUP($B56,Lookups!$DY$3:$EA$103,2))^($A56-$A$3),\"\")","v":9.7616663468549289E-3},{"$f":"IF($B56<121,VLOOKUP($B56,Lookups!A:I,9)*(1-VLOOKUP($B56,Lookups!$DY$3:$EA$103,3))^($A56-$A$3),\"\")","v":9.0930094320793384E-3},9.0930094320793384E-3,0.84904539238533616,0.12509300265031109,0.97836400000000001,null,"",3579.4911479155157]
[2069,74,null,{"$f":"VLOOKUP(B57,Lookups!A:B,2)","v":3933.7477910051498},{"$f":"VLOOKUP(B57,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B57,Lookups!A:D,4)","v":4697.5760229099524},{"$f":"VLOOKUP(B57,Lookups!A:E,5)","v":2741.28},null,{"$f":"Active!J57","v":1.0509999999999999},23.446413479683322,{"$f":"Active!L57","v":1.054},21.177044699202195,null,{"$f":"Active!O57","v":1.0509999999999999},22.125511100823729,{"$f":"Active!Q57","v":1.052},23.100475369450617,null,83305.152805503953,{"$f":"IF(ExFlg=0,E57*Trends!T57,E57*Trends!X57)","v":40141.148087998656},43164.004717505297,null,108516.23921335314,{"$f":"IF(ExFlg=0,H57*Trends!V57,H57*Trends!Z57)","v":69600.68873319414},38915.550480159,null,38915.550480159,null,{"$f":"IF($B57<121,VLOOKUP($B57,Lookups!A:H,8)*(1-VLOOKUP($B57,Lookups!$DY$3:$EA$103,2))^($A57-$A$3),\"\")","v":1.070995707461796E-2},{"$f":"IF($B57<121,VLOOKUP($B57,Lookups!A:I,9)*(1-VLOOKUP($B57,Lookups!$DY$3:$EA$103,3))^($A57-$A$3),\"\")","v":9.9859680394388632E-3},9.9859680394388632E-3,0.8413250146241128,0.12028173331760682,0.97797100000000003,null,"",3851.3468659484588]
[2070,75,null,{"$f":"VLOOKUP(B58,Lookups!A:B,2)","v":4031.9279324403956},{"$f":"VLOOKUP(B58,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B58,Lookups!A:D,4)","v":4814.8201095754048},{"$f":"VLOOKUP(B58,Lookups!A:E,5)","v":2741.28},null,{"$f":"Active!J58","v":1.05},24.642180567147172,{"$f":"Active!L58","v":1.0529999999999999},22.320605112959115,null,{"$f":"Active!O58","v":1.05},23.253912166965737,{"$f":"Active!Q58","v":1.052},24.301700088662049,null,89995.071223911771,{"$f":"IF(ExFlg=0,E58*Trends!T58,E58*Trends!X58)","v":42308.770084750584},47686.301139161187,null,117008.31428376042,{"$f":"IF(ExFlg=0,H58*Trends!V58,H58*Trends!Z58)","v":73219.924547320246},43788.389736440178,null,43788.389736440178,null,{"$f":"IF($B58<121,VLOOKUP($B58,Lookups!A:H,8)*(1-VLOOKUP($B58,Lookups!$DY$3:$EA$103,2))^($A58-$A$3),\"\")","v":1.1768898925761198E-2},{"$f":"IF($B58<121,VLOOKUP($B58,Lookups!A:I,9)*(1-VLOOKUP($B58,Lookups!$DY$3:$EA$103,3))^($A58-$A$3),\"\")","v":1.0934788900995128E-2},1.0934788900995128E-2,0.83292356991729599,0.11565551280539117,0.97755300000000001,null,"",4123.5453774822381]
[2071,76,null,{"$f":"VLOOKUP(B59,Lookups!A:B,2)","v":4132.5601571074312},{"$f":"VLOOKUP(B59,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B59,Lookups!A:D,4)","v":4934.9924080731325},{"$f":"VLOOKUP(B59,Lookups!A:E,5)","v":2741.28},null,{"$f":"Active!J59","v":1.05},25.874289595504532,{"$f":"Active!L59","v":1.052},23.503597183945946,null,{"$f":"Active!O59","v":1.05},24.416607775314024,{"$f":"Active!Q59","v":1.0509999999999999},25.565388493272476,null,97130.029271077437,{"$f":"IF(ExFlg=0,E59*Trends!T59,E59*Trends!X59)","v":44551.134899242359},52578.894371835078,null,126164.99812373989,{"$f":"IF(ExFlg=0,H59*Trends!V59,H59*Trends!Z59)","v":77027.3606237809},49137.63749995899,null,49137.63749995899,null,{"$f":"IF($B59<121,VLOOKUP($B59,Lookups!A:H,8)*(1-VLOOKUP($B59,Lookups!$DY$3:$EA$103,2))^($A59-$A$3),\"\")","v":1.2937626965424498E-2},{"$f":"IF($B59<121,VLOOKUP($B59,Lookups!A:I,9)*(1-VLOOKUP($B59,Lookups!$DY$3:$EA$103,3))^($A59-$A$3),\"\")","v":1.1927299030919656E-2},1.1927299030919656E-2,0.82381572650958712,0.11120722385133766,0.97711499999999996,null,"",4398.6866990025828]
[2072,77,null,{"$f":"VLOOKUP(B60,Lookups!A:B,2)","v":4199.6878031012811},{"$f":"VLOOKUP(B60,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B60,Lookups!A:D,4)","v":5015.1544430998465},{"$f":"VLOOKUP(B60,Lookups!A:E,5)","v":2741.28},null,{"$f":"Active!J60","v":1.0489999999999999},27.168004075279761,{"$f":"Active!L60","v":1.052},24.725784237511135,null,{"$f":"Active!O60","v":1.05},25.637438164079725,{"$f":"Active!Q60","v":1.0509999999999999},26.869223306429369,null,103840.57448438942,{"$f":"IF(ExFlg=0,E60*Trends!T60,E60*Trends!X60)","v":46867.793914002963},56972.780570386458,null,134753.30464788119,{"$f":"IF(ExFlg=0,H60*Trends!V60,H60*Trends!Z60)","v":80955.75601559371},53797.548632287479,null,53797.548632287479,null,{"$f":"IF($B60<121,VLOOKUP($B60,Lookups!A:H,8)*(1-VLOOKUP($B60,Lookups!$DY$3:$EA$103,2))^($A60-$A$3),\"\")","v":1.4203713316921574E-2},{"$f":"IF($B60<121,VLOOKUP($B60,Lookups!A:I,9)*(1-VLOOKUP($B60,Lookups!$DY$3:$EA$103,3))^($A60-$A$3),\"\")","v":1.298330082153137E-2},1.298330082153137E-2,0.81398982999313296,0.10693002293397852,0.97665000000000002,null,"",4573.1987912877557]
[2073,78,null,{"$f":"VLOOKUP(B61,Lookups!A:B,2)","v":4267.9066802668767},{"$f":"VLOOKUP(B61,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B61,Lookups!A:D,4)","v":5096.6195971681336},{"$f":"VLOOKUP(B61,Lookups!A:E,5)","v":2741.28},null,{"$f":"Active!J61","v":1.0489999999999999},28.499236274968467,{"$f":"Active!L61","v":1.052},26.011525017861715,null,{"$f":"Active!O61","v":1.05},26.919310072283714,{"$f":"Active!Q61","v":1.0509999999999999},28.239553695057264,null,111014.761387661,{"$f":"IF(ExFlg=0,E61*Trends!T61,E61*Trends!X61)","v":49304.919197531126},61709.842190129872,null,143926.26277751062,{"$f":"IF(ExFlg=0,H61*Trends!V61,H61*Trends!Z61)","v":85084.499572388988},58841.763205121635,null,58841.763205121635,null,{"$f":"IF($B61<121,VLOOKUP($B61,Lookups!A:H,8)*(1-VLOOKUP($B61,Lookups!$DY$3:$EA$103,2))^($A61-$A$3),\"\")","v":1.5562280020651914E-2},{"$f":"IF($B61<121,VLOOKUP($B61,Lookups!A:I,9)*(1-VLOOKUP($B61,Lookups!$DY$3:$EA$103,3))^($A61-$A$3),\"\")","v":1.4127815307889539E-2},1.4127815307889539E-2,0.80342155516466496,0.10281732974421011,0.97614599999999996,null,"",4744.7163777519891]
[2074,79,null,{"$f":"VLOOKUP(B62,Lookups!A:B,2)","v":4337.2345413166267},{"$f":"VLOOKUP(B62,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B62,Lookups!A:D,4)","v":5179.4090700922843},{"$f":"VLOOKUP(B62,Lookups!A:E,5)","v":2741.28},null,{"$f":"Active!J62","v":1.0489999999999999},29.895698852441921,{"$f":"Active!L62","v":1.052},27.364124318790523,null,{"$f":"Active!O62","v":1.05},28.265275575897903,{"$f":"Active!Q62","v":1.05},29.679770933505182,null,118684.62518834056,{"$f":"IF(ExFlg=0,E62*Trends!T62,E62*Trends!X62)","v":51868.774995802749},66815.850192537822,null,153723.67477125808,{"$f":"IF(ExFlg=0,H62*Trends!V62,H62*Trends!Z62)","v":89423.809050580821},64299.865720677262,null,64299.865720677262,null,{"$f":"IF($B62<121,VLOOKUP($B62,Lookups!A:H,8)*(1-VLOOKUP($B62,Lookups!$DY$3:$EA$103,2))^($A62-$A$3),\"\")","v":1.7033757529819067E-2},{"$f":"IF($B62<121,VLOOKUP($B62,Lookups!A:I,9)*(1-VLOOKUP($B62,Lookups!$DY$3:$EA$103,3))^($A62-$A$3),\"\")","v":1.538664694039308E-2},1.538664694039308E-2,0.79207096381892117,9.8862817061740479E-2,0.97559099999999999,null,"",4912.1873858243234]
[2075,80,null,{"$f":"VLOOKUP(B63,Lookups!A:B,2)","v":4407.6894279938388},{"$f":"VLOOKUP(B63,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B63,Lookups!A:D,4)","v":5263.5444068395609},{"$f":"VLOOKUP(B63,Lookups!A:E,5)","v":2741.28},null,{"$f":"Active!J63","v":1.0489999999999999},31.360588096211572,{"$f":"Active!L63","v":1.052},28.78705878336763,null,{"$f":"Active!O63","v":1.0489999999999999},29.678539354692798,{"$f":"Active!Q63","v":1.05},31.163759480180442,null,126884.41466248668,{"$f":"IF(ExFlg=0,E63*Trends!T63,E63*Trends!X63)","v":54565.951295584491},72318.463366902201,null,164031.83190799711,{"$f":"IF(ExFlg=0,H63*Trends!V63,H63*Trends!Z63)","v":93894.999503109881},70136.832404887231,null,70136.832404887231,null,{"$f":"IF($B63<121,VLOOKUP($B63,Lookups!A:H,8)*(1-VLOOKUP($B63,Lookups!$DY$3:$EA$103,2))^($A63-$A$3),\"\")","v":1.8646542895523692E-2},{"$f":"IF($B63<121,VLOOKUP($B63,Lookups!A:I,9)*(1-VLOOKUP($B63,Lookups!$DY$3:$EA$103,3))^($A63-$A$3),\"\")","v":1.6783468809497527E-2},1.6783468809497527E-2,0.77988364754690265,9.5060401020904309E-2,0.97497500000000004,null,"",5069.546185750376]
[2076,81,null,{"$f":"VLOOKUP(B64,Lookups!A:B,2)","v":4479.2896757819899},{"$f":"VLOOKUP(B64,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B64,Lookups!A:D,4)","v":5349.047503153889},{"$f":"VLOOKUP(B64,Lookups!A:E,5)","v":2741.28},null,{"$f":"Active!J64","v":1.0489999999999999},32.89725691292594,{"$f":"Active!L64","v":1.052},30.283985840102748,null,{"$f":"Active!O64","v":1.0489999999999999},31.132787783072743,{"$f":"Active!Q64","v":1.05},32.721947454189468,null,135650.7451151002,{"$f":"IF(ExFlg=0,E64*Trends!T64,E64*Trends!X64)","v":57403.38076295489},78247.36435214532,null,175031.25132816494,{"$f":"IF(ExFlg=0,H64*Trends!V64,H64*Trends!Z64)","v":98589.749478265381},76441.501849899563,null,76441.501849899563,null,{"$f":"IF($B64<121,VLOOKUP($B64,Lookups!A:H,8)*(1-VLOOKUP($B64,Lookups!$DY$3:$EA$103,2))^($A64-$A$3),\"\")","v":2.0409084934531099E-2},{"$f":"IF($B64<121,VLOOKUP($B64,Lookups!A:I,9)*(1-VLOOKUP($B64,Lookups!$DY$3:$EA$103,3))^($A64-$A$3),\"\")","v":1.8329124953616487E-2},1.8329124953616487E-2,0.76679449467326199,9.1404231750869522E-2,0.97429399999999999,null,"",5219.9281841667898]
[2077,82,null,{"$f":"VLOOKUP(B65,Lookups!A:B,2)","v":4501.691505121491},{"$f":"VLOOKUP(B65,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B65,Lookups!A:D,4)","v":5375.7991659605241},{"$f":"VLOOKUP(B65,Lookups!A:E,5)","v":2741.28},null,{"$f":"Active!J65","v":1.0489999999999999},34.509222501659309,{"$f":"Active!L65","v":1.052},31.858753103788093,null,{"$f":"Active!O65","v":1.0489999999999999},32.658294384443309,{"$f":"Active!Q65","v":1.05},34.35804482689894,null,143418.2782110858,{"$f":"IF(ExFlg=0,E65*Trends!T65,E65*Trends!X65)","v":60388.356562628542},83029.921648457253,null,184701.94872447761,{"$f":"IF(ExFlg=0,H65*Trends!V65,H65*Trends!Z65)","v":103519.23695217865},81182.711772298964,null,81182.711772298964,null,{"$f":"IF($B65<121,VLOOKUP($B65,Lookups!A:H,8)*(1-VLOOKUP($B65,Lookups!$DY$3:$EA$103,2))^($A65-$A$3),\"\")","v":2.2499324578238049E-2},{"$f":"IF($B65<121,VLOOKUP($B65,Lookups!A:I,9)*(1-VLOOKUP($B65,Lookups!$DY$3:$EA$103,3))^($A65-$A$3),\"\")","v":2.0043678579805779E-2},2.0043678579805779E-2,0.75273982256665051,8.7888684375836079E-2,0.97353800000000001,null,"",5228.7071424404949]
[2078,83,null,{"$f":"VLOOKUP(B66,Lookups!A:B,2)","v":4524.2054153053896},{"$f":"VLOOKUP(B66,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B66,Lookups!A:D,4)","v":5402.6846726981221},{"$f":"VLOOKUP(B66,Lookups!A:E,5)","v":2741.28},null,{"$f":"Active!J66","v":1.0489999999999999},36.200174404240613,{"$f":"Active!L66","v":1.052},33.515408265185073,null,{"$f":"Active!O66","v":1.0489999999999999},34.258550809281026,{"$f":"Active!Q66","v":1.05},36.075947068243892,null,151630.59156952132,{"$f":"IF(ExFlg=0,E66*Trends!T66,E66*Trends!X66)","v":63528.551103885235},88102.040465636092,null,194906.96627867004,{"$f":"IF(ExFlg=0,H66*Trends!V66,H66*Trends!Z66)","v":108695.1987997876},86211.767478882437,null,86211.767478882437,null,{"$f":"IF($B66<121,VLOOKUP($B66,Lookups!A:H,8)*(1-VLOOKUP($B66,Lookups!$DY$3:$EA$103,2))^($A66-$A$3),\"\")","v":2.4759753868408362E-2},{"$f":"IF($B66<121,VLOOKUP($B66,Lookups!A:I,9)*(1-VLOOKUP($B66,Lookups!$DY$3:$EA$103,3))^($A66-$A$3),\"\")","v":2.1953500903267573E-2},2.1953500903267573E-2,0.73765214750890451,8.4508350361380838E-2,0.97269700000000003,null,"",5227.5158780466982]
[2079,84,null,{"$f":"VLOOKUP(B67,Lookups!A:B,2)","v":4546.8319673204142},{"$f":"VLOOKUP(B67,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B67,Lookups!A:D,4)","v":5429.7046932819376},{"$f":"VLOOKUP(B67,Lookups!A:E,5)","v":2741.28},null,{"$f":"Active!J67","v":1.0489999999999999},37.973982950048402,{"$f":"Active!L67","v":1.052},35.2582094949747,null,{"$f":"Active!O67","v":1.0489999999999999},35.937219798935793,{"$f":"Active!Q67","v":1.05},37.879744421656085,null,{"$f":"IF(B67<65,D67*K67,D67*M67)","v":160313.15404223112},{"$f":"IF(ExFlg=0,E67*Trends!T67,E67*Trends!X67)","v":66832.035761287261},{"$f":"T67-U67","v":93481.118280943861},null,{"$f":"IF(B67<65,G67*P67,G67*R67)","v":205675.82606658633},{"$f":"IF(ExFlg=0,H67*Trends!V67,H67*Trends!Z67)","v":114129.95873977698},{"$f":"X67-Y67","v":91545.867326809355},null,{"$f":"(1-PctUMP)*V67+PctUMP*Z67","v":91545.867326809355},null,{"$f":"IF($B67<121,VLOOKUP($B67,Lookups!A:H,8)*(1-VLOOKUP($B67,Lookups!$DY$3:$EA$103,2))^($A67-$A$3),\"\")","v":2.7185779683452694E-2},{"$f":"IF($B67<121,VLOOKUP($B67,Lookups!A:I,9)*(1-VLOOKUP($B67,Lookups!$DY$3:$EA$103,3))^($A67-$A$3),\"\")","v":2.4083540361852552E-2},{"$f":"IF(B67<121,(PCTMALE*AD67+(1-PCTMALE)*AE67),\"\")","v":2.4083540361852552E-2},0.72145810042227054,8.1258029193635423E-2,{"$f":"IF(AF67=\"\",\"\",ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AF67),6))","v":0.97175800000000001},null,{"$f":"IF(B67<65,AB67*AG67*AH67*AI67,\"\")","v":""},{"$f":"IF(AND(B67>=65,B67<111),AB67*AG67*AH67*AI67,\"\")","v":5215.2396172222889}]
[{"$f":"1+A67","v":2080},{"$f":"1+B67","v":85},null,{"$f":"VLOOKUP(B68,Lookups!A:B,2)","v":4569.5717249622621},{"$f":"VLOOKUP(B68,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B68,Lookups!A:D,4)","v":5456.8599009816207},{"$f":"VLOOKUP(B68,Lookups!A:E,5)","v":2741.28},null,{"$f":"Active!J68","v":1.0489999999999999},39.834708114600772,{"$f":"Active!L68","v":1.0509999999999999},37.09163638871339,null,{"$f":"Active!O68","v":1.0489999999999999},37.698143569083648,{"$f":"Active!Q68","v":1.05},39.773731642738888,null,169492.89287444606,{"$f":"IF(ExFlg=0,E68*Trends!T68,E68*Trends!X68)","v":70307.301620874205},99185.591253571853,null,217039.68131366567,{"$f":"IF(ExFlg=0,H68*Trends!V68,H68*Trends!Z68)","v":119836.45667676584},97203.224636899831,null,97203.224636899831,null,{"$f":"IF($B68<121,VLOOKUP($B68,Lookups!A:H,8)*(1-VLOOKUP($B68,Lookups!$DY$3:$EA$103,2))^($A68-$A$3),\"\")","v":2.978088412993711E-2},{"$f":"IF($B68<121,VLOOKUP($B68,Lookups!A:I,9)*(1-VLOOKUP($B68,Lookups!$DY$3:$EA$103,3))^($A68-$A$3),\"\")","v":2.6463457742150909E-2},2.6463457742150909E-2,0.70408283514136527,{"$f":"IF(B68<121,AH67/(1+IntRt),\"\")","v":7.8132720378495599E-2},0.97070900000000004,null,"",5190.7059981026168]
[2081,86,null,{"$f":"VLOOKUP(B69,Lookups!A:B,2)","v":4592.4252548496634},{"$f":"VLOOKUP(B69,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B69,Lookups!A:D,4)","v":5484.1509724380157},{"$f":"VLOOKUP(B69,Lookups!A:E,5)","v":2741.28},null,{"$f":"Active!J69","v":1.0489999999999999},{"$f":"K68*J68","v":41.786608812216208},{"$f":"Active!L69","v":1.0509999999999999},{"$f":"M68*L68","v":38.983309844537771},null,{"$f":"Active!O69","v":1.0489999999999999},{"$f":"P68*O68","v":39.545352603968745},{"$f":"Active!Q69","v":1.05},{"$f":"R68*Q68","v":41.76241822487583},null,179027.93664768478,{"$f":"IF(ExFlg=0,E69*Trends!T69,E69*Trends!X69)","v":73892.974003538795},105134.96264414598,null,229031.4065193159,{"$f":"IF(ExFlg=0,H69*Trends!V69,H69*Trends!Z69)","v":125828.27951060414},103203.12700871176,null,103203.12700871176,null,{"$f":"IF($B69<121,VLOOKUP($B69,Lookups!A:H,8)*(1-VLOOKUP($B69,Lookups!$DY$3:$EA$103,2))^($A69-$A$3),\"\")","v":3.2561608783669441E-2},{"$f":"IF($B69<121,VLOOKUP($B69,Lookups!A:I,9)*(1-VLOOKUP($B69,Lookups!$DY$3:$EA$103,3))^($A69-$A$3),\"\")","v":2.9128056172145464E-2},2.9128056172145464E-2,{"$f":"IF(B69<121,AG68*(1-AF68),\"\")","v":0.68545036878662802},7.5127615748553464E-2,0.96953500000000004,null,"",5152.6657236261362]
[2082,87,null,{"$f":"VLOOKUP(B70,Lookups!A:B,2)","v":4615.3931264385328},{"$f":"VLOOKUP(B70,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B70,Lookups!A:D,4)","v":5511.5785876800501},{"$f":"VLOOKUP(B70,Lookups!A:E,5)","v":2741.28},null,{"$f":"Active!J70","v":1.0489999999999999},43.8341526440148,{"$f":"Active!L70","v":1.0509999999999999},40.971458646609193,null,{"$f":"Active!O70","v":1.0489999999999999},41.483074881563212,{"$f":"Active!Q70","v":1.05},43.850539136119622,null,189099.38861772066,{"$f":"IF(ExFlg=0,E70*Trends!T70,E70*Trends!X70)","v":77661.515677719275},111437.87294000138,null,241685.69256086295,{"$f":"IF(ExFlg=0,H70*Trends!V70,H70*Trends!Z70)","v":132119.69348613438},109565.99907472858,null,109565.99907472858,null,{"$f":"IF($B70<121,VLOOKUP($B70,Lookups!A:H,8)*(1-VLOOKUP($B70,Lookups!$DY$3:$EA$103,2))^($A70-$A$3),\"\")","v":3.8645130843273277E-2},{"$f":"IF($B70<121,VLOOKUP($B70,Lookups!A:I,9)*(1-VLOOKUP($B70,Lookups!$DY$3:$EA$103,3))^($A70-$A$3),\"\")","v":3.2096859749582082E-2},3.2096859749582082E-2,0.66548453194139334,7.223809206591679E-2,0.96822699999999995,null,"",5099.8479137294571]
[2083,88,null,{"$f":"VLOOKUP(B71,Lookups!A:B,2)","v":4638.4759120361714},{"$f":"VLOOKUP(B71,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B71,Lookups!A:D,4)","v":5539.143430141703},{"$f":"VLOOKUP(B71,Lookups!A:E,5)","v":2741.28},null,{"$f":"Active!J71","v":1.0489999999999999},45.982026123571522,{"$f":"Active!L71","v":1.0509999999999999},43.061003037586261,null,{"$f":"Active!O71","v":1.0489999999999999},43.51574555075981,{"$f":"Active!Q71","v":1.05},46.043066092925606,null,199737.42533796027,{"$f":"IF(ExFlg=0,E71*Trends!T71,E71*Trends!X71)","v":81622.252977282944},118115.17236067733,null,255039.1470522091,{"$f":"IF(ExFlg=0,H71*Trends!V71,H71*Trends!Z71)","v":138725.67816044111},116313.46889176799,null,116313.46889176799,null,{"$f":"IF($B71<121,VLOOKUP($B71,Lookups!A:H,8)*(1-VLOOKUP($B71,Lookups!$DY$3:$EA$103,2))^($A71-$A$3),\"\")","v":4.5919787743724974E-2},{"$f":"IF($B71<121,VLOOKUP($B71,Lookups!A:I,9)*(1-VLOOKUP($B71,Lookups!$DY$3:$EA$103,3))^($A71-$A$3),\"\")","v":3.5368734319291738E-2},3.5368734319291738E-2,0.64412456825415421,6.9459703909535375E-2,0.96678500000000001,null,"",5031.0971521569054]
[2084,89,null,{"$f":"VLOOKUP(B72,Lookups!A:B,2)","v":4638.4759120361714},{"$f":"VLOOKUP(B72,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B72,Lookups!A:D,4)","v":5539.143430141703},{"$f":"VLOOKUP(B72,Lookups!A:E,5)","v":2741.28},null,{"$f":"Active!J72","v":1.0489999999999999},48.235145403626525,{"$f":"Active!L72","v":1.0509999999999999},45.25711419250316,null,{"$f":"Active!O72","v":1.0489999999999999},45.648017082747039,{"$f":"Active!Q72","v":1.05},48.345219397571888,null,209924.03403019626,{"$f":"IF(ExFlg=0,E72*Trends!T72,E72*Trends!X72)","v":85784.987879124368},124139.04615107189,null,267791.10440481955,{"$f":"IF(ExFlg=0,H72*Trends!V72,H72*Trends!Z72)","v":145661.96206846315},122129.1423363564,null,122129.1423363564,null,{"$f":"IF($B72<121,VLOOKUP($B72,Lookups!A:H,8)*(1-VLOOKUP($B72,Lookups!$DY$3:$EA$103,2))^($A72-$A$3),\"\")","v":5.4623494282865739E-2},{"$f":"IF($B72<121,VLOOKUP($B72,Lookups!A:I,9)*(1-VLOOKUP($B72,Lookups!$DY$3:$EA$103,3))^($A72-$A$3),\"\")","v":3.8922005491960572E-2},3.8922005491960572E-2,0.62134269753104454,6.6788176836091701E-2,0.96521900000000005,null,"",4891.8818177516341]
[2085,90,null,{"$f":"VLOOKUP(B73,Lookups!A:B,2)","v":4638.4759120361714},{"$f":"VLOOKUP(B73,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B73,Lookups!A:D,4)","v":5539.143430141703},{"$f":"VLOOKUP(B73,Lookups!A:E,5)","v":2741.28},null,{"$f":"Active!J73","v":1.0489999999999999},50.598667528404221,{"$f":"Active!L73","v":1.0509999999999999},47.565227016320819,null,{"$f":"Active!O73","v":1.0489999999999999},47.884769919801641,{"$f":"Active!Q73","v":1.05},50.762480367450486,null,220630.15976573626,{"$f":"IF(ExFlg=0,E73*Trends!T73,E73*Trends!X73)","v":90160.022260959711},130470.13750477655,null,281180.65962506057,{"$f":"IF(ExFlg=0,H73*Trends!V73,H73*Trends!Z73)","v":152945.06017188632},128235.59945317425,null,128235.59945317425,null,{"$f":"IF($B73<121,VLOOKUP($B73,Lookups!A:H,8)*(1-VLOOKUP($B73,Lookups!$DY$3:$EA$103,2))^($A73-$A$3),\"\")","v":6.4996549763232825E-2},{"$f":"IF($B73<121,VLOOKUP($B73,Lookups!A:I,9)*(1-VLOOKUP($B73,Lookups!$DY$3:$EA$103,3))^($A73-$A$3),\"\")","v":4.6536467314555005E-2},4.6536467314555005E-2,0.59715879364535163,6.4219400803934332E-2,0.96186300000000002,null,"",4730.18260278665]
[2086,91,null,{"$f":"VLOOKUP(B74,Lookups!A:B,2)","v":4638.4759120361714},{"$f":"VLOOKUP(B74,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B74,Lookups!A:D,4)","v":5539.143430141703},{"$f":"VLOOKUP(B74,Lookups!A:E,5)","v":2741.28},null,{"$f":"Active!J74","v":1.0489999999999999},53.078002237296026,{"$f":"Active!L74","v":1.0509999999999999},49.991053594153179,null,{"$f":"Active!O74","v":1.0489999999999999},50.231123645871918,{"$f":"Active!Q74","v":1.05},53.300604385823014,null,231882.29791378879,{"$f":"IF(ExFlg=0,E74*Trends!T74,E74*Trends!X74)","v":94758.183396268651},137124.11451752012,null,295239.69260631356,{"$f":"IF(ExFlg=0,H74*Trends!V74,H74*Trends!Z74)","v":160592.31318048065},134647.37942583291,null,134647.37942583291,null,{"$f":"IF($B74<121,VLOOKUP($B74,Lookups!A:H,8)*(1-VLOOKUP($B74,Lookups!$DY$3:$EA$103,2))^($A74-$A$3),\"\")","v":7.7276067016961644E-2},{"$f":"IF($B74<121,VLOOKUP($B74,Lookups!A:I,9)*(1-VLOOKUP($B74,Lookups!$DY$3:$EA$103,3))^($A74-$A$3),\"\")","v":5.5482133041784128E-2},5.5482133041784128E-2,0.56936913296327563,6.1749423849936855E-2,0.95792100000000002,null,"",4534.7612669079263]
[2087,92,null,{"$f":"VLOOKUP(B75,Lookups!A:B,2)","v":4638.4759120361714},{"$f":"VLOOKUP(B75,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B75,Lookups!A:D,4)","v":5539.143430141703},{"$f":"VLOOKUP(B75,Lookups!A:E,5)","v":2741.28},null,{"$f":"Active!J75","v":1.0489999999999999},55.678824346923527,{"$f":"Active!L75","v":1.0509999999999999},52.540597327454989,null,{"$f":"Active!O75","v":1.0489999999999999},52.692448704519641,{"$f":"Active!Q75","v":1.05},55.965634605114168,null,243708.29510739201,{"$f":"IF(ExFlg=0,E75*Trends!T75,E75*Trends!X75)","v":99590.850749478341},144117.44435791369,null,310001.6772366293,{"$f":"IF(ExFlg=0,H75*Trends!V75,H75*Trends!Z75)","v":168621.92883950469},141379.74839712461,null,141379.74839712461,null,{"$f":"IF($B75<121,VLOOKUP($B75,Lookups!A:H,8)*(1-VLOOKUP($B75,Lookups!$DY$3:$EA$103,2))^($A75-$A$3),\"\")","v":9.0977926784361854E-2},{"$f":"IF($B75<121,VLOOKUP($B75,Lookups!A:I,9)*(1-VLOOKUP($B75,Lookups!$DY$3:$EA$103,3))^($A75-$A$3),\"\")","v":6.5854923059763329E-2},6.5854923059763329E-2,0.53777931897832187,5.9374446009554667E-2,0.953349,null,"",4303.707897760225]
[2088,93,null,{"$f":"VLOOKUP(B76,Lookups!A:B,2)","v":4638.4759120361714},{"$f":"VLOOKUP(B76,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B76,Lookups!A:D,4)","v":5539.143430141703},{"$f":"VLOOKUP(B76,Lookups!A:E,5)","v":2741.28},null,{"$f":"Active!J76","v":1.0489999999999999},58.407086739922775,{"$f":"Active!L76","v":1.0509999999999999},55.220167791155191,null,{"$f":"Active!O76","v":1.0489999999999999},55.2743786910411,{"$f":"Active!Q76","v":1.05},58.763916335369878,null,256137.41815786899,{"$f":"IF(ExFlg=0,E76*Trends!T76,E76*Trends!X76)","v":104669.98413770173},151467.43402016727,null,325501.76109846076,{"$f":"IF(ExFlg=0,H76*Trends!V76,H76*Trends!Z76)","v":177053.0252814799},148448.73581698086,null,148448.73581698086,null,{"$f":"IF($B76<121,VLOOKUP($B76,Lookups!A:H,8)*(1-VLOOKUP($B76,Lookups!$DY$3:$EA$103,2))^($A76-$A$3),\"\")","v":0.10683059002470845},{"$f":"IF($B76<121,VLOOKUP($B76,Lookups!A:I,9)*(1-VLOOKUP($B76,Lookups!$DY$3:$EA$103,3))^($A76-$A$3),\"\")","v":7.7737928203478662E-2},7.7737928203478662E-2,0.50236390330387259,5.7090813470725636E-2,0.94811199999999995,null,"",4036.6472948648152]
[2089,94,null,{"$f":"VLOOKUP(B77,Lookups!A:B,2)","v":4638.4759120361714},{"$f":"VLOOKUP(B77,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B77,Lookups!A:D,4)","v":5539.143430141703},{"$f":"VLOOKUP(B77,Lookups!A:E,5)","v":2741.28},null,{"$f":"Active!J77","v":1.0489999999999999},61.26903399017899,{"$f":"Active!L77","v":1.0509999999999999},58.036396348504105,null,{"$f":"Active!O77","v":1.0489999999999999},57.982823246902107,{"$f":"Active!Q77","v":1.05},61.702112152138376,null,269200.42648392031,{"$f":"IF(ExFlg=0,E77*Trends!T77,E77*Trends!X77)","v":110008.15332872451},159192.27315519581,null,341776.84915338381,{"$f":"IF(ExFlg=0,H77*Trends!V77,H77*Trends!Z77)","v":185905.67654555393},155871.17260782988,null,155871.17260782988,null,{"$f":"IF($B77<121,VLOOKUP($B77,Lookups!A:H,8)*(1-VLOOKUP($B77,Lookups!$DY$3:$EA$103,2))^($A77-$A$3),\"\")","v":0.12504640361174693},{"$f":"IF($B77<121,VLOOKUP($B77,Lookups!A:I,9)*(1-VLOOKUP($B77,Lookups!$DY$3:$EA$103,3))^($A77-$A$3),\"\")","v":9.1208813186401144E-2},9.1208813186401144E-2,0.46331117425681684,5.4895012952620802E-2,0.94217600000000001,null,"",3735.110946750387]
[2090,95,null,{"$f":"VLOOKUP(B78,Lookups!A:B,2)","v":4638.4759120361714},{"$f":"VLOOKUP(B78,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B78,Lookups!A:D,4)","v":5539.143430141703},{"$f":"VLOOKUP(B78,Lookups!A:E,5)","v":2741.28},null,{"$f":"Active!J78","v":1.0489999999999999},64.271216655697756,{"$f":"Active!L78","v":1.0509999999999999},60.99625256227781,null,{"$f":"Active!O78","v":1.0489999999999999},60.823981586000308,{"$f":"Active!Q78","v":1.05},64.787217759745303,null,282929.6482346002,{"$f":"IF(ExFlg=0,E78*Trends!T78,E78*Trends!X78)","v":115618.56914848946},167311.07908611075,null,358865.69161105307,{"$f":"IF(ExFlg=0,H78*Trends!V78,H78*Trends!Z78)","v":195200.96037283161},163664.73123822146,null,163664.73123822146,null,{"$f":"IF($B78<121,VLOOKUP($B78,Lookups!A:H,8)*(1-VLOOKUP($B78,Lookups!$DY$3:$EA$103,2))^($A78-$A$3),\"\")","v":0.14585348255177907},{"$f":"IF($B78<121,VLOOKUP($B78,Lookups!A:I,9)*(1-VLOOKUP($B78,Lookups!$DY$3:$EA$103,3))^($A78-$A$3),\"\")","v":0.10635267341721812},0.10635267341721812,0.42105311191685468,5.2783666300596922E-2,0.93550199999999994,null,"",3402.7986829519159]
[2091,96,null,{"$f":"VLOOKUP(B79,Lookups!A:B,2)","v":4638.4759120361714},{"$f":"VLOOKUP(B79,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B79,Lookups!A:D,4)","v":5539.143430141703},{"$f":"VLOOKUP(B79,Lookups!A:E,5)","v":2741.28},null,{"$f":"Active!J79","v":1.0489999999999999},67.420506271826937,{"$f":"Active!L79","v":1.0509999999999999},64.107061442953977,null,{"$f":"Active!O79","v":1.0489999999999999},63.804356683714317,{"$f":"Active!Q79","v":1.05},68.026578647732578,null,297359.06029456481,{"$f":"IF(ExFlg=0,E79*Trends!T79,E79*Trends!X79)","v":121515.1161750624},175843.94411950241,null,376808.97619160573,{"$f":"IF(ExFlg=0,H79*Trends!V79,H79*Trends!Z79)","v":204961.00839147321},171847.96780013252,null,171847.96780013252,null,{"$f":"IF($B79<121,VLOOKUP($B79,Lookups!A:H,8)*(1-VLOOKUP($B79,Lookups!$DY$3:$EA$103,2))^($A79-$A$3),\"\")","v":0.16951554185344364},{"$f":"IF($B79<121,VLOOKUP($B79,Lookups!A:I,9)*(1-VLOOKUP($B79,Lookups!$DY$3:$EA$103,3))^($A79-$A$3),\"\")","v":0.1232650763217135},0.1232650763217135,0.37627298781385804,5.0753525289035498E-2,0.92804799999999998,null,"",3045.6787634647258]
[2092,97,null,{"$f":"VLOOKUP(B80,Lookups!A:B,2)","v":4638.4759120361714},{"$f":"VLOOKUP(B80,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B80,Lookups!A:D,4)","v":5539.143430141703},{"$f":"VLOOKUP(B80,Lookups!A:E,5)","v":2741.28},null,{"$f":"Active!J80","v":1.0489999999999999},70.724111079146454,{"$f":"Active!L80","v":1.0509999999999999},67.376521576544633,null,{"$f":"Active!O80","v":1.0489999999999999},66.930770161216316,{"$f":"Active!Q80","v":1.05},71.427907580119211,null,312524.37236958765,{"$f":"IF(ExFlg=0,E80*Trends!T80,E80*Trends!X80)","v":127712.38709999056},184811.98526959709,null,395649.42500118609,{"$f":"IF(ExFlg=0,H80*Trends!V80,H80*Trends!Z80)","v":215209.05881104685},180440.36619013923,null,180440.36619013923,null,{"$f":"IF($B80<121,VLOOKUP($B80,Lookups!A:H,8)*(1-VLOOKUP($B80,Lookups!$DY$3:$EA$103,2))^($A80-$A$3),\"\")","v":0.19635057443482171},{"$f":"IF($B80<121,VLOOKUP($B80,Lookups!A:I,9)*(1-VLOOKUP($B80,Lookups!$DY$3:$EA$103,3))^($A80-$A$3),\"\")","v":0.14204147382698171},0.14204147382698171,0.32989166925318369,4.8801466624072594E-2,0.91977299999999995,null,"",2671.8900269364103]
[2093,98,null,{"$f":"VLOOKUP(B81,Lookups!A:B,2)","v":4638.4759120361714},{"$f":"VLOOKUP(B81,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B81,Lookups!A:D,4)","v":5539.143430141703},{"$f":"VLOOKUP(B81,Lookups!A:E,5)","v":2741.28},null,{"$f":"Active!J81","v":1.0489999999999999},74.189592522024626,{"$f":"Active!L81","v":1.05},70.812724176948407,null,{"$f":"Active!O81","v":1.0489999999999999},70.210377899115912,{"$f":"Active!Q81","v":1.05},74.999302959125174,null,328463.11536043661,{"$f":"IF(ExFlg=0,E81*Trends!T81,E81*Trends!X81)","v":134225.71884209008},194237.39651834653,null,415431.8962512454,{"$f":"IF(ExFlg=0,H81*Trends!V81,H81*Trends!Z81)","v":225969.51175159923},189462.38449964617,null,189462.38449964617,null,{"$f":"IF($B81<121,VLOOKUP($B81,Lookups!A:H,8)*(1-VLOOKUP($B81,Lookups!$DY$3:$EA$103,2))^($A81-$A$3),\"\")","v":0.20655010653439859},{"$f":"IF($B81<121,VLOOKUP($B81,Lookups!A:I,9)*(1-VLOOKUP($B81,Lookups!$DY$3:$EA$103,3))^($A81-$A$3),\"\")","v":0.1482659609756278},0.1482659609756278,0.28303337034921827,4.692448713853134E-2,0.91703000000000001,null,"",2307.5106815318632]
[2094,99,null,{"$f":"VLOOKUP(B82,Lookups!A:B,2)","v":4638.4759120361714},{"$f":"VLOOKUP(B82,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B82,Lookups!A:D,4)","v":5539.143430141703},{"$f":"VLOOKUP(B82,Lookups!A:E,5)","v":2741.28},null,{"$f":"Active!J82","v":1.0489999999999999},77.824882555603821,{"$f":"Active!L82","v":1.05},74.353360385795824,null,{"$f":"Active!O82","v":1.0489999999999999},73.65068641617259,{"$f":"Active!Q82","v":1.0489999999999999},78.749268107081434,null,344886.27112845844,{"$f":"IF(ExFlg=0,E82*Trends!T82,E82*Trends!X82)","v":140937.00478419461},203949.26634426383,null,436203.49106380768,{"$f":"IF(ExFlg=0,H82*Trends!V82,H82*Trends!Z82)","v":237267.98733917921},198935.50372462848,null,198935.50372462848,null,{"$f":"IF($B82<121,VLOOKUP($B82,Lookups!A:H,8)*(1-VLOOKUP($B82,Lookups!$DY$3:$EA$103,2))^($A82-$A$3),\"\")","v":0.23771869771006079},{"$f":"IF($B82<121,VLOOKUP($B82,Lookups!A:I,9)*(1-VLOOKUP($B82,Lookups!$DY$3:$EA$103,3))^($A82-$A$3),\"\")","v":0.16884574874427516},0.16884574874427516,0.24106915570622064,4.5119699171664751E-2,0.90796100000000002,null,"",1964.659690515635]
[2095,100,null,{"$f":"VLOOKUP(B83,Lookups!A:B,2)","v":4638.4759120361714},{"$f":"VLOOKUP(B83,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B83,Lookups!A:D,4)","v":5539.143430141703},{"$f":"VLOOKUP(B83,Lookups!A:E,5)","v":2741.28},null,{"$f":"Active!J83","v":1.0489999999999999},81.638301800828401,{"$f":"Active!L83","v":1.05},78.071028405085613,null,{"$f":"Active!O83","v":1.0489999999999999},77.259570050565046,{"$f":"Active!Q83","v":1.0489999999999999},82.607982244328426,null,362130.58468488132,{"$f":"IF(ExFlg=0,E83*Trends!T83,E83*Trends!X83)","v":147983.85502340432},214146.729661477,null,457577.46212593425,{"$f":"IF(ExFlg=0,H83*Trends!V83,H83*Trends!Z83)","v":248894.11871879897},208683.34340713528,null,208683.34340713528,null,{"$f":"IF($B83<121,VLOOKUP($B83,Lookups!A:H,8)*(1-VLOOKUP($B83,Lookups!$DY$3:$EA$103,2))^($A83-$A$3),\"\")","v":0.24821402390357569},{"$f":"IF($B83<121,VLOOKUP($B83,Lookups!A:I,9)*(1-VLOOKUP($B83,Lookups!$DY$3:$EA$103,3))^($A83-$A$3),\"\")","v":0.17393180141237669},0.17393180141237669,0.20036565361185357,4.3384326126600724E-2,0.90571900000000005,null,"",1642.9993743577425]
[2096,101,null,{"$f":"VLOOKUP(B84,Lookups!A:B,2)","v":4638.4759120361714},{"$f":"VLOOKUP(B84,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B84,Lookups!A:D,4)","v":5539.143430141703},{"$f":"VLOOKUP(B84,Lookups!A:E,5)","v":2741.28},null,{"$f":"Active!J84","v":1.0489999999999999},85.638578589068985,{"$f":"Active!L84","v":1.05},81.974579825339902,null,{"$f":"Active!O84","v":1.0489999999999999},81.045288983042724,{"$f":"Active!Q84","v":1.0489999999999999},86.655773374300509,null,380237.11391912546,{"$f":"IF(ExFlg=0,E84*Trends!T84,E84*Trends!X84)","v":155383.04777457454},224854.06614455092,null,479998.75777010497,{"$f":"IF(ExFlg=0,H84*Trends!V84,H84*Trends!Z84)","v":261089.93053602008},218908.82723408489,null,218908.82723408489,null,{"$f":"IF($B84<121,VLOOKUP($B84,Lookups!A:H,8)*(1-VLOOKUP($B84,Lookups!$DY$3:$EA$103,2))^($A84-$A$3),\"\")","v":0.28430976775722133},{"$f":"IF($B84<121,VLOOKUP($B84,Lookups!A:I,9)*(1-VLOOKUP($B84,Lookups!$DY$3:$EA$103,3))^($A84-$A$3),\"\")","v":0.19594547075077517},0.19594547075077517,0.1655156945379756,4.171569819865454E-2,0.89601799999999998,null,"",1354.3119361754768]
[2097,102,null,{"$f":"VLOOKUP(B85,Lookups!A:B,2)","v":4638.4759120361714},{"$f":"VLOOKUP(B85,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B85,Lookups!A:D,4)","v":5539.143430141703},{"$f":"VLOOKUP(B85,Lookups!A:E,5)","v":2741.28},null,{"$f":"Active!J85","v":1.0489999999999999},89.834868939933358,{"$f":"Active!L85","v":1.05},86.073308816606897,null,{"$f":"Active!O85","v":1.0489999999999999},85.016508143211809,{"$f":"Active!Q85","v":1.0489999999999999},90.901906269641231,null,399248.96961508173,{"$f":"IF(ExFlg=0,E85*Trends!T85,E85*Trends!X85)","v":163152.20016330329},236096.76945177844,null,503518.69690084009,{"$f":"IF(ExFlg=0,H85*Trends!V85,H85*Trends!Z85)","v":273883.33713228506},229635.35976855503,null,229635.35976855503,null,{"$f":"IF($B85<121,VLOOKUP($B85,Lookups!A:H,8)*(1-VLOOKUP($B85,Lookups!$DY$3:$EA$103,2))^($A85-$A$3),\"\")","v":0.29532941090694775},{"$f":"IF($B85<121,VLOOKUP($B85,Lookups!A:I,9)*(1-VLOOKUP($B85,Lookups!$DY$3:$EA$103,3))^($A85-$A$3),\"\")","v":0.20162028896235556},0.20162028896235556,0.13308364385509047,4.0111248267937057E-2,0.89351700000000001,null,"",1095.2983746848154]
[2098,103,null,{"$f":"VLOOKUP(B86,Lookups!A:B,2)","v":4638.4759120361714},{"$f":"VLOOKUP(B86,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B86,Lookups!A:D,4)","v":5539.143430141703},{"$f":"VLOOKUP(B86,Lookups!A:E,5)","v":2741.28},null,{"$f":"Active!J86","v":1.0489999999999999},94.236777517990092,{"$f":"Active!L86","v":1.05},90.37697425743724,null,{"$f":"Active!O86","v":1.0489999999999999},89.182317042229187,{"$f":"Active!Q86","v":1.0489999999999999},95.356099676853646,null,419211.41809583578,{"$f":"IF(ExFlg=0,E86*Trends!T86,E86*Trends!X86)","v":171309.81017146847},247901.6079243673,null,528191.11304898129,{"$f":"IF(ExFlg=0,H86*Trends!V86,H86*Trends!Z86)","v":287303.62065176701},240887.49239721429,null,240887.49239721429,null,{"$f":"IF($B86<121,VLOOKUP($B86,Lookups!A:H,8)*(1-VLOOKUP($B86,Lookups!$DY$3:$EA$103,2))^($A86-$A$3),\"\")","v":0.3369712747782409},{"$f":"IF($B86<121,VLOOKUP($B86,Lookups!A:I,9)*(1-VLOOKUP($B86,Lookups!$DY$3:$EA$103,3))^($A86-$A$3),\"\")","v":0.23072901916545666},0.23072901916545666,0.10625128112486393,3.8568507949939476E-2,0.88068800000000003,null,"",869.3673844399176]
[2099,104,null,{"$f":"VLOOKUP(B87,Lookups!A:B,2)","v":4638.4759120361714},{"$f":"VLOOKUP(B87,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B87,Lookups!A:D,4)","v":5539.143430141703},{"$f":"VLOOKUP(B87,Lookups!A:E,5)","v":2741.28},null,{"$f":"Active!J87","v":1.0489999999999999},98.854379616371602,{"$f":"Active!L87","v":1.05},94.895822970309112,null,{"$f":"Active!O87","v":1.0489999999999999},93.552250577298409,{"$f":"Active!Q87","v":1.0489999999999999},100.02854856101946,null,440171.9890006276,{"$f":"IF(ExFlg=0,E87*Trends!T87,E87*Trends!X87)","v":179875.3006800419},260296.6883205857,null,554072.47758838127,{"$f":"IF(ExFlg=0,H87*Trends!V87,H87*Trends!Z87)","v":301381.49806370359},252690.97952467768,null,252690.97952467768,null,{"$f":"IF($B87<121,VLOOKUP($B87,Lookups!A:H,8)*(1-VLOOKUP($B87,Lookups!$DY$3:$EA$103,2))^($A87-$A$3),\"\")","v":0.3469185025329683},{"$f":"IF($B87<121,VLOOKUP($B87,Lookups!A:I,9)*(1-VLOOKUP($B87,Lookups!$DY$3:$EA$103,3))^($A87-$A$3),\"\")","v":0.240955477464184},0.240955477464184,8.1736027245850884E-2,3.7085103798018729E-2,0.87618099999999999,null,"",671.11445671084289]
[2100,105,null,{"$f":"VLOOKUP(B88,Lookups!A:B,2)","v":4638.4759120361714},{"$f":"VLOOKUP(B88,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B88,Lookups!A:D,4)","v":5539.143430141703},{"$f":"VLOOKUP(B88,Lookups!A:E,5)","v":2741.28},null,{"$f":"Active!J88","v":1.0489999999999999},103.6982442175738,{"$f":"Active!L88","v":1.05},99.640614118824573,null,{"$f":"Active!O88","v":1.0489999999999999},98.136310855586018,{"$f":"Active!Q88","v":1.0489999999999999},104.92994744050941,null,462180.58845065901,{"$f":"IF(ExFlg=0,E88*Trends!T88,E88*Trends!X88)","v":188869.065714044},273311.52273661504,null,581222.0289902119,{"$f":"IF(ExFlg=0,H88*Trends!V88,H88*Trends!Z88)","v":316149.19146882504},265072.83752138686,null,265072.83752138686,null,{"$f":"IF($B88<121,VLOOKUP($B88,Lookups!A:H,8)*(1-VLOOKUP($B88,Lookups!$DY$3:$EA$103,2))^($A88-$A$3),\"\")","v":0.39200299999999999},{"$f":"IF($B88<121,VLOOKUP($B88,Lookups!A:I,9)*(1-VLOOKUP($B88,Lookups!$DY$3:$EA$103,3))^($A88-$A$3),\"\")","v":0.279055},0.279055,6.204128377480133E-2,3.5658753651941086E-2,0.85939100000000002,null,"",503.96800274174689]
[2101,106,null,{"$f":"VLOOKUP(B89,Lookups!A:B,2)","v":4638.4759120361714},{"$f":"VLOOKUP(B89,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B89,Lookups!A:D,4)","v":5539.143430141703},{"$f":"VLOOKUP(B89,Lookups!A:E,5)","v":2741.28},null,{"$f":"Active!J89","v":1.04706265389877},108.77945818423491,{"$f":"Active!L89","v":1.04871299589603},104.6226448247658,null,{"$f":"Active!O89","v":1.0489999999999999},102.94499008750972,{"$f":"Active!Q89","v":1.0489999999999999},110.07151486509436,null,485289.61787319195,{"$f":"IF(ExFlg=0,E89*Trends!T89,E89*Trends!X89)","v":198312.51899974621},286977.09887344576,null,609701.90841073217,{"$f":"IF(ExFlg=0,H89*Trends!V89,H89*Trends!Z89)","v":331640.50185079745},278061.40655993472,null,278061.40655993472,null,{"$f":"IF($B89<121,VLOOKUP($B89,Lookups!A:H,8)*(1-VLOOKUP($B89,Lookups!$DY$3:$EA$103,2))^($A89-$A$3),\"\")","v":0.39788600000000002},{"$f":"IF($B89<121,VLOOKUP($B89,Lookups!A:I,9)*(1-VLOOKUP($B89,Lookups!$DY$3:$EA$103,3))^($A89-$A$3),\"\")","v":0.29311599999999999},0.29311599999999999,4.4728353331024144E-2,3.4287263126866425E-2,0.85319400000000001,null,"",363.83480183474472]
[2102,107,null,{"$f":"VLOOKUP(B90,Lookups!A:B,2)","v":4638.4759120361714},{"$f":"VLOOKUP(B90,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B90,Lookups!A:D,4)","v":5539.143430141703},{"$f":"VLOOKUP(B90,Lookups!A:E,5)","v":2741.28},null,{"$f":"Active!J90","v":1.0468558611255301},113.89890817605527,{"$f":"Active!L90","v":1.04855510165574},109.71912729274642,null,{"$f":"Active!O90","v":1.0489999999999999},107.9892946017977,{"$f":"Active!Q90","v":1.0489999999999999},115.46501909348397,null,508929.52903703472,{"$f":"IF(ExFlg=0,E90*Trends!T90,E90*Trends!X90)","v":207972.91592391219},300956.61311312253,null,639577.30192285799,{"$f":"IF(ExFlg=0,H90*Trends!V90,H90*Trends!Z90)","v":347890.88644148654},291686.41548137146,null,291686.41548137146,null,{"$f":"IF($B90<121,VLOOKUP($B90,Lookups!A:H,8)*(1-VLOOKUP($B90,Lookups!$DY$3:$EA$103,2))^($A90-$A$3),\"\")","v":0.4},{"$f":"IF($B90<121,VLOOKUP($B90,Lookups!A:I,9)*(1-VLOOKUP($B90,Lookups!$DY$3:$EA$103,3))^($A90-$A$3),\"\")","v":0.307811},0.307811,3.1617757316047677E-2,3.296852223737156E-2,0.84671799999999997,null,"",257.44563841737084]
[2103,108,null,{"$f":"VLOOKUP(B91,Lookups!A:B,2)","v":4638.4759120361714},{"$f":"VLOOKUP(B91,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B91,Lookups!A:D,4)","v":5539.143430141703},{"$f":"VLOOKUP(B91,Lookups!A:E,5)","v":2741.28},null,{"$f":"Active!J91","v":1.04664906835228},119.23573959990202,{"$f":"Active!L91","v":1.04839720741544},115.04655067202479,null,{"$f":"Active!O91","v":1.0489999999999999},113.28077003728578,{"$f":"Active!Q91","v":1.0489999999999999},121.12280502906468,null,533640.65405503579,{"$f":"IF(ExFlg=0,E91*Trends!T91,E91*Trends!X91)","v":218071.06199823844},315569.59205679735,null,670916.58971707802,{"$f":"IF(ExFlg=0,H91*Trends!V91,H91*Trends!Z91)","v":364937.53987711936},305979.04983995866,null,305979.04983995866,null,{"$f":"IF($B91<121,VLOOKUP($B91,Lookups!A:H,8)*(1-VLOOKUP($B91,Lookups!$DY$3:$EA$103,2))^($A91-$A$3),\"\")","v":0.4},{"$f":"IF($B91<121,VLOOKUP($B91,Lookups!A:I,9)*(1-VLOOKUP($B91,Lookups!$DY$3:$EA$103,3))^($A91-$A$3),\"\")","v":0.32272499999999998},0.32272499999999998,2.1885463818837724E-2,3.1700502151318803E-2,0.84014500000000003,null,"",178.34783245824389]
[2104,109,null,{"$f":"VLOOKUP(B92,Lookups!A:B,2)","v":4638.4759120361714},{"$f":"VLOOKUP(B92,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B92,Lookups!A:D,4)","v":5539.143430141703},{"$f":"VLOOKUP(B92,Lookups!A:E,5)","v":2741.28},null,{"$f":"Active!J92","v":1.0464422755790399},124.7979757665325,{"$f":"Active!L92","v":1.04823931317515},120.61448244732971,null,{"$f":"Active!O92","v":1.0489999999999999},118.83152776911277,{"$f":"Active!Q92","v":1.0489999999999999},127.05782247548883,null,559467.37147464848,{"$f":"IF(ExFlg=0,E92*Trends!T92,E92*Trends!X92)","v":228625.09241707245},330842.27905757603,null,703791.50261321478,{"$f":"IF(ExFlg=0,H92*Trends!V92,H92*Trends!Z92)","v":382819.47933109821},320972.02328211657,null,320972.02328211657,null,{"$f":"IF($B92<121,VLOOKUP($B92,Lookups!A:H,8)*(1-VLOOKUP($B92,Lookups!$DY$3:$EA$103,2))^($A92-$A$3),\"\")","v":0.4},{"$f":"IF($B92<121,VLOOKUP($B92,Lookups!A:I,9)*(1-VLOOKUP($B92,Lookups!$DY$3:$EA$103,3))^($A92-$A$3),\"\")","v":0.33744099999999999},0.33744099999999999,1.4822477507903321E-2,3.048125206857577E-2,0.83365999999999996,null,"",120.89539159112306]
[2105,110,null,{"$f":"VLOOKUP(B93,Lookups!A:B,2)","v":4638.4759120361714},{"$f":"VLOOKUP(B93,Lookups!A:C,3)","v":1715.3400000000001},null,{"$f":"VLOOKUP(B93,Lookups!A:D,4)","v":5539.143430141703},{"$f":"VLOOKUP(B93,Lookups!A:E,5)","v":2741.28},null,null,130.59387774878815,null,126.43284223956508,null,null,124.65427262979928,null,133.28365577678778,null,586455.69321849197,{"$f":"IF(ExFlg=0,E93*Trends!T93,E93*Trends!X93)","v":239653.80984987723},346801.88336861471,null,738277.28624126234,{"$f":"IF(ExFlg=0,H93*Trends!V93,H93*Trends!Z93)","v":401577.63381832198},336699.65242294036,null,336699.65242294036,null,{"$f":"IF($B93<121,VLOOKUP($B93,Lookups!A:H,8)*(1-VLOOKUP($B93,Lookups!$DY$3:$EA$103,2))^($A93-$A$3),\"\")","v":0.4},{"$f":"IF($B93<121,VLOOKUP($B93,Lookups!A:I,9)*(1-VLOOKUP($B93,Lookups!$DY$3:$EA$103,3))^($A93-$A$3),\"\")","v":0.35154400000000002},0.35154400000000002,9.8207658751589162E-3,2.9308896219784393E-2,0.82744499999999999,null,"",80.191183832561819]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK3:AK93)*Part","v":-51321.474257263944},{"$f":"SUM(AL3:AL93)*InactPart","v":140945.31742119615},"Sum"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1","v":0},{"$f":"B1","v":0},"Count"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK95*AK96","v":0},{"$f":"AL95*AL96","v":0},"Aggregate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK97*(1+PctMarried)","v":0},{"$f":"AL97*(1+PctMarried)","v":0},"w/ Spouses"]

{"sheet":"Amort-Proj","index":4,"n_rows":102,"n_cols":42,"rows_kept":102,"cut":false,"hidden":true,"merged":[]}
[null,null,null,346360.32038592896,30,"Open","LD",{"$f":"PV(IntRt,E1,-1,0,1)","v":17.983714632691072},null,250000,{"$f":"E1","v":30},"Open","LD",{"$f":"H1","v":17.983714632691072},null,"Active","Number","Emerging","Inactive","Number","Total",null,"Emerging","Inactive",null,"Emerging","Inactive ","Total ",null,1.05,"Closed","% of","Closed","% of","Closed","% of","Open ","% of ","Open","% of","Open","% of"]
[null,null,"Year","Beg UAAL","Amort","Interest","End UAAL",null,null,"Beg NOO","Amort","Interest","End NOO",null,"Year","Age","Active","Inactive","Age","Inactive","Inactive",null,"Net","Net",null,"Subsidy","Subsidy","Subsidy",null,"Ann Bud","Cont's","Budget","High Med","Budget","Low Med","Budget","Cont's","Budget","High Med","Budget","Low Med","Budget"]
[1,{"$f":"Active!A3","v":2015},{"$f":"IF(A3<=$E$1,B3,\"\")","v":2015},{"$f":"IF(A3<=$E$1,D1,\"\")","v":346360.32038592896},{"$f":"IF(A3<=$E$1,$D$3/$H$1,\"\")","v":19259.665061427848},{"$f":"IF(A3<=$E$1,D3*IntRt,\"\")","v":13854.412815437159},{"$f":"IF(A3<=$E$1,D3-E3+F3-E3*IntRt,\"\")","v":340184.6815374812},{"$f":"E3+E3*IntRt","v":20030.051663884962},null,{"$f":"IF(A3<=$K$1,J1,\"\")","v":250000},{"$f":"IF(A3<=$K$1,$J$3/$N$1,\"\")","v":13901.466137899351},{"$f":"IF(A3<=$K$1,J3*IntRt,\"\")","v":10000},{"$f":"IF(A3<=$K$1,J3-K3+L3-K3*IntRt,\"\")","v":245542.47521658469},{"$f":"K3+K3*IntRt","v":14457.524783415325},{"$f":"C3","v":2015},{"$f":"IF(AND(Active!B3<111,Active!B3>0),Active!B3,\"\")","v":20},{"$f":"IF(Active!B1<>\"\",Active!B1,\"\")","v":0},0,{"$f":"IF(AND(Inactive!B3<111,Inactive!B3>0),Inactive!B3,\"\")","v":20},{"$f":"Inactive!B1","v":0},{"$f":"R3+T3","v":0},null,{"$f":"IF(P3<>\"\",VLOOKUP(P3,Active!$B$3:$AB$93,27),0)","v":-4802.3514158426879},{"$f":"IF(S3<>\"\",VLOOKUP(S3,Inactive!$B$3:$AB$93,27),0)","v":-4802.3514158426879},null,{"$f":"R3*W3","v":0},{"$f":"T3*X3","v":0},{"$f":"SUM(Z3:AA3)","v":0},null,1000000,-93.517361123098581,{"$f":"AE3/AD3","v":-9.351736112309858E-5},-95.267403383627382,{"$f":"AG3/AD3","v":-9.5267403383627385E-5},-91.797754970890921,{"$f":"AI3/AD3","v":-9.1797754970890928E-5},-75.666509446949249,{"$f":"AK3/AD3","v":-7.5666509446949243E-5},-77.222005579073979,{"$f":"AM3/AD3","v":-7.7222005579073973E-5},-74.139515984827071,{"$f":"AO3/AD3","v":-7.4139515984827066E-5}]
[{"$f":"1+A3","v":2},{"$f":"1+B3","v":2016},{"$f":"IF(A4<=$E$1,B4,\"\")","v":2016},{"$f":"IF(A4<=$E$1,G3,\"\")","v":340184.6815374812},{"$f":"IF(A4<=$E$1,$D$3/$H$1,\"\")","v":19259.665061427848},13607.387261499249,333762.01713509549,null,null,{"$f":"IF(A4<=$K$1,M3,\"\")","v":245542.47521658469},{"$f":"IF(A4<=$K$1,$J$3/$N$1,\"\")","v":13901.466137899351},9821.6990086633868,240906.64944183276,null,{"$f":"1+O3","v":2016},{"$f":"IF(AND(Active!B4<111,Active!B4>0),Active!B4,\"\")","v":21},{"$f":"IF(Active!AQ4<>\"\",$Q$3*Active!AQ4,0)","v":0},{"$f":"IF((P4<111),IF(P4<71,R3+$Q$3*Active!AQ3*Active!AF3+IF(P4<64,$Q$3*Active!AQ3*Active!AL3,0)-R3*VLOOKUP(P3,Lookups!A:O,15),R3-R3*VLOOKUP(P3,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B4<111,Inactive!B4>0),Inactive!B4,\"\")","v":21},{"$f":"IF(Inactive!AG4<>\"\",T3*Inactive!AG4,0)","v":0},{"$f":"R4+T4","v":0},null,{"$f":"IF(P4<>\"\",VLOOKUP(P4,Active!$B$3:$AB$93,27),0)","v":-5337.2309669236329},{"$f":"IF(S4<>\"\",VLOOKUP(S4,Inactive!$B$3:$AB$93,27),0)","v":-5337.2309669236329},null,{"$f":"R4*W4","v":0},{"$f":"T4*X4","v":0},{"$f":"SUM(Z4:AA4)","v":0},null,{"$f":"AD3*$AD$1","v":1050000},-98.609163136253585,{"$f":"AE4/AD4","v":-9.3913488701193886E-5},-100.58561737190092,{"$f":"AG4/AD4","v":-9.5795826068477064E-5},-96.670253197772908,{"$f":"AI4/AD4","v":-9.2066907807402773E-5},-77.093365104677318,{"$f":"AK4/AD4","v":-7.3422252480645063E-5},-78.819708518038652,{"$f":"AM4/AD4","v":-7.5066389064798718E-5},-75.401790003417076,{"$f":"AO4/AD4","v":-7.1811228574682925E-5}]
[{"$f":"1+A4","v":3},{"$f":"1+B4","v":2017},2017,333762.01713509549,19259.665061427848,13350.48068540382,327082.44615661434,null,null,{"$f":"IF(A5<=$K$1,M4,\"\")","v":240906.64944183276},13901.466137899351,9636.2659776733108,236085.39063609077,null,{"$f":"1+O4","v":2017},{"$f":"IF(AND(Active!B5<111,Active!B5>0),Active!B5,\"\")","v":22},{"$f":"IF(Active!AQ5<>\"\",$Q$3*Active!AQ5,0)","v":0},{"$f":"IF((P5<111),IF(P5<71,R4+$Q$3*Active!AQ4*Active!AF4+IF(P5<64,$Q$3*Active!AQ4*Active!AL4,0)-R4*VLOOKUP(P4,Lookups!A:O,15),R4-R4*VLOOKUP(P4,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B5<111,Inactive!B5>0),Inactive!B5,\"\")","v":22},{"$f":"IF(Inactive!AG5<>\"\",T4*Inactive!AG5,0)","v":0},0,null,{"$f":"IF(P5<>\"\",VLOOKUP(P5,Active!$B$3:$AB$93,27),0)","v":-5883.6474487302894},{"$f":"IF(S5<>\"\",VLOOKUP(S5,Inactive!$B$3:$AB$93,27),0)","v":-5883.6474487302894},null,0,0,0,null,{"$f":"AD4*$AD$1","v":1102500},-103.46904694335828,-9.3849475685585745E-5,-105.68362614260232,-9.5858164301680106E-5,-101.30020742768275,-9.188227431082335E-5,-77.822979014815274,-7.0587736067859665E-5,-79.719732440398843,-7.2308147338230239E-5,-75.9680463962342,-6.8905257502253249E-5]
[4,2018,2018,327082.44615661434,19259.665061427848,13083.297846264573,320135.69233899395,null,null,236085.39063609077,13901.466137899351,9443.4156254436311,231071.28147811908,null,2018,{"$f":"IF(AND(Active!B6<111,Active!B6>0),Active!B6,\"\")","v":23},{"$f":"IF(Active!AQ6<>\"\",$Q$3*Active!AQ6,0)","v":0},{"$f":"IF((P6<111),IF(P6<71,R5+$Q$3*Active!AQ5*Active!AF5+IF(P6<64,$Q$3*Active!AQ5*Active!AL5,0)-R5*VLOOKUP(P5,Lookups!A:O,15),R5-R5*VLOOKUP(P5,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B6<111,Inactive!B6>0),Inactive!B6,\"\")","v":23},{"$f":"IF(Inactive!AG6<>\"\",T5*Inactive!AG6,0)","v":0},0,null,{"$f":"IF(P6<>\"\",VLOOKUP(P6,Active!$B$3:$AB$93,27),0)","v":-6001.8238938215327},{"$f":"IF(S6<>\"\",VLOOKUP(S6,Inactive!$B$3:$AB$93,27),0)","v":-6001.8238938215327},null,0,0,0,null,1157625,-113.22671774368018,-9.7809495945301955E-5,-115.91373452222237,-1.0013064206649163E-4,-110.60178034105586,-9.5541976323123515E-5,-79.30051125961262,-6.8502763208822044E-5,-81.531363878137569,-7.0429857577486291E-5,-77.125395174492553,-6.6623816153324735E-5]
[5,2019,2019,320135.69233899395,19259.665061427848,12805.427693559759,312911.06836866873,null,null,231071.28147811908,13901.466137899351,9242.8512591247636,225856.60795382853,null,2019,{"$f":"IF(AND(Active!B7<111,Active!B7>0),Active!B7,\"\")","v":24},{"$f":"IF(Active!AQ7<>\"\",$Q$3*Active!AQ7,0)","v":0},{"$f":"IF((P7<111),IF(P7<71,R6+$Q$3*Active!AQ6*Active!AF6+IF(P7<64,$Q$3*Active!AQ6*Active!AL6,0)-R6*VLOOKUP(P6,Lookups!A:O,15),R6-R6*VLOOKUP(P6,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B7<111,Inactive!B7>0),Inactive!B7,\"\")","v":24},{"$f":"IF(Inactive!AG7<>\"\",T6*Inactive!AG7,0)","v":0},0,null,{"$f":"IF(P7<>\"\",VLOOKUP(P7,Active!$B$3:$AB$93,27),0)","v":-5719.5714829267663},{"$f":"IF(S7<>\"\",VLOOKUP(S7,Inactive!$B$3:$AB$93,27),0)","v":-5719.5714829267663},null,0,0,0,null,1215506.25,-124.59388846188469,-1.0250370038153625E-4,-127.87586287757036,-1.0520378885552448E-4,-121.39670269124187,-9.9873367735659006E-5,-79.761009543243148,-6.5619579943125054E-5,-82.389318810143436,-6.7781896481522352E-5,-77.207293112282599,-6.351863111545712E-5]
[6,2020,2020,312911.06836866873,19259.665061427848,12516.44273474675,305397.4594395305,null,null,225856.60795382853,13901.466137899351,9034.2643181531421,220433.34748856636,null,2020,{"$f":"IF(AND(Active!B8<111,Active!B8>0),Active!B8,\"\")","v":25},{"$f":"IF(Active!AQ8<>\"\",$Q$3*Active!AQ8,0)","v":0},{"$f":"IF((P8<111),IF(P8<71,R7+$Q$3*Active!AQ7*Active!AF7+IF(P8<64,$Q$3*Active!AQ7*Active!AL7,0)-R7*VLOOKUP(P7,Lookups!A:O,15),R7-R7*VLOOKUP(P7,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B8<111,Inactive!B8>0),Inactive!B8,\"\")","v":25},{"$f":"IF(Inactive!AG8<>\"\",T7*Inactive!AG8,0)","v":0},0,null,{"$f":"IF(P8<>\"\",VLOOKUP(P8,Active!$B$3:$AB$93,27),0)","v":-5280.2849065565542},{"$f":"IF(S8<>\"\",VLOOKUP(S8,Inactive!$B$3:$AB$93,27),0)","v":-5280.2849065565542},null,0,0,0,null,1276281.5625,-151.98821842322496,-1.1908674612952027E-4,-157.21703902317438,-1.2318366388934995E-4,-146.95133759138977,-1.1514021820039399E-4,-77.251651078406425,-6.0528690022822782E-5,-81.142119480132564,-6.357697381539394E-5,-73.524856861208363,-5.7608649236604766E-5]
[7,2021,2021,305397.4594395305,19259.665061427848,12215.898377581221,297583.30615322676,null,null,220433.34748856636,13901.466137899351,8817.3338995426548,214793.15660469371,null,2021,{"$f":"IF(AND(Active!B9<111,Active!B9>0),Active!B9,\"\")","v":26},{"$f":"IF(Active!AQ9<>\"\",$Q$3*Active!AQ9,0)","v":0},{"$f":"IF((P9<111),IF(P9<71,R8+$Q$3*Active!AQ8*Active!AF8+IF(P9<64,$Q$3*Active!AQ8*Active!AL8,0)-R8*VLOOKUP(P8,Lookups!A:O,15),R8-R8*VLOOKUP(P8,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B9<111,Inactive!B9>0),Inactive!B9,\"\")","v":26},{"$f":"IF(Inactive!AG9<>\"\",T8*Inactive!AG9,0)","v":0},0,null,{"$f":"IF(P9<>\"\",VLOOKUP(P9,Active!$B$3:$AB$93,27),0)","v":-4635.7826620058395},{"$f":"IF(S9<>\"\",VLOOKUP(S9,Inactive!$B$3:$AB$93,27),0)","v":-4635.7826620058395},null,0,0,0,null,1340095.640625,-174.19844201585923,-1.2998955950234696E-4,-181.00681202402203,-1.3507007002843709E-4,-167.67282272861246,-1.251200419176145E-4,-78.424068000749543,-5.8521247009037177E-5,-83.414958673017907,-6.2245526471613955E-5,-73.674579739431692,-5.4977105742296869E-5]
[8,2022,2022,297583.30615322676,19259.665061427848,11903.33224612907,289456.58673547086,null,null,214793.15660469371,13901.466137899351,8591.7262641877478,208927.35808546614,null,2022,{"$f":"IF(AND(Active!B10<111,Active!B10>0),Active!B10,\"\")","v":27},{"$f":"IF(Active!AQ10<>\"\",$Q$3*Active!AQ10,0)","v":0},{"$f":"IF((P10<111),IF(P10<71,R9+$Q$3*Active!AQ9*Active!AF9+IF(P10<64,$Q$3*Active!AQ9*Active!AL9,0)-R9*VLOOKUP(P9,Lookups!A:O,15),R9-R9*VLOOKUP(P9,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B10<111,Inactive!B10>0),Inactive!B10,\"\")","v":27},{"$f":"IF(Inactive!AG10<>\"\",T9*Inactive!AG10,0)","v":0},0,null,{"$f":"IF(P10<>\"\",VLOOKUP(P10,Active!$B$3:$AB$93,27),0)","v":-4891.3846646571201},{"$f":"IF(S10<>\"\",VLOOKUP(S10,Inactive!$B$3:$AB$93,27),0)","v":-4891.3846646571201},null,0,0,0,null,1407100.42265625,-201.68747582146045,-1.4333552358738224E-4,-210.62301563904748,-1.4968584491037567E-4,-193.16784722011604,-1.3728078260076418E-4,-80.052371321655087,-5.689172573094424E-5,-86.553357684851136,-6.1511855366698181E-5,-73.907966673293245,-5.2525012062588744E-5]
[9,2023,2023,289456.58673547086,19259.665061427848,11578.263469418835,281004.79854100477,null,null,208927.35808546614,13901.466137899351,8357.0943234186452,202826.92762546949,null,2023,{"$f":"IF(AND(Active!B11<111,Active!B11>0),Active!B11,\"\")","v":28},{"$f":"IF(Active!AQ11<>\"\",$Q$3*Active!AQ11,0)","v":0},{"$f":"IF((P11<111),IF(P11<71,R10+$Q$3*Active!AQ10*Active!AF10+IF(P11<64,$Q$3*Active!AQ10*Active!AL10,0)-R10*VLOOKUP(P10,Lookups!A:O,15),R10-R10*VLOOKUP(P10,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B11<111,Inactive!B11>0),Inactive!B11,\"\")","v":28},{"$f":"IF(Inactive!AG11<>\"\",T10*Inactive!AG11,0)","v":0},0,null,{"$f":"IF(P11<>\"\",VLOOKUP(P11,Active!$B$3:$AB$93,27),0)","v":-5146.2978050859083},{"$f":"IF(S11<>\"\",VLOOKUP(S11,Inactive!$B$3:$AB$93,27),0)","v":-5146.2978050859083},null,0,0,0,null,1477455.4437890626,-236.08213595988519,-1.5978968228945849E-4,-247.86328487189266,-1.6776362760302657E-4,-224.90839277610988,-1.5222685308147961E-4,-82.071892721284755,-5.5549487509961226E-5,-90.627744341802071,-6.1340424662404273E-5,-74.039778719225794,-5.0113036593065959E-5]
[10,2024,2024,281004.79854100477,19259.665061427848,11240.191941640191,272214.93881875998,null,null,202826.92762546949,13901.466137899351,8113.0771050187795,196482.47994707295,null,2024,{"$f":"IF(AND(Active!B12<111,Active!B12>0),Active!B12,\"\")","v":29},{"$f":"IF(Active!AQ12<>\"\",$Q$3*Active!AQ12,0)","v":0},{"$f":"IF((P12<111),IF(P12<71,R11+$Q$3*Active!AQ11*Active!AF11+IF(P12<64,$Q$3*Active!AQ11*Active!AL11,0)-R11*VLOOKUP(P11,Lookups!A:O,15),R11-R11*VLOOKUP(P11,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B12<111,Inactive!B12>0),Inactive!B12,\"\")","v":29},{"$f":"IF(Inactive!AG12<>\"\",T11*Inactive!AG12,0)","v":0},0,null,{"$f":"IF(P12<>\"\",VLOOKUP(P12,Active!$B$3:$AB$93,27),0)","v":-5418.5730129149488},{"$f":"IF(S12<>\"\",VLOOKUP(S12,Inactive!$B$3:$AB$93,27),0)","v":-5418.5730129149488},null,0,0,0,null,1551328.2159785158,-279.2128233561703,-1.799830754577322E-4,-294.76385452781363,-1.9000740880735441E-4,-264.53930302073144,-1.7052439341720517E-4,-82.587163220734112,-5.3236421777219741E-5,-93.893328630420726,-6.0524476808536981E-5,-72.042287794800572,-4.6439101057257039E-5]
[11,2025,2025,272214.93881875998,19259.665061427848,10888.5975527504,263073.48470762541,null,null,196482.47994707295,13901.466137899351,7859.2991978829177,189884.25436154054,null,2025,{"$f":"IF(AND(Active!B13<111,Active!B13>0),Active!B13,\"\")","v":30},{"$f":"IF(Active!AQ13<>\"\",$Q$3*Active!AQ13,0)","v":0},{"$f":"IF((P13<111),IF(P13<71,R12+$Q$3*Active!AQ12*Active!AF12+IF(P13<64,$Q$3*Active!AQ12*Active!AL12,0)-R12*VLOOKUP(P12,Lookups!A:O,15),R12-R12*VLOOKUP(P12,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B13<111,Inactive!B13>0),Inactive!B13,\"\")","v":30},{"$f":"IF(Inactive!AG13<>\"\",T12*Inactive!AG13,0)","v":0},0,null,{"$f":"IF(P13<>\"\",VLOOKUP(P13,Active!$B$3:$AB$93,27),0)","v":-5688.1679981005982},{"$f":"IF(S13<>\"\",VLOOKUP(S13,Inactive!$B$3:$AB$93,27),0)","v":-5688.1679981005982},null,0,0,0,null,1628894.6267774417,-333.08695916200173,-2.0448649881114249E-4,-353.5753563877945,-2.1706459741186441E-4,-313.8500603423019,-1.9267671166870617E-4,-75.715356930581336,-4.6482661116253064E-5,-90.61466664584448,-5.5629544819061704E-5,-61.90809070840708,-3.8006197387294642E-5]
[12,2026,2026,263073.48470762541,19259.665061427848,10522.939388305016,253566.37243204543,null,null,189884.25436154054,13901.466137899351,7595.3701744616219,183022.09975258686,null,2026,{"$f":"IF(AND(Active!B14<111,Active!B14>0),Active!B14,\"\")","v":31},{"$f":"IF(Active!AQ14<>\"\",$Q$3*Active!AQ14,0)","v":0},{"$f":"IF((P14<111),IF(P14<71,R13+$Q$3*Active!AQ13*Active!AF13+IF(P14<64,$Q$3*Active!AQ13*Active!AL13,0)-R13*VLOOKUP(P13,Lookups!A:O,15),R13-R13*VLOOKUP(P13,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B14<111,Inactive!B14>0),Inactive!B14,\"\")","v":31},{"$f":"IF(Inactive!AG14<>\"\",T13*Inactive!AG14,0)","v":0},0,null,{"$f":"IF(P14<>\"\",VLOOKUP(P14,Active!$B$3:$AB$93,27),0)","v":-5960.9403662273635},{"$f":"IF(S14<>\"\",VLOOKUP(S14,Inactive!$B$3:$AB$93,27),0)","v":-5960.9403662273635},null,0,0,0,null,1710339.3581163138,-399.54142272637017,-2.3360359500023786E-4,-426.3768843961181,-2.4929373365161243E-4,-374.46208610531045,-2.1894022629387721E-4,-47.94644190390764,-2.8033291566600891E-5,-67.349614203778046,-3.9377924552910772E-5,-30.082520739290739,-1.7588626839776518E-5]
[13,2027,2027,253566.37243204543,19259.665061427848,10142.654897281818,243678.9756654423,null,null,183022.09975258686,13901.466137899351,7320.8839901034744,175885.45895927501,null,2027,{"$f":"IF(AND(Active!B15<111,Active!B15>0),Active!B15,\"\")","v":32},{"$f":"IF(Active!AQ15<>\"\",$Q$3*Active!AQ15,0)","v":0},{"$f":"IF((P15<111),IF(P15<71,R14+$Q$3*Active!AQ14*Active!AF14+IF(P15<64,$Q$3*Active!AQ14*Active!AL14,0)-R14*VLOOKUP(P14,Lookups!A:O,15),R14-R14*VLOOKUP(P14,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B15<111,Inactive!B15>0),Inactive!B15,\"\")","v":32},{"$f":"IF(Inactive!AG15<>\"\",T14*Inactive!AG15,0)","v":0},0,null,{"$f":"IF(P15<>\"\",VLOOKUP(P15,Active!$B$3:$AB$93,27),0)","v":-5725.1583884207012},{"$f":"IF(S15<>\"\",VLOOKUP(S15,Inactive!$B$3:$AB$93,27),0)","v":-5725.1583884207012},null,0,0,0,null,1795856.3260221295,-478.95548919623866,-2.6670033802600349E-4,-513.72201577237604,-2.8605964092366133E-4,-446.60501231122004,-2.4868638200053691E-4,27.389248919285833,1.5251358654037633E-5,2.703228805828954,1.5052589489810018E-6,49.952883150788416,2.781563448421033E-5]
[14,2028,2028,243678.9756654423,19259.665061427848,9747.1590266176918,233396.08302817499,null,null,175885.45895927501,13901.466137899351,7035.418358371001,168463.35253423071,null,2028,{"$f":"IF(AND(Active!B16<111,Active!B16>0),Active!B16,\"\")","v":33},{"$f":"IF(Active!AQ16<>\"\",$Q$3*Active!AQ16,0)","v":0},{"$f":"IF((P16<111),IF(P16<71,R15+$Q$3*Active!AQ15*Active!AF15+IF(P16<64,$Q$3*Active!AQ15*Active!AL15,0)-R15*VLOOKUP(P15,Lookups!A:O,15),R15-R15*VLOOKUP(P15,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B16<111,Inactive!B16>0),Inactive!B16,\"\")","v":33},{"$f":"IF(Inactive!AG16<>\"\",T15*Inactive!AG16,0)","v":0},0,null,{"$f":"IF(P16<>\"\",VLOOKUP(P16,Active!$B$3:$AB$93,27),0)","v":-5398.8890405161692},{"$f":"IF(S16<>\"\",VLOOKUP(S16,Inactive!$B$3:$AB$93,27),0)","v":-5398.8890405161692},null,0,0,0,null,1885649.142323236,-571.94054185145933,-3.0331228064346758E-4,-616.36791372597747,-3.2687306450158283E-4,-530.76662345120633,-2.8147687262608626E-4,195.41998063055578,1.0363538807107367E-4,165.06987795840752,8.7540080629756634E-5,222.91492682635916,1.1821654507355183E-4]
[15,2029,2029,233396.08302817499,19259.665061427848,9335.8433211270003,222701.87468541702,null,null,168463.35253423071,13901.466137899351,6738.5341013692287,160744.36185218464,null,2029,{"$f":"IF(AND(Active!B17<111,Active!B17>0),Active!B17,\"\")","v":34},{"$f":"IF(Active!AQ17<>\"\",$Q$3*Active!AQ17,0)","v":0},{"$f":"IF((P17<111),IF(P17<71,R16+$Q$3*Active!AQ16*Active!AF16+IF(P17<64,$Q$3*Active!AQ16*Active!AL16,0)-R16*VLOOKUP(P16,Lookups!A:O,15),R16-R16*VLOOKUP(P16,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B17<111,Inactive!B17>0),Inactive!B17,\"\")","v":34},{"$f":"IF(Inactive!AG17<>\"\",T16*Inactive!AG17,0)","v":0},0,null,{"$f":"IF(P17<>\"\",VLOOKUP(P17,Active!$B$3:$AB$93,27),0)","v":-4970.3059197292587},{"$f":"IF(S17<>\"\",VLOOKUP(S17,Inactive!$B$3:$AB$93,27),0)","v":-4970.3059197292587},null,0,0,0,null,1979931.5994393979,-678.2522587913744,-3.4256347996234628E-4,-734.14162591488866,-3.7079140820963464E-4,-626.6481576463774,-3.1649990223086893E-4,528.20488574081969,2.6677936040334766E-4,492.64681060449897,2.488201161817853E-4,560.02249494860121,2.828494151551332E-4]
[16,2030,2030,222701.87468541702,19259.665061427848,8908.0749874166813,211579.89800894874,null,null,160744.36185218464,13901.466137899351,6429.7744740873859,152716.6115428567,null,2030,{"$f":"IF(AND(Active!B18<111,Active!B18>0),Active!B18,\"\")","v":35},{"$f":"IF(Active!AQ18<>\"\",$Q$3*Active!AQ18,0)","v":0},{"$f":"IF((P18<111),IF(P18<71,R17+$Q$3*Active!AQ17*Active!AF17+IF(P18<64,$Q$3*Active!AQ17*Active!AL17,0)-R17*VLOOKUP(P17,Lookups!A:O,15),R17-R17*VLOOKUP(P17,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B18<111,Inactive!B18>0),Inactive!B18,\"\")","v":35},{"$f":"IF(Inactive!AG18<>\"\",T17*Inactive!AG18,0)","v":0},0,null,{"$f":"IF(P18<>\"\",VLOOKUP(P18,Active!$B$3:$AB$93,27),0)","v":-4422.7934655195186},{"$f":"IF(S18<>\"\",VLOOKUP(S18,Inactive!$B$3:$AB$93,27),0)","v":-4422.7934655195186},null,0,0,0,null,2078928.179411368,-800.61940545057416,-3.8511162308515302E-4,-870.23986642087982,-4.1860025518884514E-4,-736.57315422577699,-3.5430428117739588E-4,1139.8628365578609,5.4829351386280402E-4,1100.5836208588569,5.2939953951197985E-4,1174.3242537157828,5.6487004474020999E-4]
[17,2031,2031,211579.89800894874,19259.665061427848,8463.1959203579499,200013.04226542174,null,null,152716.6115428567,13901.466137899351,6108.6644617142683,144367.75122115566,null,2031,{"$f":"IF(AND(Active!B19<111,Active!B19>0),Active!B19,\"\")","v":36},{"$f":"IF(Active!AQ19<>\"\",$Q$3*Active!AQ19,0)","v":0},{"$f":"IF((P19<111),IF(P19<71,R18+$Q$3*Active!AQ18*Active!AF18+IF(P19<64,$Q$3*Active!AQ18*Active!AL18,0)-R18*VLOOKUP(P18,Lookups!A:O,15),R18-R18*VLOOKUP(P18,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B19<111,Inactive!B19>0),Inactive!B19,\"\")","v":36},{"$f":"IF(Inactive!AG19<>\"\",T18*Inactive!AG19,0)","v":0},0,null,{"$f":"IF(P19<>\"\",VLOOKUP(P19,Active!$B$3:$AB$93,27),0)","v":-3722.3726612654209},{"$f":"IF(S19<>\"\",VLOOKUP(S19,Inactive!$B$3:$AB$93,27),0)","v":-3722.3726612654209},null,0,0,0,null,2182874.5883819363,-940.43040217072848,-4.3082200286541697E-4,-1026.3410106773183,-4.7017864248357819E-4,-861.681452168737,-3.9474620152478001E-4,2212.3213067639035,1.0134898809756152E-3,2172.9482318309106,9.954526216925802E-4,2245.6042935474597,1.0287372007074498E-3]
[18,2032,2032,200013.04226542174,19259.665061427848,8000.5216906168698,187983.51229215367,null,null,144367.75122115566,13901.466137899351,5774.7100488462265,135684.93648658658,null,2032,{"$f":"IF(AND(Active!B20<111,Active!B20>0),Active!B20,\"\")","v":37},{"$f":"IF(Active!AQ20<>\"\",$Q$3*Active!AQ20,0)","v":0},{"$f":"IF((P20<111),IF(P20<71,R19+$Q$3*Active!AQ19*Active!AF19+IF(P20<64,$Q$3*Active!AQ19*Active!AL19,0)-R19*VLOOKUP(P19,Lookups!A:O,15),R19-R19*VLOOKUP(P19,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B20<111,Inactive!B20>0),Inactive!B20,\"\")","v":37},{"$f":"IF(Inactive!AG20<>\"\",T19*Inactive!AG20,0)","v":0},0,null,{"$f":"IF(P20<>\"\",VLOOKUP(P20,Active!$B$3:$AB$93,27),0)","v":-3533.951789207531},{"$f":"IF(S20<>\"\",VLOOKUP(S20,Inactive!$B$3:$AB$93,27),0)","v":-3533.951789207531},null,0,0,0,null,2292018.3178010331,-1090.4589264946419,-4.7576361760530357E-4,-1194.2112416336181,-5.2103040903239673E-4,-995.63079831966468,-4.3439041939022323E-4,3961.8002613430917,1.7285203309998197E-3,3930.4986587327135,1.7148635454640002E-3,3985.7310450446439,1.7389612526607387E-3]
[19,2033,2033,187983.51229215367,19259.665061427848,7519.3404916861473,175472.80111995482,null,null,135684.93648658658,13901.466137899351,5427.3974594634628,126654.80916263472,null,2033,{"$f":"IF(AND(Active!B21<111,Active!B21>0),Active!B21,\"\")","v":38},{"$f":"IF(Active!AQ21<>\"\",$Q$3*Active!AQ21,0)","v":0},{"$f":"IF((P21<111),IF(P21<71,R20+$Q$3*Active!AQ20*Active!AF20+IF(P21<64,$Q$3*Active!AQ20*Active!AL20,0)-R20*VLOOKUP(P20,Lookups!A:O,15),R20-R20*VLOOKUP(P20,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B21<111,Inactive!B21>0),Inactive!B21,\"\")","v":38},{"$f":"IF(Inactive!AG21<>\"\",T20*Inactive!AG21,0)","v":0},0,null,{"$f":"IF(P21<>\"\",VLOOKUP(P21,Active!$B$3:$AB$93,27),0)","v":-3281.805943414809},{"$f":"IF(S21<>\"\",VLOOKUP(S21,Inactive!$B$3:$AB$93,27),0)","v":-3281.805943414809},null,0,0,0,null,2406619.2336910851,-1222.5523692537381,-5.0799576108210621E-4,-1341.4160134564763,-5.5738606036116354E-4,-1113.9969485031659,-4.6288874156241331E-4,6638.8642370901271,2.7585852153720032E-3,6632.752761802004,2.7560457711580757E-3,6636.9675919545962,2.7577971201432358E-3]
[20,2034,2034,175472.80111995482,19259.665061427848,7018.9120447981932,162461.66150086807,null,null,126654.80916263472,13901.466137899351,5066.1923665053891,117263.47674572478,null,2034,{"$f":"IF(AND(Active!B22<111,Active!B22>0),Active!B22,\"\")","v":39},{"$f":"IF(Active!AQ22<>\"\",$Q$3*Active!AQ22,0)","v":0},{"$f":"IF((P22<111),IF(P22<71,R21+$Q$3*Active!AQ21*Active!AF21+IF(P22<64,$Q$3*Active!AQ21*Active!AL21,0)-R21*VLOOKUP(P21,Lookups!A:O,15),R21-R21*VLOOKUP(P21,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B22<111,Inactive!B22>0),Inactive!B22,\"\")","v":39},{"$f":"IF(Inactive!AG22<>\"\",T21*Inactive!AG22,0)","v":0},0,null,{"$f":"IF(P22<>\"\",VLOOKUP(P22,Active!$B$3:$AB$93,27),0)","v":-2993.9828732766327},{"$f":"IF(S22<>\"\",VLOOKUP(S22,Inactive!$B$3:$AB$93,27),0)","v":-2993.9828732766327},null,0,0,0,null,2526950.1953756395,-1269.5878394233105,-5.0241901947520654E-4,-1390.1905651149405,-5.50145613340149E-4,-1158.8783462179692,-4.5860751364974891E-4,10537.332636565296,4.1699803406686792E-3,10589.996972991787,4.1908214069163912E-3,10478.231557984642,4.1465920369780059E-3]
[21,2035,2035,162461.66150086807,19259.665061427848,6498.4664600347232,148930.07629701783,null,null,117263.47674572478,13901.466137899351,4690.5390698289912,107496.49103213844,null,2035,{"$f":"IF(AND(Active!B23<111,Active!B23>0),Active!B23,\"\")","v":40},{"$f":"IF(Active!AQ23<>\"\",$Q$3*Active!AQ23,0)","v":0},{"$f":"IF((P23<111),IF(P23<71,R22+$Q$3*Active!AQ22*Active!AF22+IF(P23<64,$Q$3*Active!AQ22*Active!AL22,0)-R22*VLOOKUP(P22,Lookups!A:O,15),R22-R22*VLOOKUP(P22,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B23<111,Inactive!B23>0),Inactive!B23,\"\")","v":40},{"$f":"IF(Inactive!AG23<>\"\",T22*Inactive!AG23,0)","v":0},0,null,{"$f":"IF(P23<>\"\",VLOOKUP(P23,Active!$B$3:$AB$93,27),0)","v":-2627.0821182711043},{"$f":"IF(S23<>\"\",VLOOKUP(S23,Inactive!$B$3:$AB$93,27),0)","v":-2627.0821182711043},null,0,0,0,null,2653297.7051444217,-1095.3445775319858,-4.1282385139377529E-4,-1182.1073169755218,-4.4552381539529449E-4,-1013.2246117286896,-3.8187369994862252E-4,16008.200553901588,6.0333224284872498E-3,16182.412072475954,6.0989809176332623E-3,15834.572558795469,5.9678838631994288E-3]
[22,2036,2036,148930.07629701783,19259.665061427848,5957.2030518807132,134857.22768501358,null,null,107496.49103213844,13901.466137899351,4299.8596412855377,97338.825890008651,null,2036,{"$f":"IF(AND(Active!B24<111,Active!B24>0),Active!B24,\"\")","v":41},{"$f":"IF(Active!AQ24<>\"\",$Q$3*Active!AQ24,0)","v":0},{"$f":"IF((P24<111),IF(P24<71,R23+$Q$3*Active!AQ23*Active!AF23+IF(P24<64,$Q$3*Active!AQ23*Active!AL23,0)-R23*VLOOKUP(P23,Lookups!A:O,15),R23-R23*VLOOKUP(P23,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B24<111,Inactive!B24>0),Inactive!B24,\"\")","v":41},{"$f":"IF(Inactive!AG24<>\"\",T23*Inactive!AG24,0)","v":0},0,null,{"$f":"IF(P24<>\"\",VLOOKUP(P24,Active!$B$3:$AB$93,27),0)","v":-2103.4887877430774},{"$f":"IF(S24<>\"\",VLOOKUP(S24,Inactive!$B$3:$AB$93,27),0)","v":-2103.4887877430774},null,0,0,0,null,2785962.590401643,-447.38037840990927,-1.6058377092041711E-4,-422.13627029971991,-1.5152259106209387E-4,-461.18515458927925,-1.6553888992557926E-4,23483.715625592762,8.429300417205958E-3,23892.827642826775,8.5761480520749646E-3,23093.927846431387,8.2893890700456285E-3]
[23,2037,2037,134857.22768501358,19259.665061427848,5394.2891074005438,120221.46512852916,null,null,97338.825890008651,13901.466137899351,3893.553035600346,86774.854142193668,null,2037,{"$f":"IF(AND(Active!B25<111,Active!B25>0),Active!B25,\"\")","v":42},{"$f":"IF(Active!AQ25<>\"\",$Q$3*Active!AQ25,0)","v":0},{"$f":"IF((P25<111),IF(P25<71,R24+$Q$3*Active!AQ24*Active!AF24+IF(P25<64,$Q$3*Active!AQ24*Active!AL24,0)-R24*VLOOKUP(P24,Lookups!A:O,15),R24-R24*VLOOKUP(P24,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B25<111,Inactive!B25>0),Inactive!B25,\"\")","v":42},{"$f":"IF(Inactive!AG25<>\"\",T24*Inactive!AG25,0)","v":0},0,null,{"$f":"IF(P25<>\"\",VLOOKUP(P25,Active!$B$3:$AB$93,27),0)","v":-2619.4535455713667},{"$f":"IF(S25<>\"\",VLOOKUP(S25,Inactive!$B$3:$AB$93,27),0)","v":-2619.4535455713667},null,0,0,0,null,2925260.7199217253,1171.6018512070596,4.0051194179998066E-4,1474.0174367365225,5.0389267072781284E-4,920.17280118307758,3.1456095346185067E-4,33641.457746177293,1.1500327993696739E-2,34494.843116176016,1.1792057672418012E-2,32850.849758494187,1.1230058755027215E-2]
[24,2038,2038,120221.46512852916,19259.665061427848,4808.8586051411667,105000.27206978537,null,null,86774.854142193668,13901.466137899351,3470.9941656877468,75788.32352446609,null,2038,{"$f":"IF(AND(Active!B26<111,Active!B26>0),Active!B26,\"\")","v":43},{"$f":"IF(Active!AQ26<>\"\",$Q$3*Active!AQ26,0)","v":0},{"$f":"IF((P26<111),IF(P26<71,R25+$Q$3*Active!AQ25*Active!AF25+IF(P26<64,$Q$3*Active!AQ25*Active!AL25,0)-R25*VLOOKUP(P25,Lookups!A:O,15),R25-R25*VLOOKUP(P25,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B26<111,Inactive!B26>0),Inactive!B26,\"\")","v":43},{"$f":"IF(Inactive!AG26<>\"\",T25*Inactive!AG26,0)","v":0},0,null,{"$f":"IF(P26<>\"\",VLOOKUP(P26,Active!$B$3:$AB$93,27),0)","v":-3175.4417514905253},{"$f":"IF(S26<>\"\",VLOOKUP(S26,Inactive!$B$3:$AB$93,27),0)","v":-3175.4417514905253},null,0,0,0,null,3071523.7559178118,4534.9072775562554,1.4764356840213223E-3,5419.6244226933632,1.764474200224412E-3,3785.1148354994002,1.2323247795843135E-3,47437.736440381326,1.5444365796938564E-2,49094.886964364181,1.5983886456933483E-2,45932.909593681565,1.4954437355460468E-2]
[25,2039,2039,105000.27206978537,19259.665061427848,4200.0108827914146,89170.231288691808,null,null,75788.32352446609,13901.466137899351,3031.5329409786436,64362.331682029413,null,2039,{"$f":"IF(AND(Active!B27<111,Active!B27>0),Active!B27,\"\")","v":44},{"$f":"IF(Active!AQ27<>\"\",$Q$3*Active!AQ27,0)","v":0},{"$f":"IF((P27<111),IF(P27<71,R26+$Q$3*Active!AQ26*Active!AF26+IF(P27<64,$Q$3*Active!AQ26*Active!AL26,0)-R26*VLOOKUP(P26,Lookups!A:O,15),R26-R26*VLOOKUP(P26,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B27<111,Inactive!B27>0),Inactive!B27,\"\")","v":44},{"$f":"IF(Inactive!AG27<>\"\",T26*Inactive!AG27,0)","v":0},0,null,{"$f":"IF(P27<>\"\",VLOOKUP(P27,Active!$B$3:$AB$93,27),0)","v":-3804.3979573012803},{"$f":"IF(S27<>\"\",VLOOKUP(S27,Inactive!$B$3:$AB$93,27),0)","v":-3804.3979573012803},null,0,0,0,null,3225099.9437137023,9806.2939533522058,3.0406170737333057E-3,11610.603833943618,3.6000756679106225E-3,8270.3624128556803,2.5643739906343363E-3,65215.736877722644,2.0221307251218616E-2,68079.659208685305,2.1109317663592028E-2,62645.468233774278,1.9424349423924528E-2]
[26,2040,2040,89170.231288691808,19259.665061427848,3566.8092515476724,72706.988876354517,null,null,64362.331682029413,13901.466137899351,2574.4932672811765,52479.300165895271,null,2040,{"$f":"IF(AND(Active!B28<111,Active!B28>0),Active!B28,\"\")","v":45},{"$f":"IF(Active!AQ28<>\"\",$Q$3*Active!AQ28,0)","v":0},{"$f":"IF((P28<111),IF(P28<71,R27+$Q$3*Active!AQ27*Active!AF27+IF(P28<64,$Q$3*Active!AQ27*Active!AL27,0)-R27*VLOOKUP(P27,Lookups!A:O,15),R27-R27*VLOOKUP(P27,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B28<111,Inactive!B28>0),Inactive!B28,\"\")","v":45},{"$f":"IF(Inactive!AG28<>\"\",T27*Inactive!AG28,0)","v":0},0,null,{"$f":"IF(P28<>\"\",VLOOKUP(P28,Active!$B$3:$AB$93,27),0)","v":-4481.8420346333005},{"$f":"IF(S28<>\"\",VLOOKUP(S28,Inactive!$B$3:$AB$93,27),0)","v":-4481.8420346333005},null,0,0,0,null,3386354.9408993875,17175.19701703285,5.0718832835849334E-3,20276.211369798366,5.9876214170311321E-3,14532.204103763273,4.2914001507188852E-3,87324.722163622355,2.5787232492654667E-2,91850.725404160403,2.7123773794298603E-2,83292.851561059841,2.459660992859123E-2]
[27,2041,2041,72706.988876354517,19259.665061427848,2908.2795550541809,55585.216767523736,null,null,52479.300165895271,13901.466137899351,2099.1720066358107,40120.947389115761,null,2041,{"$f":"IF(AND(Active!B29<111,Active!B29>0),Active!B29,\"\")","v":46},{"$f":"IF(Active!AQ29<>\"\",$Q$3*Active!AQ29,0)","v":0},{"$f":"IF((P29<111),IF(P29<71,R28+$Q$3*Active!AQ28*Active!AF28+IF(P29<64,$Q$3*Active!AQ28*Active!AL28,0)-R28*VLOOKUP(P28,Lookups!A:O,15),R28-R28*VLOOKUP(P28,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B29<111,Inactive!B29>0),Inactive!B29,\"\")","v":46},{"$f":"IF(Inactive!AG29<>\"\",T28*Inactive!AG29,0)","v":0},0,null,{"$f":"IF(P29<>\"\",VLOOKUP(P29,Active!$B$3:$AB$93,27),0)","v":-5344.9593672803858},{"$f":"IF(S29<>\"\",VLOOKUP(S29,Inactive!$B$3:$AB$93,27),0)","v":-5344.9593672803858},null,0,0,0,null,3555672.6879443568,26814.666350080246,7.5413764717422926E-3,31629.90636631654,8.8956181128704379E-3,22710.561102772874,6.3871348956763916E-3,114041.22914637373,3.2073039099755965E-2,120738.43412626513,3.395656595041309E-2,108105.89784014436,3.0403782161018789E-2]
[28,2042,2042,55585.216767523736,19259.665061427848,2223.4086707009496,37778.573774339726,null,null,40120.947389115761,13901.466137899351,1604.8378955646306,27268.260501265064,null,2042,{"$f":"IF(AND(Active!B30<111,Active!B30>0),Active!B30,\"\")","v":47},{"$f":"IF(Active!AQ30<>\"\",$Q$3*Active!AQ30,0)","v":0},{"$f":"IF((P30<111),IF(P30<71,R29+$Q$3*Active!AQ29*Active!AF29+IF(P30<64,$Q$3*Active!AQ29*Active!AL29,0)-R29*VLOOKUP(P29,Lookups!A:O,15),R29-R29*VLOOKUP(P29,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B30<111,Inactive!B30>0),Inactive!B30,\"\")","v":47},{"$f":"IF(Inactive!AG30<>\"\",T29*Inactive!AG30,0)","v":0},0,null,{"$f":"IF(P30<>\"\",VLOOKUP(P30,Active!$B$3:$AB$93,27),0)","v":-5760.3011168466619},{"$f":"IF(S30<>\"\",VLOOKUP(S30,Inactive!$B$3:$AB$93,27),0)","v":-5760.3011168466619},null,0,0,0,null,3733456.3223415748,38748.098422146126,1.0378613026827599E-2,45713.159526224554,1.2244192935288944E-2,32815.405513797414,8.7895512041817649E-3,145394.2637973692,3.8943609150402445E-2,154803.77037436041,4.1463929669671218E-2,137087.27206115855,3.6718595377909558E-2]
[29,2043,2043,37778.573774339726,19259.665061427848,1511.142950973589,19259.665061428354,null,null,27268.260501265064,13901.466137899351,1090.7304200506026,13901.466137900341,null,2043,{"$f":"IF(AND(Active!B31<111,Active!B31>0),Active!B31,\"\")","v":48},{"$f":"IF(Active!AQ31<>\"\",$Q$3*Active!AQ31,0)","v":0},{"$f":"IF((P31<111),IF(P31<71,R30+$Q$3*Active!AQ30*Active!AF30+IF(P31<64,$Q$3*Active!AQ30*Active!AL30,0)-R30*VLOOKUP(P30,Lookups!A:O,15),R30-R30*VLOOKUP(P30,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B31<111,Inactive!B31>0),Inactive!B31,\"\")","v":48},{"$f":"IF(Inactive!AG31<>\"\",T30*Inactive!AG31,0)","v":0},0,null,{"$f":"IF(P31<>\"\",VLOOKUP(P31,Active!$B$3:$AB$93,27),0)","v":-6204.9064067067375},{"$f":"IF(S31<>\"\",VLOOKUP(S31,Inactive!$B$3:$AB$93,27),0)","v":-6204.9064067067375},null,0,0,0,null,3920129.1384586538,52802.233682305698,1.3469513839298387E-2,62339.281082228219,1.5902353948150608E-2,44687.516346951736,1.1399501079834914E-2,181201.36609517125,4.6223315532512632E-2,193865.19857412938,4.9453778619740769E-2,170055.35321237883,4.3380038566597445E-2]
[30,2044,2044,19259.665061428354,19259.665061427848,770.38660245713413,5.2591531130019575E-10,null,null,13901.466137900341,13901.466137899351,556.0586455160136,1.0290932550560683E-9,null,2044,{"$f":"IF(AND(Active!B32<111,Active!B32>0),Active!B32,\"\")","v":49},{"$f":"IF(Active!AQ32<>\"\",$Q$3*Active!AQ32,0)","v":0},{"$f":"IF((P32<111),IF(P32<71,R31+$Q$3*Active!AQ31*Active!AF31+IF(P32<64,$Q$3*Active!AQ31*Active!AL31,0)-R31*VLOOKUP(P31,Lookups!A:O,15),R31-R31*VLOOKUP(P31,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B32<111,Inactive!B32>0),Inactive!B32,\"\")","v":49},{"$f":"IF(Inactive!AG32<>\"\",T31*Inactive!AG32,0)","v":0},0,null,{"$f":"IF(P32<>\"\",VLOOKUP(P32,Active!$B$3:$AB$93,27),0)","v":-6674.2964958938101},{"$f":"IF(S32<>\"\",VLOOKUP(S32,Inactive!$B$3:$AB$93,27),0)","v":-6674.2964958938101},null,0,0,0,null,4116135.5953815868,69462.843971336784,1.687574239519124E-2,82106.937778860331,1.9947578469228879E-2,58720.380432050442,1.4265900398892657E-2,221950.28816099351,5.3922005973279313E-2,238538.40309132988,5.7952027469400251E-2,207391.9067936494,5.0385100779077492E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,{"$f":"IF(AND(Active!B33<111,Active!B33>0),Active!B33,\"\")","v":50},{"$f":"IF(Active!AQ33<>\"\",$Q$3*Active!AQ33,0)","v":0},{"$f":"IF((P33<111),IF(P33<71,R32+$Q$3*Active!AQ32*Active!AF32+IF(P33<64,$Q$3*Active!AQ32*Active!AL32,0)-R32*VLOOKUP(P32,Lookups!A:O,15),R32-R32*VLOOKUP(P32,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B33<111,Inactive!B33>0),Inactive!B33,\"\")","v":50},{"$f":"IF(Inactive!AG33<>\"\",T32*Inactive!AG33,0)","v":0},0,null,{"$f":"IF(P33<>\"\",VLOOKUP(P33,Active!$B$3:$AB$93,27),0)","v":-7175.9990701978459},{"$f":"IF(S33<>\"\",VLOOKUP(S33,Inactive!$B$3:$AB$93,27),0)","v":-7175.9990701978459},null,0,0,0,null,4321942.3751506666,89183.337750016814,2.063501315121255E-2,105585.2755478186,2.4430051671880008E-2,75274.105408051619,1.7416730459167102E-2,268125.5890469788,6.2038214713038997E-2,289439.73602356378,6.6969827660757195E-2,249473.67253140302,5.7722581857123013E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,{"$f":"IF(AND(Active!B34<111,Active!B34>0),Active!B34,\"\")","v":51},{"$f":"IF(Active!AQ34<>\"\",$Q$3*Active!AQ34,0)","v":0},{"$f":"IF((P34<111),IF(P34<71,R33+$Q$3*Active!AQ33*Active!AF33+IF(P34<64,$Q$3*Active!AQ33*Active!AL33,0)-R33*VLOOKUP(P33,Lookups!A:O,15),R33-R33*VLOOKUP(P33,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B34<111,Inactive!B34>0),Inactive!B34,\"\")","v":51},{"$f":"IF(Inactive!AG34<>\"\",T33*Inactive!AG34,0)","v":0},0,null,{"$f":"IF(P34<>\"\",VLOOKUP(P34,Active!$B$3:$AB$93,27),0)","v":-7748.256021526191},{"$f":"IF(S34<>\"\",VLOOKUP(S34,Inactive!$B$3:$AB$93,27),0)","v":-7748.256021526191},null,0,0,0,null,4538039.4939082004,112303.0808935478,2.4747047936515724E-2,133217.68731164062,2.9355779624763104E-2,94606.197392248141,2.084737198061986E-2,320156.55564989225,7.0549530492113571E-2,347119.91816368076,7.6491162897469184E-2,296632.42933921184,6.5365766370567513E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,{"$f":"IF(AND(Active!B35<111,Active!B35>0),Active!B35,\"\")","v":52},{"$f":"IF(Active!AQ35<>\"\",$Q$3*Active!AQ35,0)","v":0},{"$f":"IF((P35<111),IF(P35<71,R34+$Q$3*Active!AQ34*Active!AF34+IF(P35<64,$Q$3*Active!AQ34*Active!AL34,0)-R34*VLOOKUP(P34,Lookups!A:O,15),R34-R34*VLOOKUP(P34,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B35<111,Inactive!B35>0),Inactive!B35,\"\")","v":52},{"$f":"IF(Inactive!AG35<>\"\",T34*Inactive!AG35,0)","v":0},0,null,{"$f":"IF(P35<>\"\",VLOOKUP(P35,Active!$B$3:$AB$93,27),0)","v":-7142.4967745242757},{"$f":"IF(S35<>\"\",VLOOKUP(S35,Inactive!$B$3:$AB$93,27),0)","v":-7142.4967745242757},null,0,0,0,null,4764941.468603611,138950.31574779871,2.9160970111248557E-2,165207.12583992354,3.4671386191935383E-2,116789.55284123054,2.4510175751530538E-2,378360.32499912777,7.940503099401304E-2,411990.15845482523,8.6462795224127045E-2,349112.61394504498,7.3266925993815846E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2048,{"$f":"IF(AND(Active!B36<111,Active!B36>0),Active!B36,\"\")","v":53},{"$f":"IF(Active!AQ36<>\"\",$Q$3*Active!AQ36,0)","v":0},{"$f":"IF((P36<111),IF(P36<71,R35+$Q$3*Active!AQ35*Active!AF35+IF(P36<64,$Q$3*Active!AQ35*Active!AL35,0)-R35*VLOOKUP(P35,Lookups!A:O,15),R35-R35*VLOOKUP(P35,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B36<111,Inactive!B36>0),Inactive!B36,\"\")","v":53},{"$f":"IF(Inactive!AG36<>\"\",T35*Inactive!AG36,0)","v":0},0,null,{"$f":"IF(P36<>\"\",VLOOKUP(P36,Active!$B$3:$AB$93,27),0)","v":-6408.2431301350007},{"$f":"IF(S36<>\"\",VLOOKUP(S36,Inactive!$B$3:$AB$93,27),0)","v":-6408.2431301350007},null,0,0,0,null,5003188.5420337915,168781.02379805289,3.3734691863010133E-2,201206.75436744309,4.0215704980338947E-2,141492.31162636389,2.8280427658808036E-2,442600.41209200193,8.846366839337326E-2,483932.77049282676,9.6724871834653781E-2,406770.57633084583,8.1302268126296512E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2049,{"$f":"IF(AND(Active!B37<111,Active!B37>0),Active!B37,\"\")","v":54},{"$f":"IF(Active!AQ37<>\"\",$Q$3*Active!AQ37,0)","v":0},{"$f":"IF((P37<111),IF(P37<71,R36+$Q$3*Active!AQ36*Active!AF36+IF(P37<64,$Q$3*Active!AQ36*Active!AL36,0)-R36*VLOOKUP(P36,Lookups!A:O,15),R36-R36*VLOOKUP(P36,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B37<111,Inactive!B37>0),Inactive!B37,\"\")","v":54},{"$f":"IF(Inactive!AG37<>\"\",T36*Inactive!AG37,0)","v":0},0,null,{"$f":"IF(P37<>\"\",VLOOKUP(P37,Active!$B$3:$AB$93,27),0)","v":-5575.9338613451691},{"$f":"IF(S37<>\"\",VLOOKUP(S37,Inactive!$B$3:$AB$93,27),0)","v":-5575.9338613451691},null,0,0,0,null,5253347.9691354809,200911.94060309857,3.8244552194809538E-2,240235.44143873217,4.5729969316741566E-2,167925.16931306047,3.1965361955776775E-2,512201.9422896789,9.7500098089632087E-2,562199.05768501223,0.10701728897229908,469003.9875868549,8.9277160078173295E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,{"$f":"IF(AND(Active!B38<111,Active!B38>0),Active!B38,\"\")","v":55},{"$f":"IF(Active!AQ38<>\"\",$Q$3*Active!AQ38,0)","v":0},{"$f":"IF((P38<111),IF(P38<71,R37+$Q$3*Active!AQ37*Active!AF37+IF(P38<64,$Q$3*Active!AQ37*Active!AL37,0)-R37*VLOOKUP(P37,Lookups!A:O,15),R37-R37*VLOOKUP(P37,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B38<111,Inactive!B38>0),Inactive!B38,\"\")","v":55},{"$f":"IF(Inactive!AG38<>\"\",T37*Inactive!AG38,0)","v":0},0,null,{"$f":"IF(P38<>\"\",VLOOKUP(P38,Active!$B$3:$AB$93,27),0)","v":-4589.7530826716102},{"$f":"IF(S38<>\"\",VLOOKUP(S38,Inactive!$B$3:$AB$93,27),0)","v":-4589.7530826716102},null,0,0,0,null,5516015.3675922556,235692.23599354757,4.2728712718657164E-2,282771.58153903973,5.1263740706812014E-2,196339.35729041885,3.5594418109121603E-2,587719.09762563184,0.10654776291570986,647499.18660579727,0.11738531230532649,536245.36531448492,9.7216075296859869E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2051,{"$f":"IF(AND(Active!B39<111,Active!B39>0),Active!B39,\"\")","v":56},{"$f":"IF(Active!AQ39<>\"\",$Q$3*Active!AQ39,0)","v":0},{"$f":"IF((P39<111),IF(P39<71,R38+$Q$3*Active!AQ38*Active!AF38+IF(P39<64,$Q$3*Active!AQ38*Active!AL38,0)-R38*VLOOKUP(P38,Lookups!A:O,15),R38-R38*VLOOKUP(P38,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B39<111,Inactive!B39>0),Inactive!B39,\"\")","v":56},{"$f":"IF(Inactive!AG39<>\"\",T38*Inactive!AG39,0)","v":0},0,null,{"$f":"IF(P39<>\"\",VLOOKUP(P39,Active!$B$3:$AB$93,27),0)","v":-3662.6136453171712},{"$f":"IF(S39<>\"\",VLOOKUP(S39,Inactive!$B$3:$AB$93,27),0)","v":-3662.6136453171712},null,0,0,0,null,5791816.1359718684,273422.32770978712,4.7208392202164884E-2,329237.94798288052,5.6845372894012682E-2,226944.1419151903,3.9183588806571981E-2,669666.04859354265,0.11562280860995815,740499.89847346395,0.12785279799791294,608891.05396879697,0.10512955516441388]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2052,{"$f":"IF(AND(Active!B40<111,Active!B40>0),Active!B40,\"\")","v":57},{"$f":"IF(Active!AQ40<>\"\",$Q$3*Active!AQ40,0)","v":0},{"$f":"IF((P40<111),IF(P40<71,R39+$Q$3*Active!AQ39*Active!AF39+IF(P40<64,$Q$3*Active!AQ39*Active!AL39,0)-R39*VLOOKUP(P39,Lookups!A:O,15),R39-R39*VLOOKUP(P39,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B40<111,Inactive!B40>0),Inactive!B40,\"\")","v":57},{"$f":"IF(Inactive!AG40<>\"\",T39*Inactive!AG40,0)","v":0},0,null,{"$f":"IF(P40<>\"\",VLOOKUP(P40,Active!$B$3:$AB$93,27),0)","v":-1441.2231498450419},{"$f":"IF(S40<>\"\",VLOOKUP(S40,Inactive!$B$3:$AB$93,27),0)","v":-1441.2231498450419},null,0,0,0,null,6081406.9427704625,314441.69544361264,5.1705419223329385E-2,380103.47377817653,6.2502555305896948E-2,259982.51017362505,4.2750388622272775E-2,758626.34660226468,0.12474520349343088,841948.93323878164,0.13844640576794243,687397.56659416819,0.113032653966915]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2053,{"$f":"IF(AND(Active!B41<111,Active!B41>0),Active!B41,\"\")","v":58},{"$f":"IF(Active!AQ41<>\"\",$Q$3*Active!AQ41,0)","v":0},{"$f":"IF((P41<111),IF(P41<71,R40+$Q$3*Active!AQ40*Active!AF40+IF(P41<64,$Q$3*Active!AQ40*Active!AL40,0)-R40*VLOOKUP(P40,Lookups!A:O,15),R40-R40*VLOOKUP(P40,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B41<111,Inactive!B41>0),Inactive!B41,\"\")","v":58},{"$f":"IF(Inactive!AG41<>\"\",T40*Inactive!AG41,0)","v":0},0,null,{"$f":"IF(P41<>\"\",VLOOKUP(P41,Active!$B$3:$AB$93,27),0)","v":1181.9087358777324},{"$f":"IF(S41<>\"\",VLOOKUP(S41,Inactive!$B$3:$AB$93,27),0)","v":1181.9087358777324},null,0,0,0,null,6385477.2899089856,359374.20378184115,5.6279928259984999E-2,436170.64310971857,6.8306662651357652E-2,295940.38239078119,4.6345851524436217E-2,855523.71670752286,0.13397960369532799,952989.42829875275,0.1492432570083318,772514.92855234933,0.12097998214998902]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2054,{"$f":"IF(AND(Active!B42<111,Active!B42>0),Active!B42,\"\")","v":59},{"$f":"IF(Active!AQ42<>\"\",$Q$3*Active!AQ42,0)","v":0},{"$f":"IF((P42<111),IF(P42<71,R41+$Q$3*Active!AQ41*Active!AF41+IF(P42<64,$Q$3*Active!AQ41*Active!AL41,0)-R41*VLOOKUP(P41,Lookups!A:O,15),R41-R41*VLOOKUP(P41,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B42<111,Inactive!B42>0),Inactive!B42,\"\")","v":59},{"$f":"IF(Inactive!AG42<>\"\",T41*Inactive!AG42,0)","v":0},0,null,{"$f":"IF(P42<>\"\",VLOOKUP(P42,Active!$B$3:$AB$93,27),0)","v":4260.1711950850877},{"$f":"IF(S42<>\"\",VLOOKUP(S42,Inactive!$B$3:$AB$93,27),0)","v":4260.1711950850877},null,0,0,0,null,6704751.1544044353,409189.0818790702,6.1029719441603549E-2,498648.73969536298,7.4372445481111452E-2,335597.25090039597,5.0053647506356429E-2,961647.73042826436,0.14342780340125613,1075199.6489936572,0.16036384113783925,865300.48966070125,0.1290578083710496]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2055,{"$f":"IF(AND(Active!B43<111,Active!B43>0),Active!B43,\"\")","v":60},{"$f":"IF(Active!AQ43<>\"\",$Q$3*Active!AQ43,0)","v":0},{"$f":"IF((P43<111),IF(P43<71,R42+$Q$3*Active!AQ42*Active!AF42+IF(P43<64,$Q$3*Active!AQ42*Active!AL42,0)-R42*VLOOKUP(P42,Lookups!A:O,15),R42-R42*VLOOKUP(P42,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B43<111,Inactive!B43>0),Inactive!B43,\"\")","v":60},{"$f":"IF(Inactive!AG43<>\"\",T42*Inactive!AG43,0)","v":0},0,null,{"$f":"IF(P43<>\"\",VLOOKUP(P43,Active!$B$3:$AB$93,27),0)","v":7927.0701777494833},{"$f":"IF(S43<>\"\",VLOOKUP(S43,Inactive!$B$3:$AB$93,27),0)","v":7927.0701777494833},null,0,0,0,null,7039988.7121246578,463441.8245550681,6.5829910175410219E-2,567070.18553634838,8.054987141665565E-2,378542.19743669056,5.3770284714341129E-2,1076891.5182787364,0.15296779047728504,1208508.3098813281,0.17166338744264864,965629.93115841935,0.13716356242096783]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2056,{"$f":"IF(AND(Active!B44<111,Active!B44>0),Active!B44,\"\")","v":61},{"$f":"IF(Active!AQ44<>\"\",$Q$3*Active!AQ44,0)","v":0},{"$f":"IF((P44<111),IF(P44<71,R43+$Q$3*Active!AQ43*Active!AF43+IF(P44<64,$Q$3*Active!AQ43*Active!AL43,0)-R43*VLOOKUP(P43,Lookups!A:O,15),R43-R43*VLOOKUP(P43,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B44<111,Inactive!B44>0),Inactive!B44,\"\")","v":61},{"$f":"IF(Inactive!AG44<>\"\",T43*Inactive!AG44,0)","v":0},0,null,{"$f":"IF(P44<>\"\",VLOOKUP(P44,Active!$B$3:$AB$93,27),0)","v":12184.990282036262},{"$f":"IF(S44<>\"\",VLOOKUP(S44,Inactive!$B$3:$AB$93,27),0)","v":12184.990282036262},null,0,0,0,null,7391988.1477308907,521570.19745975861,7.0558851967297095E-2,640813.77590037324,8.66903143097007E-2,424275.30273776787,5.7396642724326763E-2,1201053.5619868117,0.1624804501824719,1352726.5416353613,0.18299901387837128,1073301.9964728395,0.14519801371736638]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2057,{"$f":"IF(AND(Active!B45<111,Active!B45>0),Active!B45,\"\")","v":62},{"$f":"IF(Active!AQ45<>\"\",$Q$3*Active!AQ45,0)","v":0},{"$f":"IF((P45<111),IF(P45<71,R44+$Q$3*Active!AQ44*Active!AF44+IF(P45<64,$Q$3*Active!AQ44*Active!AL44,0)-R44*VLOOKUP(P44,Lookups!A:O,15),R44-R44*VLOOKUP(P44,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B45<111,Inactive!B45>0),Inactive!B45,\"\")","v":62},{"$f":"IF(Inactive!AG45<>\"\",T44*Inactive!AG45,0)","v":0},0,null,{"$f":"IF(P45<>\"\",VLOOKUP(P45,Active!$B$3:$AB$93,27),0)","v":18039.743733510404},{"$f":"IF(S45<>\"\",VLOOKUP(S45,Inactive!$B$3:$AB$93,27),0)","v":18039.743733510404},null,0,0,0,null,7761587.5551174358,582955.07483036001,7.5107710979308753E-2,719174.81161989504,9.2658210258250912E-2,472260.14854089095,6.0845818614713221E-2,1333905.592163465,0.17185989112291636,1507629.251493287,0.19424238157298943,1188094.5440078783,0.15307365092139349]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2058,{"$f":"IF(AND(Active!B46<111,Active!B46>0),Active!B46,\"\")","v":63},{"$f":"IF(Active!AQ46<>\"\",$Q$3*Active!AQ46,0)","v":0},{"$f":"IF((P46<111),IF(P46<71,R45+$Q$3*Active!AQ45*Active!AF45+IF(P46<64,$Q$3*Active!AQ45*Active!AL45,0)-R45*VLOOKUP(P45,Lookups!A:O,15),R45-R45*VLOOKUP(P45,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B46<111,Inactive!B46>0),Inactive!B46,\"\")","v":63},{"$f":"IF(Inactive!AG46<>\"\",T45*Inactive!AG46,0)","v":0},0,null,{"$f":"IF(P46<>\"\",VLOOKUP(P46,Active!$B$3:$AB$93,27),0)","v":24956.710566549184},{"$f":"IF(S46<>\"\",VLOOKUP(S46,Inactive!$B$3:$AB$93,27),0)","v":24956.710566549184},null,0,0,0,null,8149666.9328733077,646960.44574806711,7.9384894017990246E-2,801409.22450192715,9.8336438912525748E-2,521959.6005216781,6.4046740169987793E-2,1475224.7438180572,0.18101656864864549,1672994.1194020731,0.20528374143165501,1309790.2720863726,0.16071703087681685]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2059,{"$f":"IF(AND(Active!B47<111,Active!B47>0),Active!B47,\"\")","v":64},{"$f":"IF(Active!AQ47<>\"\",$Q$3*Active!AQ47,0)","v":0},{"$f":"IF((P47<111),IF(P47<71,R46+$Q$3*Active!AQ46*Active!AF46+IF(P47<64,$Q$3*Active!AQ46*Active!AL46,0)-R46*VLOOKUP(P46,Lookups!A:O,15),R46-R46*VLOOKUP(P46,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B47<111,Inactive!B47>0),Inactive!B47,\"\")","v":64},{"$f":"IF(Inactive!AG47<>\"\",T46*Inactive!AG47,0)","v":0},0,null,{"$f":"IF(P47<>\"\",VLOOKUP(P47,Active!$B$3:$AB$93,27),0)","v":32993.088033666892},{"$f":"IF(S47<>\"\",VLOOKUP(S47,Inactive!$B$3:$AB$93,27),0)","v":32993.088033666892},null,0,0,0,null,8557150.2795169726,713057.56112063979,8.3328858069428455E-2,886877.50756260951,0.10364168894935795,572942.423203766,6.6954816088155344E-2,1624968.0129619031,0.18989593029019797,1848798.6380098469,0.21605307580436772,1438331.3963957673,0.16808532623748162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2060,{"$f":"IF(AND(Active!B48<111,Active!B48>0),Active!B48,\"\")","v":65},{"$f":"IF(Active!AQ48<>\"\",$Q$3*Active!AQ48,0)","v":0},{"$f":"IF((P48<111),IF(P48<71,R47+$Q$3*Active!AQ47*Active!AF47+IF(P48<64,$Q$3*Active!AQ47*Active!AL47,0)-R47*VLOOKUP(P47,Lookups!A:O,15),R47-R47*VLOOKUP(P47,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B48<111,Inactive!B48>0),Inactive!B48,\"\")","v":65},{"$f":"IF(Inactive!AG48<>\"\",T47*Inactive!AG48,0)","v":0},0,null,{"$f":"IF(P48<>\"\",VLOOKUP(P48,Active!$B$3:$AB$93,27),0)","v":7384.2555377940444},{"$f":"IF(S48<>\"\",VLOOKUP(S48,Inactive!$B$3:$AB$93,27),0)","v":7384.2555377940444},null,0,0,0,null,8985007.793492822,780851.44693037937,8.6906040025462469E-2,975075.1519277778,0.10852246034042984,624905.91910377285,6.9549847197277456E-2,1783303.2755794695,0.19847542891069994,2035255.713785524,0.22651685569594157,1573846.4304814094,0.17516361328269855]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2061,{"$f":"IF(AND(Active!B49<111,Active!B49>0),Active!B49,\"\")","v":66},{"$f":"IF(Active!AQ49<>\"\",$Q$3*Active!AQ49,0)","v":0},{"$f":"IF((P49<111),IF(P49<71,R48+$Q$3*Active!AQ48*Active!AF48+IF(P49<64,$Q$3*Active!AQ48*Active!AL48,0)-R48*VLOOKUP(P48,Lookups!A:O,15),R48-R48*VLOOKUP(P48,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B49<111,Inactive!B49>0),Inactive!B49,\"\")","v":66},{"$f":"IF(Inactive!AG49<>\"\",T48*Inactive!AG49,0)","v":0},0,null,{"$f":"IF(P49<>\"\",VLOOKUP(P49,Active!$B$3:$AB$93,27),0)","v":9699.9290494260276},{"$f":"IF(S49<>\"\",VLOOKUP(S49,Inactive!$B$3:$AB$93,27),0)","v":9699.9290494260276},null,0,0,0,null,9434258.1831674632,849239.8858906735,9.0016604316159307E-2,1064640.7656154903,0.11284838139314597,676963.27235083235,7.1755856073418195E-2,1949763.167080862,0.20666841305653641,2231816.5843408317,0.2365651375031079,1715932.7308735831,0.1818831642677681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2062,{"$f":"IF(AND(Active!B50<111,Active!B50>0),Active!B50,\"\")","v":67},{"$f":"IF(Active!AQ50<>\"\",$Q$3*Active!AQ50,0)","v":0},{"$f":"IF((P50<111),IF(P50<71,R49+$Q$3*Active!AQ49*Active!AF49+IF(P50<64,$Q$3*Active!AQ49*Active!AL49,0)-R49*VLOOKUP(P49,Lookups!A:O,15),R49-R49*VLOOKUP(P49,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B50<111,Inactive!B50>0),Inactive!B50,\"\")","v":67},{"$f":"IF(Inactive!AG50<>\"\",T49*Inactive!AG50,0)","v":0},0,null,{"$f":"IF(P50<>\"\",VLOOKUP(P50,Active!$B$3:$AB$93,27),0)","v":12330.47984199987},{"$f":"IF(S50<>\"\",VLOOKUP(S50,Inactive!$B$3:$AB$93,27),0)","v":12330.47984199987},null,0,0,0,null,9905971.0923258364,917062.06293897738,9.2576694843115995E-2,1154122.5332618016,0.11650776309612908,728191.80619960721,7.3510390794875022E-2,2123872.3402461051,0.21440324431104696,2437913.9420120423,0.24610549730966771,1864185.3004059957,0.18818804163987329]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2063,{"$f":"IF(AND(Active!B51<111,Active!B51>0),Active!B51,\"\")","v":68},{"$f":"IF(Active!AQ51<>\"\",$Q$3*Active!AQ51,0)","v":0},{"$f":"IF((P51<111),IF(P51<71,R50+$Q$3*Active!AQ50*Active!AF50+IF(P51<64,$Q$3*Active!AQ50*Active!AL50,0)-R50*VLOOKUP(P50,Lookups!A:O,15),R50-R50*VLOOKUP(P50,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B51<111,Inactive!B51>0),Inactive!B51,\"\")","v":68},{"$f":"IF(Inactive!AG51<>\"\",T50*Inactive!AG51,0)","v":0},0,null,{"$f":"IF(P51<>\"\",VLOOKUP(P51,Active!$B$3:$AB$93,27),0)","v":15305.80072054678},{"$f":"IF(S51<>\"\",VLOOKUP(S51,Inactive!$B$3:$AB$93,27),0)","v":15305.80072054678},null,0,0,0,null,10401269.646942129,983030.72386281053,9.4510646991236485E-2,1241893.2724045021,0.11939823834579719,777578.3892984665,7.4758026249907572E-2,2305089.5575714391,0.221616171468943,2652889.5815240447,0.25505439927749285,2018150.1056759157,0.19402920741211935]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2064,{"$f":"IF(AND(Active!B52<111,Active!B52>0),Active!B52,\"\")","v":69},{"$f":"IF(Active!AQ52<>\"\",$Q$3*Active!AQ52,0)","v":0},{"$f":"IF((P52<111),IF(P52<71,R51+$Q$3*Active!AQ51*Active!AF51+IF(P52<64,$Q$3*Active!AQ51*Active!AL51,0)-R51*VLOOKUP(P51,Lookups!A:O,15),R51-R51*VLOOKUP(P51,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B52<111,Inactive!B52>0),Inactive!B52,\"\")","v":69},{"$f":"IF(Inactive!AG52<>\"\",T51*Inactive!AG52,0)","v":0},0,null,{"$f":"IF(P52<>\"\",VLOOKUP(P52,Active!$B$3:$AB$93,27),0)","v":18657.737826657249},{"$f":"IF(S52<>\"\",VLOOKUP(S52,Inactive!$B$3:$AB$93,27),0)","v":18657.737826657249},null,0,0,0,null,10921333.129289236,1045619.0071645386,9.5740968138803381E-2,1326015.8721445559,0.12141520237931369,823923.94508421281,7.5441700690786831E-2,2492678.444518209,0.2282393930309892,2875841.4155732617,0.26332329410049066,2177214.7646117797,0.19935430398811335]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2065,{"$f":"IF(AND(Active!B53<111,Active!B53>0),Active!B53,\"\")","v":70},{"$f":"IF(Active!AQ53<>\"\",$Q$3*Active!AQ53,0)","v":0},{"$f":"IF((P53<111),IF(P53<71,R52+$Q$3*Active!AQ52*Active!AF52+IF(P53<64,$Q$3*Active!AQ52*Active!AL52,0)-R52*VLOOKUP(P52,Lookups!A:O,15),R52-R52*VLOOKUP(P52,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B53<111,Inactive!B53>0),Inactive!B53,\"\")","v":70},{"$f":"IF(Inactive!AG53<>\"\",T52*Inactive!AG53,0)","v":0},0,null,{"$f":"IF(P53<>\"\",VLOOKUP(P53,Active!$B$3:$AB$93,27),0)","v":22420.144879865969},{"$f":"IF(S53<>\"\",VLOOKUP(S53,Inactive!$B$3:$AB$93,27),0)","v":22420.144879865969},null,0,0,0,null,11467399.785753699,1103045.3105271885,9.6189662097377587E-2,1404223.1400677338,0.12245349131476546,865831.90258701844,7.5503768837175092E-2,2685387.6430679825,0.23417581084110467,3105243.7716966528,0.27078883004971988,2340339.2182209264,0.20408630220849205]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2066,{"$f":"IF(AND(Active!B54<111,Active!B54>0),Active!B54,\"\")","v":71},{"$f":"IF(Active!AQ54<>\"\",$Q$3*Active!AQ54,0)","v":0},{"$f":"IF((P54<111),IF(P54<71,R53+$Q$3*Active!AQ53*Active!AF53+IF(P54<64,$Q$3*Active!AQ53*Active!AL53,0)-R53*VLOOKUP(P53,Lookups!A:O,15),R53-R53*VLOOKUP(P53,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B54<111,Inactive!B54>0),Inactive!B54,\"\")","v":71},{"$f":"IF(Inactive!AG54<>\"\",T53*Inactive!AG54,0)","v":0},0,null,{"$f":"IF(P54<>\"\",VLOOKUP(P54,Active!$B$3:$AB$93,27),0)","v":26628.931859910874},{"$f":"IF(S54<>\"\",VLOOKUP(S54,Inactive!$B$3:$AB$93,27),0)","v":26628.931859910874},null,0,0,0,null,12040769.775041385,1154172.6093045741,9.5855383905520036E-2,1474981.9090955665,0.12249897113330505,902467.28614471073,7.4950962688065254E-2,2882336.8398155002,0.23938144268733794,3339994.9358192696,0.27739048235458769,2506804.4693989237,0.2081930404977208]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2067,{"$f":"IF(AND(Active!B55<111,Active!B55>0),Active!B55,\"\")","v":72},{"$f":"IF(Active!AQ55<>\"\",$Q$3*Active!AQ55,0)","v":0},{"$f":"IF((P55<111),IF(P55<71,R54+$Q$3*Active!AQ54*Active!AF54+IF(P55<64,$Q$3*Active!AQ54*Active!AL54,0)-R54*VLOOKUP(P54,Lookups!A:O,15),R54-R54*VLOOKUP(P54,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B55<111,Inactive!B55>0),Inactive!B55,\"\")","v":72},{"$f":"IF(Inactive!AG55<>\"\",T54*Inactive!AG55,0)","v":0},0,null,{"$f":"IF(P55<>\"\",VLOOKUP(P55,Active!$B$3:$AB$93,27),0)","v":30359.751467017639},{"$f":"IF(S55<>\"\",VLOOKUP(S55,Inactive!$B$3:$AB$93,27),0)","v":30359.751467017639},null,0,0,0,null,12642808.263793454,1197921.0548513522,9.475118421925019E-2,1536808.0288532386,0.12155590726265764,933053.67738458328,7.3801141163919073E-2,3083205.7917746874,0.24387032749712653,3579650.7703609243,0.28313731377326573,2676365.5547830234,0.21169074931299989]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2068,{"$f":"IF(AND(Active!B56<111,Active!B56>0),Active!B56,\"\")","v":73},{"$f":"IF(Active!AQ56<>\"\",$Q$3*Active!AQ56,0)","v":0},{"$f":"IF((P56<111),IF(P56<71,R55+$Q$3*Active!AQ55*Active!AF55+IF(P56<64,$Q$3*Active!AQ55*Active!AL55,0)-R55*VLOOKUP(P55,Lookups!A:O,15),R55-R55*VLOOKUP(P55,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B56<111,Inactive!B56>0),Inactive!B56,\"\")","v":73},{"$f":"IF(Inactive!AG56<>\"\",T55*Inactive!AG56,0)","v":0},0,null,{"$f":"IF(P56<>\"\",VLOOKUP(P56,Active!$B$3:$AB$93,27),0)","v":34447.436015218162},{"$f":"IF(S56<>\"\",VLOOKUP(S56,Inactive!$B$3:$AB$93,27),0)","v":34447.436015218162},null,0,0,0,null,13274948.676983127,1233305.5346640754,9.2904730908862324E-2,1588317.5959326162,0.11964773910474945,956900.33710145403,7.208316660090619E-2,3287497.6831217199,0.24764673394344441,3823556.7125287387,0.28802798455697548,2848627.4743795116,0.21458670339860722]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2069,{"$f":"IF(AND(Active!B57<111,Active!B57>0),Active!B57,\"\")","v":74},{"$f":"IF(Active!AQ57<>\"\",$Q$3*Active!AQ57,0)","v":0},{"$f":"IF((P57<111),IF(P57<71,R56+$Q$3*Active!AQ56*Active!AF56+IF(P57<64,$Q$3*Active!AQ56*Active!AL56,0)-R56*VLOOKUP(P56,Lookups!A:O,15),R56-R56*VLOOKUP(P56,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B57<111,Inactive!B57>0),Inactive!B57,\"\")","v":74},{"$f":"IF(Inactive!AG57<>\"\",T56*Inactive!AG57,0)","v":0},0,null,{"$f":"IF(P57<>\"\",VLOOKUP(P57,Active!$B$3:$AB$93,27),0)","v":38915.550480159},{"$f":"IF(S57<>\"\",VLOOKUP(S57,Inactive!$B$3:$AB$93,27),0)","v":38915.550480159},null,0,0,0,null,13938696.110832285,1259470.6470517707,9.0357852487578716E-2,1628274.0292221277,0.11681681100406047,973427.87135125091,6.9836365152889976E-2,3494654.2132028299,0.2507160056733716,4070987.2984944168,0.292063709985807,3023140.5789017142,0.21688833409262132]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2070,{"$f":"IF(AND(Active!B58<111,Active!B58>0),Active!B58,\"\")","v":75},{"$f":"IF(Active!AQ58<>\"\",$Q$3*Active!AQ58,0)","v":0},{"$f":"IF((P58<111),IF(P58<71,R57+$Q$3*Active!AQ57*Active!AF57+IF(P58<64,$Q$3*Active!AQ57*Active!AL57,0)-R57*VLOOKUP(P57,Lookups!A:O,15),R57-R57*VLOOKUP(P57,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B58<111,Inactive!B58>0),Inactive!B58,\"\")","v":75},{"$f":"IF(Inactive!AG58<>\"\",T57*Inactive!AG58,0)","v":0},0,null,{"$f":"IF(P58<>\"\",VLOOKUP(P58,Active!$B$3:$AB$93,27),0)","v":43788.389736440178},{"$f":"IF(S58<>\"\",VLOOKUP(S58,Inactive!$B$3:$AB$93,27),0)","v":43788.389736440178},null,0,0,0,null,14635630.916373899,1275729.9196318702,8.7166035200069325E-2,1655641.951323645,0.11312405736273132,982196.42810348084,6.7109947887837848E-2,3704415.777956259,0.25310940123612102,4321575.3967813132,0.29527769738621013,3199703.3932727873,0.21862421999813184]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2071,{"$f":"IF(AND(Active!B59<111,Active!B59>0),Active!B59,\"\")","v":76},{"$f":"IF(Active!AQ59<>\"\",$Q$3*Active!AQ59,0)","v":0},{"$f":"IF((P59<111),IF(P59<71,R58+$Q$3*Active!AQ58*Active!AF58+IF(P59<64,$Q$3*Active!AQ58*Active!AL58,0)-R58*VLOOKUP(P58,Lookups!A:O,15),R58-R58*VLOOKUP(P58,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B59<111,Inactive!B59>0),Inactive!B59,\"\")","v":76},{"$f":"IF(Inactive!AG59<>\"\",T58*Inactive!AG59,0)","v":0},0,null,{"$f":"IF(P59<>\"\",VLOOKUP(P59,Active!$B$3:$AB$93,27),0)","v":49137.63749995899},{"$f":"IF(S59<>\"\",VLOOKUP(S59,Inactive!$B$3:$AB$93,27),0)","v":49137.63749995899},null,0,0,0,null,15367412.462192595,1281611.725987222,8.3398017014268647E-2,1669651.1035466022,0.10864881174070988,982938.30032894586,6.3962511759686438E-2,3916914.6839065347,0.25488446370155382,4575429.0667610327,0.29773581453726522,3378437.7303248923,0.21984428013737733]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2072,{"$f":"IF(AND(Active!B60<111,Active!B60>0),Active!B60,\"\")","v":77},{"$f":"IF(Active!AQ60<>\"\",$Q$3*Active!AQ60,0)","v":0},{"$f":"IF((P60<111),IF(P60<71,R59+$Q$3*Active!AQ59*Active!AF59+IF(P60<64,$Q$3*Active!AQ59*Active!AL59,0)-R59*VLOOKUP(P59,Lookups!A:O,15),R59-R59*VLOOKUP(P59,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B60<111,Inactive!B60>0),Inactive!B60,\"\")","v":77},{"$f":"IF(Inactive!AG60<>\"\",T59*Inactive!AG60,0)","v":0},0,null,{"$f":"IF(P60<>\"\",VLOOKUP(P60,Active!$B$3:$AB$93,27),0)","v":53797.548632287479},{"$f":"IF(S60<>\"\",VLOOKUP(S60,Inactive!$B$3:$AB$93,27),0)","v":53797.548632287479},null,0,0,0,null,16135783.085302226,1276792.9562650053,7.9128044143578713E-2,1669717.0187282534,0.10347914383214327,975502.77514126408,6.0455868177221019E-2,4131848.165183933,0.25606740889740603,4832148.176847226,0.29946784431235546,3559094.4268827466,0.22057153396692952]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2073,{"$f":"IF(AND(Active!B61<111,Active!B61>0),Active!B61,\"\")","v":78},{"$f":"IF(Active!AQ61<>\"\",$Q$3*Active!AQ61,0)","v":0},{"$f":"IF((P61<111),IF(P61<71,R60+$Q$3*Active!AQ60*Active!AF60+IF(P61<64,$Q$3*Active!AQ60*Active!AL60,0)-R60*VLOOKUP(P60,Lookups!A:O,15),R60-R60*VLOOKUP(P60,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B61<111,Inactive!B61>0),Inactive!B61,\"\")","v":78},{"$f":"IF(Inactive!AG61<>\"\",T60*Inactive!AG61,0)","v":0},0,null,{"$f":"IF(P61<>\"\",VLOOKUP(P61,Active!$B$3:$AB$93,27),0)","v":58841.763205121635},{"$f":"IF(S61<>\"\",VLOOKUP(S61,Inactive!$B$3:$AB$93,27),0)","v":58841.763205121635},null,0,0,0,null,16942572.239567339,1261130.9393745945,7.4435624150940599E-2,1655487.3410613029,9.7711688499997146E-2,959877.85161901487,5.6654788779789626E-2,4349209.5668214103,0.2567030262774595,5091695.1009618416,0.30052668679616429,3741667.9527194593,0.22084414927157542]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2074,{"$f":"IF(AND(Active!B62<111,Active!B62>0),Active!B62,\"\")","v":79},{"$f":"IF(Active!AQ62<>\"\",$Q$3*Active!AQ62,0)","v":0},{"$f":"IF((P62<111),IF(P62<71,R61+$Q$3*Active!AQ61*Active!AF61+IF(P62<64,$Q$3*Active!AQ61*Active!AL61,0)-R61*VLOOKUP(P61,Lookups!A:O,15),R61-R61*VLOOKUP(P61,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B62<111,Inactive!B62>0),Inactive!B62,\"\")","v":79},{"$f":"IF(Inactive!AG62<>\"\",T61*Inactive!AG62,0)","v":0},0,null,{"$f":"IF(P62<>\"\",VLOOKUP(P62,Active!$B$3:$AB$93,27),0)","v":64299.865720677262},{"$f":"IF(S62<>\"\",VLOOKUP(S62,Inactive!$B$3:$AB$93,27),0)","v":64299.865720677262},null,0,0,0,null,17789700.851545706,1234743.2786404139,6.9407759520201812E-2,1626952.8129985069,9.1454759502442376E-2,936247.3823192158,5.2628618667180535E-2,4569295.560808396,0.25685061255042863,5354420.1591059361,0.30098427195534899,3926392.147671232,0.22071153306268648]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2075,{"$f":"IF(AND(Active!B63<111,Active!B63>0),Active!B63,\"\")","v":80},{"$f":"IF(Active!AQ63<>\"\",$Q$3*Active!AQ63,0)","v":0},{"$f":"IF((P63<111),IF(P63<71,R62+$Q$3*Active!AQ62*Active!AF62+IF(P63<64,$Q$3*Active!AQ62*Active!AL62,0)-R62*VLOOKUP(P62,Lookups!A:O,15),R62-R62*VLOOKUP(P62,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B63<111,Inactive!B63>0),Inactive!B63,\"\")","v":80},{"$f":"IF(Inactive!AG63<>\"\",T62*Inactive!AG63,0)","v":0},0,null,{"$f":"IF(P63<>\"\",VLOOKUP(P63,Active!$B$3:$AB$93,27),0)","v":70136.832404887231},{"$f":"IF(S63<>\"\",VLOOKUP(S63,Inactive!$B$3:$AB$93,27),0)","v":70136.832404887231},null,0,0,0,null,18679185.894122992,1198029.2546850515,6.413712361318627E-2,1584482.0583582497,8.4826076861132013E-2,905003.54831608234,4.8449838951537094E-2,4792742.7733181771,0.25658199455181352,5621114.5176258273,0.3009293097401205,4113765.5768947075,0.22023259472935683]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2076,{"$f":"IF(AND(Active!B64<111,Active!B64>0),Active!B64,\"\")","v":81},{"$f":"IF(Active!AQ64<>\"\",$Q$3*Active!AQ64,0)","v":0},{"$f":"IF((P64<111),IF(P64<71,R63+$Q$3*Active!AQ63*Active!AF63+IF(P64<64,$Q$3*Active!AQ63*Active!AL63,0)-R63*VLOOKUP(P63,Lookups!A:O,15),R63-R63*VLOOKUP(P63,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B64<111,Inactive!B64>0),Inactive!B64,\"\")","v":81},{"$f":"IF(Inactive!AG64<>\"\",T63*Inactive!AG64,0)","v":0},0,null,{"$f":"IF(P64<>\"\",VLOOKUP(P64,Active!$B$3:$AB$93,27),0)","v":76441.501849899563},{"$f":"IF(S64<>\"\",VLOOKUP(S64,Inactive!$B$3:$AB$93,27),0)","v":76441.501849899563},null,0,0,0,null,19613145.188829143,1151678.363735853,5.8719718466765984E-2,1528839.6134647196,7.7949742315448975E-2,866749.53220083378,4.4192276346095648E-2,5021107.5218393924,0.25600725806584113,5893702.3294686535,0.30049756287051138,4305037.8142831335,0.21949757536772377]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2077,{"$f":"IF(AND(Active!B65<111,Active!B65>0),Active!B65,\"\")","v":82},{"$f":"IF(Active!AQ65<>\"\",$Q$3*Active!AQ65,0)","v":0},{"$f":"IF((P65<111),IF(P65<71,R64+$Q$3*Active!AQ64*Active!AF64+IF(P65<64,$Q$3*Active!AQ64*Active!AL64,0)-R64*VLOOKUP(P64,Lookups!A:O,15),R64-R64*VLOOKUP(P64,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B65<111,Inactive!B65>0),Inactive!B65,\"\")","v":82},{"$f":"IF(Inactive!AG65<>\"\",T64*Inactive!AG65,0)","v":0},0,null,{"$f":"IF(P65<>\"\",VLOOKUP(P65,Active!$B$3:$AB$93,27),0)","v":81182.711772298964},{"$f":"IF(S65<>\"\",VLOOKUP(S65,Inactive!$B$3:$AB$93,27),0)","v":81182.711772298964},null,0,0,0,null,20593802.4482706,1096670.6039329546,5.3252458194045144E-2,1461192.8244950578,7.0953036874341971E-2,822296.16152050009,3.9929302205652349E-2,5256858.566241906,0.25526410576417663,6175241.7677326472,0.29985923110820284,4502197.4870321853,0.21861904805298668]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2078,{"$f":"IF(AND(Active!B66<111,Active!B66>0),Active!B66,\"\")","v":83},{"$f":"IF(Active!AQ66<>\"\",$Q$3*Active!AQ66,0)","v":0},{"$f":"IF((P66<111),IF(P66<71,R65+$Q$3*Active!AQ65*Active!AF65+IF(P66<64,$Q$3*Active!AQ65*Active!AL65,0)-R65*VLOOKUP(P65,Lookups!A:O,15),R65-R65*VLOOKUP(P65,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B66<111,Inactive!B66>0),Inactive!B66,\"\")","v":83},{"$f":"IF(Inactive!AG66<>\"\",T65*Inactive!AG66,0)","v":0},0,null,{"$f":"IF(P66<>\"\",VLOOKUP(P66,Active!$B$3:$AB$93,27),0)","v":86211.767478882437},{"$f":"IF(S66<>\"\",VLOOKUP(S66,Inactive!$B$3:$AB$93,27),0)","v":86211.767478882437},null,0,0,0,null,21623492.570684131,1034234.5310805439,4.7829208334397313E-2,1383061.6986473859,6.3961068921977032E-2,772627.4329938367,3.5730926929043824E-2,5501586.0490480447,0.25442633890266059,6467777.410576907,0.29910882293573343,4706478.6985619124,0.21765580574817417]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2079,{"$f":"IF(AND(Active!B67<111,Active!B67>0),Active!B67,\"\")","v":84},{"$f":"IF(Active!AQ67<>\"\",$Q$3*Active!AQ67,0)","v":0},{"$f":"IF((P67<111),IF(P67<71,R66+$Q$3*Active!AQ66*Active!AF66+IF(P67<64,$Q$3*Active!AQ66*Active!AL66,0)-R66*VLOOKUP(P66,Lookups!A:O,15),R66-R66*VLOOKUP(P66,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B67<111,Inactive!B67>0),Inactive!B67,\"\")","v":84},{"$f":"IF(Inactive!AG67<>\"\",T66*Inactive!AG67,0)","v":0},0,null,{"$f":"IF(P67<>\"\",VLOOKUP(P67,Active!$B$3:$AB$93,27),0)","v":91545.867326809355},{"$f":"IF(S67<>\"\",VLOOKUP(S67,Inactive!$B$3:$AB$93,27),0)","v":91545.867326809355},null,0,0,0,null,22704667.19921834,965762.7698523741,4.2535869888708285E-2,1296211.575424368,5.7090093594016345E-2,718834.45189438167,3.1660206493541079E-2,5757696.995262837,0.25359090026481684,6774390.662566524,0.29836996081579858,4919763.5938199088,0.21668512251918332]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2080,{"$f":"IF(AND(Active!B68<111,Active!B68>0),Active!B68,\"\")","v":85},{"$f":"IF(Active!AQ68<>\"\",$Q$3*Active!AQ68,0)","v":0},{"$f":"IF((P68<111),IF(P68<71,R67+$Q$3*Active!AQ67*Active!AF67+IF(P68<64,$Q$3*Active!AQ67*Active!AL67,0)-R67*VLOOKUP(P67,Lookups!A:O,15),R67-R67*VLOOKUP(P67,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B68<111,Inactive!B68>0),Inactive!B68,\"\")","v":85},{"$f":"IF(Inactive!AG68<>\"\",T67*Inactive!AG68,0)","v":0},{"$f":"R68+T68","v":0},null,{"$f":"IF(P68<>\"\",VLOOKUP(P68,Active!$B$3:$AB$93,27),0)","v":97203.224636899831},{"$f":"IF(S68<>\"\",VLOOKUP(S68,Inactive!$B$3:$AB$93,27),0)","v":97203.224636899831},null,{"$f":"R68*W68","v":0},{"$f":"T68*X68","v":0},{"$f":"SUM(Z68:AA68)","v":0},null,23839900.559179258,892766.08628799173,{"$f":"AE68/AD68","v":3.7448398078331883E-2},1202594.7667376583,{"$f":"AG68/AD68","v":5.0444621769809107E-2},662079.66703146335,{"$f":"AI68/AD68","v":2.7771913955259256E-2},6023073.4837375348,{"$f":"AK68/AD68","v":0.25264675365512063},7092311.5106010819,{"$f":"AM68/AD68","v":0.29749752911071919},5140458.2244584654,{"$f":"AO68/AD68","v":0.2156241470763684}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1+O68","v":2081},{"$f":"IF(AND(Active!B69<111,Active!B69>0),Active!B69,\"\")","v":86},{"$f":"IF(Active!AQ69<>\"\",$Q$3*Active!AQ69,0)","v":0},{"$f":"IF((P69<111),IF(P69<71,R68+$Q$3*Active!AQ68*Active!AF68+IF(P69<64,$Q$3*Active!AQ68*Active!AL68,0)-R68*VLOOKUP(P68,Lookups!A:O,15),R68-R68*VLOOKUP(P68,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B69<111,Inactive!B69>0),Inactive!B69,\"\")","v":86},{"$f":"IF(Inactive!AG69<>\"\",T68*Inactive!AG69,0)","v":0},0,null,{"$f":"IF(P69<>\"\",VLOOKUP(P69,Active!$B$3:$AB$93,27),0)","v":103203.12700871176},{"$f":"IF(S69<>\"\",VLOOKUP(S69,Inactive!$B$3:$AB$93,27),0)","v":103203.12700871176},null,0,0,0,null,{"$f":"AD68*$AD$1","v":25031895.587138221},816815.89656391216,3.2631004460709115E-2,1104275.5504995817,4.4114739399399534E-2,603553.16467039904,2.4111364741410717E-2,6300003.704541848,0.25167905013869141,7424540.3360981727,0.29660320011533675,5370302.6831908589,0.21453839420575901]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2082,{"$f":"IF(AND(Active!B70<111,Active!B70>0),Active!B70,\"\")","v":87},{"$f":"IF(Active!AQ70<>\"\",$Q$3*Active!AQ70,0)","v":0},{"$f":"IF((P70<111),IF(P70<71,R69+$Q$3*Active!AQ69*Active!AF69+IF(P70<64,$Q$3*Active!AQ69*Active!AL69,0)-R69*VLOOKUP(P69,Lookups!A:O,15),R69-R69*VLOOKUP(P69,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B70<111,Inactive!B70>0),Inactive!B70,\"\")","v":87},{"$f":"IF(Inactive!AG70<>\"\",T69*Inactive!AG70,0)","v":0},0,null,{"$f":"IF(P70<>\"\",VLOOKUP(P70,Active!$B$3:$AB$93,27),0)","v":109565.99907472858},{"$f":"IF(S70<>\"\",VLOOKUP(S70,Inactive!$B$3:$AB$93,27),0)","v":109565.99907472858},null,0,0,0,null,26283490.366495132,739476.57513435511,2.8134641359391237E-2,1003339.9174684611,3.8173770054051426E-2,544422.24517029757,2.07134683247511E-2,6592366.2927718852,0.25081776433983444,7776089.9832137106,0.29585454118857357,5612301.1935500726,0.21352952424858881]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2083,{"$f":"IF(AND(Active!B71<111,Active!B71>0),Active!B71,\"\")","v":88},{"$f":"IF(Active!AQ71<>\"\",$Q$3*Active!AQ71,0)","v":0},{"$f":"IF((P71<111),IF(P71<71,R70+$Q$3*Active!AQ70*Active!AF70+IF(P71<64,$Q$3*Active!AQ70*Active!AL70,0)-R70*VLOOKUP(P70,Lookups!A:O,15),R70-R70*VLOOKUP(P70,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B71<111,Inactive!B71>0),Inactive!B71,\"\")","v":88},{"$f":"IF(Inactive!AG71<>\"\",T70*Inactive!AG71,0)","v":0},0,null,{"$f":"IF(P71<>\"\",VLOOKUP(P71,Active!$B$3:$AB$93,27),0)","v":116313.46889176799},{"$f":"IF(S71<>\"\",VLOOKUP(S71,Inactive!$B$3:$AB$93,27),0)","v":116313.46889176799},null,0,0,0,null,27597664.884819891,662296.89288349252,2.3998294625564107E-2,901879.72583976912,3.2679566535929946E-2,485827.83629505342,1.7603947229690553E-2,6904359.9359524008,0.25017913525539426,8152433.0289947418,0.29540300105169376,5869681.9594751988,0.21268763078226305]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2084,{"$f":"IF(AND(Active!B72<111,Active!B72>0),Active!B72,\"\")","v":89},{"$f":"IF(Active!AQ72<>\"\",$Q$3*Active!AQ72,0)","v":0},{"$f":"IF((P72<111),IF(P72<71,R71+$Q$3*Active!AQ71*Active!AF71+IF(P72<64,$Q$3*Active!AQ71*Active!AL71,0)-R71*VLOOKUP(P71,Lookups!A:O,15),R71-R71*VLOOKUP(P71,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B72<111,Inactive!B72>0),Inactive!B72,\"\")","v":89},{"$f":"IF(Inactive!AG72<>\"\",T71*Inactive!AG72,0)","v":0},0,null,{"$f":"IF(P72<>\"\",VLOOKUP(P72,Active!$B$3:$AB$93,27),0)","v":122129.1423363564},{"$f":"IF(S72<>\"\",VLOOKUP(S72,Inactive!$B$3:$AB$93,27),0)","v":122129.1423363564},null,0,0,0,null,28977548.129060887,586742.64997360192,2.0248181363045407E-2,801899.86615903745,2.7673144138610932E-2,428835.91991954058,1.4798902861262833E-2,7240013.3482509367,0.24984906645673383,8558878.1924049594,0.29536240106599859,6145509.6528458297,0.21207831751240008]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2085,{"$f":"IF(AND(Active!B73<111,Active!B73>0),Active!B73,\"\")","v":90},{"$f":"IF(Active!AQ73<>\"\",$Q$3*Active!AQ73,0)","v":0},{"$f":"IF((P73<111),IF(P73<71,R72+$Q$3*Active!AQ72*Active!AF72+IF(P73<64,$Q$3*Active!AQ72*Active!AL72,0)-R72*VLOOKUP(P72,Lookups!A:O,15),R72-R72*VLOOKUP(P72,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B73<111,Inactive!B73>0),Inactive!B73,\"\")","v":90},{"$f":"IF(Inactive!AG73<>\"\",T72*Inactive!AG73,0)","v":0},0,null,{"$f":"IF(P73<>\"\",VLOOKUP(P73,Active!$B$3:$AB$93,27),0)","v":128235.59945317425},{"$f":"IF(S73<>\"\",VLOOKUP(S73,Inactive!$B$3:$AB$93,27),0)","v":128235.59945317425},null,0,0,0,null,30426425.535513934,514091.07761709782,1.6896203499719254E-2,705170.10505681543,2.3176238833369896E-2,374362.53491515794,1.2303861801912926E-2,7555871.218566034,0.24833252955549343,8939851.2014309522,0.29381864757647252,6406022.2975206291,0.21054140224402881]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2086,{"$f":"IF(AND(Active!B74<111,Active!B74>0),Active!B74,\"\")","v":91},{"$f":"IF(Active!AQ74<>\"\",$Q$3*Active!AQ74,0)","v":0},{"$f":"IF((P74<111),IF(P74<71,R73+$Q$3*Active!AQ73*Active!AF73+IF(P74<64,$Q$3*Active!AQ73*Active!AL73,0)-R73*VLOOKUP(P73,Lookups!A:O,15),R73-R73*VLOOKUP(P73,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B74<111,Inactive!B74>0),Inactive!B74,\"\")","v":91},{"$f":"IF(Inactive!AG74<>\"\",T73*Inactive!AG74,0)","v":0},0,null,{"$f":"IF(P74<>\"\",VLOOKUP(P74,Active!$B$3:$AB$93,27),0)","v":134647.37942583291},{"$f":"IF(S74<>\"\",VLOOKUP(S74,Inactive!$B$3:$AB$93,27),0)","v":134647.37942583291},null,0,0,0,null,31947746.812289633,445417.88947877212,1.3942075229775803E-2,613207.25735080813,1.9194069020069988E-2,323164.71933329548,1.0115415062979676E-2,7897949.8146718061,0.24721461144275844,9353847.8836855665,0.29278583991054219,6687170.0639773402,0.20931585890135215]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2087,{"$f":"IF(AND(Active!B75<111,Active!B75>0),Active!B75,\"\")","v":92},{"$f":"IF(Active!AQ75<>\"\",$Q$3*Active!AQ75,0)","v":0},{"$f":"IF((P75<111),IF(P75<71,R74+$Q$3*Active!AQ74*Active!AF74+IF(P75<64,$Q$3*Active!AQ74*Active!AL74,0)-R74*VLOOKUP(P74,Lookups!A:O,15),R74-R74*VLOOKUP(P74,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B75<111,Inactive!B75>0),Inactive!B75,\"\")","v":92},{"$f":"IF(Inactive!AG75<>\"\",T74*Inactive!AG75,0)","v":0},0,null,{"$f":"IF(P75<>\"\",VLOOKUP(P75,Active!$B$3:$AB$93,27),0)","v":141379.74839712461},{"$f":"IF(S75<>\"\",VLOOKUP(S75,Inactive!$B$3:$AB$93,27),0)","v":141379.74839712461},null,0,0,0,null,33545134.152904116,381563.87804274051,1.137464158895627E-2,527224.70835506241,1.5716875835162483E-2,275818.84788368043,8.2223206091963669E-3,8261871.8906093566,0.24629121627448011,9795518.1422171742,0.29201010488041657,6985423.3663953114,0.208239541823104]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2088,{"$f":"IF(AND(Active!B76<111,Active!B76>0),Active!B76,\"\")","v":93},{"$f":"IF(Active!AQ76<>\"\",$Q$3*Active!AQ76,0)","v":0},{"$f":"IF((P76<111),IF(P76<71,R75+$Q$3*Active!AQ75*Active!AF75+IF(P76<64,$Q$3*Active!AQ75*Active!AL75,0)-R75*VLOOKUP(P75,Lookups!A:O,15),R75-R75*VLOOKUP(P75,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B76<111,Inactive!B76>0),Inactive!B76,\"\")","v":93},{"$f":"IF(Inactive!AG76<>\"\",T75*Inactive!AG76,0)","v":0},0,null,{"$f":"IF(P76<>\"\",VLOOKUP(P76,Active!$B$3:$AB$93,27),0)","v":148448.73581698086},{"$f":"IF(S76<>\"\",VLOOKUP(S76,Inactive!$B$3:$AB$93,27),0)","v":148448.73581698086},null,0,0,0,null,35222390.860549323,323113.66183422128,9.1735300739088452E-3,448098.11226283538,1.2721967513134539E-2,232708.02509243274,6.6068208150252602E-3,8671709.8285246473,0.24619878482574437,10296123.234662049,0.29231755661976294,7319246.5433853762,0.20780095741834675]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2089,{"$f":"IF(AND(Active!B77<111,Active!B77>0),Active!B77,\"\")","v":94},{"$f":"IF(Active!AQ77<>\"\",$Q$3*Active!AQ77,0)","v":0},{"$f":"IF((P77<111),IF(P77<71,R76+$Q$3*Active!AQ76*Active!AF76+IF(P77<64,$Q$3*Active!AQ76*Active!AL76,0)-R76*VLOOKUP(P76,Lookups!A:O,15),R76-R76*VLOOKUP(P76,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B77<111,Inactive!B77>0),Inactive!B77,\"\")","v":94},{"$f":"IF(Inactive!AG77<>\"\",T76*Inactive!AG77,0)","v":0},0,null,{"$f":"IF(P77<>\"\",VLOOKUP(P77,Active!$B$3:$AB$93,27),0)","v":155871.17260782988},{"$f":"IF(S77<>\"\",VLOOKUP(S77,Inactive!$B$3:$AB$93,27),0)","v":155871.17260782988},null,0,0,0,null,36983510.403576791,270400.78116540605,7.311387648568232E-3,376367.3620870341,1.0176626230987376E-2,194028.54746241219,5.2463529109353308E-3,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2090,{"$f":"IF(AND(Active!B78<111,Active!B78>0),Active!B78,\"\")","v":95},{"$f":"IF(Active!AQ78<>\"\",$Q$3*Active!AQ78,0)","v":0},{"$f":"IF((P78<111),IF(P78<71,R77+$Q$3*Active!AQ77*Active!AF77+IF(P78<64,$Q$3*Active!AQ77*Active!AL77,0)-R77*VLOOKUP(P77,Lookups!A:O,15),R77-R77*VLOOKUP(P77,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B78<111,Inactive!B78>0),Inactive!B78,\"\")","v":95},{"$f":"IF(Inactive!AG78<>\"\",T77*Inactive!AG78,0)","v":0},0,null,{"$f":"IF(P78<>\"\",VLOOKUP(P78,Active!$B$3:$AB$93,27),0)","v":163664.73123822146},{"$f":"IF(S78<>\"\",VLOOKUP(S78,Inactive!$B$3:$AB$93,27),0)","v":163664.73123822146},null,0,0,0,null,38832685.923755631,223570.13109369035,5.7572667399996367E-3,312318.68903928553,8.0426754320443924E-3,159837.38888055758,4.116052883758374E-3,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2091,{"$f":"IF(AND(Active!B79<111,Active!B79>0),Active!B79,\"\")","v":96},{"$f":"IF(Active!AQ79<>\"\",$Q$3*Active!AQ79,0)","v":0},{"$f":"IF((P79<111),IF(P79<71,R78+$Q$3*Active!AQ78*Active!AF78+IF(P79<64,$Q$3*Active!AQ78*Active!AL78,0)-R78*VLOOKUP(P78,Lookups!A:O,15),R78-R78*VLOOKUP(P78,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B79<111,Inactive!B79>0),Inactive!B79,\"\")","v":96},{"$f":"IF(Inactive!AG79<>\"\",T78*Inactive!AG79,0)","v":0},0,null,{"$f":"IF(P79<>\"\",VLOOKUP(P79,Active!$B$3:$AB$93,27),0)","v":171847.96780013252},{"$f":"IF(S79<>\"\",VLOOKUP(S79,Inactive!$B$3:$AB$93,27),0)","v":171847.96780013252},null,0,0,0,null,40774320.219943412,182568.30327765251,4.4775315024959076E-3,255964.01472578291,6.2775789601168279E-3,130048.97129665328,3.1894822671511792E-3,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2092,{"$f":"IF(AND(Active!B80<111,Active!B80>0),Active!B80,\"\")","v":97},{"$f":"IF(Active!AQ80<>\"\",$Q$3*Active!AQ80,0)","v":0},{"$f":"IF((P80<111),IF(P80<71,R79+$Q$3*Active!AQ79*Active!AF79+IF(P80<64,$Q$3*Active!AQ79*Active!AL79,0)-R79*VLOOKUP(P79,Lookups!A:O,15),R79-R79*VLOOKUP(P79,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B80<111,Inactive!B80>0),Inactive!B80,\"\")","v":97},{"$f":"IF(Inactive!AG80<>\"\",T79*Inactive!AG80,0)","v":0},0,null,{"$f":"IF(P80<>\"\",VLOOKUP(P80,Active!$B$3:$AB$93,27),0)","v":180440.36619013923},{"$f":"IF(S80<>\"\",VLOOKUP(S80,Inactive!$B$3:$AB$93,27),0)","v":180440.36619013923},null,0,0,0,null,42813036.23094058,147175.77587880212,3.4376392995094226E-3,207081.66559144633,4.8368834313551991E-3,104460.38040513342,2.4399199309681494E-3,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2093,{"$f":"IF(AND(Active!B81<111,Active!B81>0),Active!B81,\"\")","v":98},{"$f":"IF(Active!AQ81<>\"\",$Q$3*Active!AQ81,0)","v":0},{"$f":"IF((P81<111),IF(P81<71,R80+$Q$3*Active!AQ80*Active!AF80+IF(P81<64,$Q$3*Active!AQ80*Active!AL80,0)-R80*VLOOKUP(P80,Lookups!A:O,15),R80-R80*VLOOKUP(P80,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B81<111,Inactive!B81>0),Inactive!B81,\"\")","v":98},{"$f":"IF(Inactive!AG81<>\"\",T80*Inactive!AG81,0)","v":0},0,null,{"$f":"IF(P81<>\"\",VLOOKUP(P81,Active!$B$3:$AB$93,27),0)","v":189462.38449964617},{"$f":"IF(S81<>\"\",VLOOKUP(S81,Inactive!$B$3:$AB$93,27),0)","v":189462.38449964617},null,0,0,0,null,44953688.042487614,117044.80933960603,2.6036753475928843E-3,165265.78862465476,3.6763566199163713E-3,82780.243439688216,1.8414561083720015E-3,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2094,{"$f":"IF(AND(Active!B82<111,Active!B82>0),Active!B82,\"\")","v":99},{"$f":"IF(Active!AQ82<>\"\",$Q$3*Active!AQ82,0)","v":0},{"$f":"IF((P82<111),IF(P82<71,R81+$Q$3*Active!AQ81*Active!AF81+IF(P82<64,$Q$3*Active!AQ81*Active!AL81,0)-R81*VLOOKUP(P81,Lookups!A:O,15),R81-R81*VLOOKUP(P81,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B82<111,Inactive!B82>0),Inactive!B82,\"\")","v":99},{"$f":"IF(Inactive!AG82<>\"\",T81*Inactive!AG82,0)","v":0},0,null,{"$f":"IF(P82<>\"\",VLOOKUP(P82,Active!$B$3:$AB$93,27),0)","v":198935.50372462848},{"$f":"IF(S82<>\"\",VLOOKUP(S82,Inactive!$B$3:$AB$93,27),0)","v":198935.50372462848},null,0,0,0,null,47201372.444611996,91733.688575192966,1.9434538409415318E-3,129971.41955355564,2.7535517045837888E-3,64654.572438434654,1.3697604347056424E-3,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2095,{"$f":"IF(AND(Active!B83<111,Active!B83>0),Active!B83,\"\")","v":100},{"$f":"IF(Active!AQ83<>\"\",$Q$3*Active!AQ83,0)","v":0},{"$f":"IF((P83<111),IF(P83<71,R82+$Q$3*Active!AQ82*Active!AF82+IF(P83<64,$Q$3*Active!AQ82*Active!AL82,0)-R82*VLOOKUP(P82,Lookups!A:O,15),R82-R82*VLOOKUP(P82,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B83<111,Inactive!B83>0),Inactive!B83,\"\")","v":100},{"$f":"IF(Inactive!AG83<>\"\",T82*Inactive!AG83,0)","v":0},0,null,{"$f":"IF(P83<>\"\",VLOOKUP(P83,Active!$B$3:$AB$93,27),0)","v":208683.34340713528},{"$f":"IF(S83<>\"\",VLOOKUP(S83,Inactive!$B$3:$AB$93,27),0)","v":208683.34340713528},null,0,0,0,null,49561441.066842601,70745.091624013556,1.4274220059219214E-3,100566.26115799839,2.0291230237306163E-3,49695.046222676101,1.0026957480040444E-3,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2096,{"$f":"IF(AND(Active!B84<111,Active!B84>0),Active!B84,\"\")","v":101},{"$f":"IF(Active!AQ84<>\"\",$Q$3*Active!AQ84,0)","v":0},{"$f":"IF((P84<111),IF(P84<71,R83+$Q$3*Active!AQ83*Active!AF83+IF(P84<64,$Q$3*Active!AQ83*Active!AL83,0)-R83*VLOOKUP(P83,Lookups!A:O,15),R83-R83*VLOOKUP(P83,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B84<111,Inactive!B84>0),Inactive!B84,\"\")","v":101},{"$f":"IF(Inactive!AG84<>\"\",T83*Inactive!AG84,0)","v":0},0,null,{"$f":"IF(P84<>\"\",VLOOKUP(P84,Active!$B$3:$AB$93,27),0)","v":218908.82723408489},{"$f":"IF(S84<>\"\",VLOOKUP(S84,Inactive!$B$3:$AB$93,27),0)","v":218908.82723408489},null,0,0,0,null,52039513.120184734,53639.731832534533,1.0307500707905186E-3,76494.539783825894,1.4699318882396635E-3,37557.669655875361,7.2171447048584596E-4,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2097,{"$f":"IF(AND(Active!B85<111,Active!B85>0),Active!B85,\"\")","v":102},{"$f":"IF(Active!AQ85<>\"\",$Q$3*Active!AQ85,0)","v":0},{"$f":"IF((P85<111),IF(P85<71,R84+$Q$3*Active!AQ84*Active!AF84+IF(P85<64,$Q$3*Active!AQ84*Active!AL84,0)-R84*VLOOKUP(P84,Lookups!A:O,15),R84-R84*VLOOKUP(P84,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B85<111,Inactive!B85>0),Inactive!B85,\"\")","v":102},{"$f":"IF(Inactive!AG85<>\"\",T84*Inactive!AG85,0)","v":0},0,null,{"$f":"IF(P85<>\"\",VLOOKUP(P85,Active!$B$3:$AB$93,27),0)","v":229635.35976855503},{"$f":"IF(S85<>\"\",VLOOKUP(S85,Inactive!$B$3:$AB$93,27),0)","v":229635.35976855503},null,0,0,0,null,54641488.776193976,39901.486512688767,7.3024156929766735E-4,57077.564944762271,1.0445829025366826E-3,27851.696049440186,5.0971700576311018E-4,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2098,{"$f":"IF(AND(Active!B86<111,Active!B86>0),Active!B86,\"\")","v":103},{"$f":"IF(Active!AQ86<>\"\",$Q$3*Active!AQ86,0)","v":0},{"$f":"IF((P86<111),IF(P86<71,R85+$Q$3*Active!AQ85*Active!AF85+IF(P86<64,$Q$3*Active!AQ85*Active!AL85,0)-R85*VLOOKUP(P85,Lookups!A:O,15),R85-R85*VLOOKUP(P85,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B86<111,Inactive!B86>0),Inactive!B86,\"\")","v":103},{"$f":"IF(Inactive!AG86<>\"\",T85*Inactive!AG86,0)","v":0},0,null,{"$f":"IF(P86<>\"\",VLOOKUP(P86,Active!$B$3:$AB$93,27),0)","v":240887.49239721429},{"$f":"IF(S86<>\"\",VLOOKUP(S86,Inactive!$B$3:$AB$93,27),0)","v":240887.49239721429},null,0,0,0,null,57373563.215003677,29044.535130402539,5.0623551166867646E-4,41669.140125850943,7.2627771034018869E-4,20213.26640940359,3.5230976214002425E-4,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2099,{"$f":"IF(AND(Active!B87<111,Active!B87>0),Active!B87,\"\")","v":104},{"$f":"IF(Active!AQ87<>\"\",$Q$3*Active!AQ87,0)","v":0},{"$f":"IF((P87<111),IF(P87<71,R86+$Q$3*Active!AQ86*Active!AF86+IF(P87<64,$Q$3*Active!AQ86*Active!AL86,0)-R86*VLOOKUP(P86,Lookups!A:O,15),R86-R86*VLOOKUP(P86,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B87<111,Inactive!B87>0),Inactive!B87,\"\")","v":104},{"$f":"IF(Inactive!AG87<>\"\",T86*Inactive!AG87,0)","v":0},0,null,{"$f":"IF(P87<>\"\",VLOOKUP(P87,Active!$B$3:$AB$93,27),0)","v":252690.97952467768},{"$f":"IF(S87<>\"\",VLOOKUP(S87,Inactive!$B$3:$AB$93,27),0)","v":252690.97952467768},null,0,0,0,null,60242241.375753865,20629.967485644131,3.4245019797598739E-4,29680.15794102291,4.926801736325916E-4,14316.497425803529,2.3764881748848066E-4,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2100,{"$f":"IF(AND(Active!B88<111,Active!B88>0),Active!B88,\"\")","v":105},{"$f":"IF(Active!AQ88<>\"\",$Q$3*Active!AQ88,0)","v":0},{"$f":"IF((P88<111),IF(P88<71,R87+$Q$3*Active!AQ87*Active!AF87+IF(P88<64,$Q$3*Active!AQ87*Active!AL87,0)-R87*VLOOKUP(P87,Lookups!A:O,15),R87-R87*VLOOKUP(P87,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B88<111,Inactive!B88>0),Inactive!B88,\"\")","v":105},{"$f":"IF(Inactive!AG88<>\"\",T87*Inactive!AG88,0)","v":0},0,null,{"$f":"IF(P88<>\"\",VLOOKUP(P88,Active!$B$3:$AB$93,27),0)","v":265072.83752138686},{"$f":"IF(S88<>\"\",VLOOKUP(S88,Inactive!$B$3:$AB$93,27),0)","v":265072.83752138686},null,0,0,0,null,63254353.444541559,14272.512005929115,2.25636833335789E-4,20589.671814213882,3.2550600382416265E-4,9877.3831498954023,1.5615341256401311E-4,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2101,{"$f":"IF(AND(Active!B89<111,Active!B89>0),Active!B89,\"\")","v":106},{"$f":"IF(Active!AQ89<>\"\",$Q$3*Active!AQ89,0)","v":0},{"$f":"IF((P89<111),IF(P89<71,R88+$Q$3*Active!AQ88*Active!AF88+IF(P89<64,$Q$3*Active!AQ88*Active!AL88,0)-R88*VLOOKUP(P88,Lookups!A:O,15),R88-R88*VLOOKUP(P88,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B89<111,Inactive!B89>0),Inactive!B89,\"\")","v":106},{"$f":"IF(Inactive!AG89<>\"\",T88*Inactive!AG89,0)","v":0},0,null,{"$f":"IF(P89<>\"\",VLOOKUP(P89,Active!$B$3:$AB$93,27),0)","v":278061.40655993472},{"$f":"IF(S89<>\"\",VLOOKUP(S89,Inactive!$B$3:$AB$93,27),0)","v":278061.40655993472},null,0,0,0,null,66417071.116768636,10521.569901828008,1.5841664989005481E-4,15218.351954087038,2.2913313848681275E-4,7262.2215278347021,1.0934269466756377E-4,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2102,{"$f":"IF(AND(Active!B90<111,Active!B90>0),Active!B90,\"\")","v":107},{"$f":"IF(Active!AQ90<>\"\",$Q$3*Active!AQ90,0)","v":0},{"$f":"IF((P90<111),IF(P90<71,R89+$Q$3*Active!AQ89*Active!AF89+IF(P90<64,$Q$3*Active!AQ89*Active!AL89,0)-R89*VLOOKUP(P89,Lookups!A:O,15),R89-R89*VLOOKUP(P89,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B90<111,Inactive!B90>0),Inactive!B90,\"\")","v":107},{"$f":"IF(Inactive!AG90<>\"\",T89*Inactive!AG90,0)","v":0},0,null,{"$f":"IF(P90<>\"\",VLOOKUP(P90,Active!$B$3:$AB$93,27),0)","v":291686.41548137146},{"$f":"IF(S90<>\"\",VLOOKUP(S90,Inactive!$B$3:$AB$93,27),0)","v":291686.41548137146},null,0,0,0,null,69737924.672607064,7532.4824813788373,1.0801127961207574E-4,10922.22461259567,1.566181480718181E-4,5185.9431160573949,7.4363312937736792E-5,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2103,{"$f":"IF(AND(Active!B91<111,Active!B91>0),Active!B91,\"\")","v":108},{"$f":"IF(Active!AQ91<>\"\",$Q$3*Active!AQ91,0)","v":0},{"$f":"IF((P91<111),IF(P91<71,R90+$Q$3*Active!AQ90*Active!AF90+IF(P91<64,$Q$3*Active!AQ90*Active!AL90,0)-R90*VLOOKUP(P90,Lookups!A:O,15),R90-R90*VLOOKUP(P90,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B91<111,Inactive!B91>0),Inactive!B91,\"\")","v":108},{"$f":"IF(Inactive!AG91<>\"\",T90*Inactive!AG91,0)","v":0},0,null,{"$f":"IF(P91<>\"\",VLOOKUP(P91,Active!$B$3:$AB$93,27),0)","v":305979.04983995866},{"$f":"IF(S91<>\"\",VLOOKUP(S91,Inactive!$B$3:$AB$93,27),0)","v":305979.04983995866},null,0,0,0,null,73224820.906237423,5194.7154836163618,7.0942003262364635E-5,7550.1564893977766,1.0310925169848576E-4,3567.9428393583653,4.8725866382480174E-5,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2104,{"$f":"IF(AND(Active!B92<111,Active!B92>0),Active!B92,\"\")","v":109},{"$f":"IF(Active!AQ92<>\"\",$Q$3*Active!AQ92,0)","v":0},{"$f":"IF((P92<111),IF(P92<71,R91+$Q$3*Active!AQ91*Active!AF91+IF(P92<64,$Q$3*Active!AQ91*Active!AL91,0)-R91*VLOOKUP(P91,Lookups!A:O,15),R91-R91*VLOOKUP(P91,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B92<111,Inactive!B92>0),Inactive!B92,\"\")","v":109},{"$f":"IF(Inactive!AG92<>\"\",T91*Inactive!AG92,0)","v":0},0,null,{"$f":"IF(P92<>\"\",VLOOKUP(P92,Active!$B$3:$AB$93,27),0)","v":320972.02328211657},{"$f":"IF(S92<>\"\",VLOOKUP(S92,Inactive!$B$3:$AB$93,27),0)","v":320972.02328211657},null,0,0,0,null,76886061.951549292,3412.2864935773282,4.4381080354038982E-5,4970.2840937571436,6.4644799949426849E-5,2338.5629094405813,3.0415953816366038E-5,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2105,{"$f":"IF(AND(Active!B93<111,Active!B93>0),Active!B93,\"\")","v":110},{"$f":"IF(Active!AQ93<>\"\",$Q$3*Active!AQ93,0)","v":0},{"$f":"IF((P93<111),IF(P93<71,R92+$Q$3*Active!AQ92*Active!AF92+IF(P93<64,$Q$3*Active!AQ92*Active!AL92,0)-R92*VLOOKUP(P92,Lookups!A:O,15),R92-R92*VLOOKUP(P92,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B93<111,Inactive!B93>0),Inactive!B93,\"\")","v":110},{"$f":"IF(Inactive!AG93<>\"\",T92*Inactive!AG93,0)","v":0},0,null,{"$f":"IF(P93<>\"\",VLOOKUP(P93,Active!$B$3:$AB$93,27),0)","v":336699.65242294036},{"$f":"IF(S93<>\"\",VLOOKUP(S93,Inactive!$B$3:$AB$93,27),0)","v":336699.65242294036},null,0,0,0,null,80730365.049126759,2107.4814169626452,2.6105188743791533E-5,3075.7052520772809,3.8098493054077303E-5,1441.492865027499,1.7855646560625719E-5,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2106,{"$f":"IF(AND(Active!B94<111,Active!B94>0),Active!B94,\"\")","v":""},{"$f":"IF(Active!AQ94<>\"\",$Q$3*Active!AQ94,0)","v":0},{"$f":"IF((P94<111),IF(P94<71,R93+$Q$3*Active!AQ93*Active!AF93+IF(P94<64,$Q$3*Active!AQ93*Active!AL93,0)-R93*VLOOKUP(P93,Lookups!A:O,15),R93-R93*VLOOKUP(P93,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B94<111,Inactive!B94>0),Inactive!B94,\"\")","v":""},{"$f":"IF(Inactive!AG94<>\"\",T93*Inactive!AG94,0)","v":0},0,null,{"$f":"IF(P94<>\"\",VLOOKUP(P94,Active!$B$3:$AB$93,27),0)","v":0},{"$f":"IF(S94<>\"\",VLOOKUP(S94,Inactive!$B$3:$AB$93,27),0)","v":0},null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2107,{"$f":"IF(AND(Active!B95<111,Active!B95>0),Active!B95,\"\")","v":""},{"$f":"IF(Active!AQ95<>\"\",$Q$3*Active!AQ95,0)","v":0},{"$f":"IF((P95<111),IF(P95<71,R94+$Q$3*Active!AQ94*Active!AF94+IF(P95<64,$Q$3*Active!AQ94*Active!AL94,0)-R94*VLOOKUP(P94,Lookups!A:O,15),R94-R94*VLOOKUP(P94,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B95<111,Inactive!B95>0),Inactive!B95,\"\")","v":""},{"$f":"IF(Inactive!AG95<>\"\",T94*Inactive!AG95,0)","v":0},0,null,{"$f":"IF(P95<>\"\",VLOOKUP(P95,Active!$B$3:$AB$93,27),0)","v":0},{"$f":"IF(S95<>\"\",VLOOKUP(S95,Inactive!$B$3:$AB$93,27),0)","v":0},null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1+O95","v":2108},{"$f":"IF(AND(Active!B96<111,Active!B96>0),Active!B96,\"\")","v":""},{"$f":"IF(Active!AQ96<>\"\",$Q$3*Active!AQ96,0)","v":0},{"$f":"IF((P96<111),IF(P96<71,R95+$Q$3*Active!AQ95*Active!AF95+IF(P96<64,$Q$3*Active!AQ95*Active!AL95,0)-R95*VLOOKUP(P95,Lookups!A:O,15),R95-R95*VLOOKUP(P95,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B96<111,Inactive!B96>0),Inactive!B96,\"\")","v":""},{"$f":"IF(Inactive!AG96<>\"\",T95*Inactive!AG96,0)","v":0},0,null,{"$f":"IF(P96<>\"\",VLOOKUP(P96,Active!$B$3:$AB$93,27),0)","v":0},{"$f":"IF(S96<>\"\",VLOOKUP(S96,Inactive!$B$3:$AB$93,27),0)","v":0},null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2109,{"$f":"IF(AND(Active!B97<111,Active!B97>0),Active!B97,\"\")","v":""},{"$f":"IF(Active!AQ97<>\"\",$Q$3*Active!AQ97,0)","v":0},{"$f":"IF((P97<111),IF(P97<71,R96+$Q$3*Active!AQ96*Active!AF96+IF(P97<64,$Q$3*Active!AQ96*Active!AL96,0)-R96*VLOOKUP(P96,Lookups!A:O,15),R96-R96*VLOOKUP(P96,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B97<111,Inactive!B97>0),Inactive!B97,\"\")","v":""},{"$f":"IF(Inactive!AG97<>\"\",T96*Inactive!AG97,0)","v":0},0,null,{"$f":"IF(P97<>\"\",VLOOKUP(P97,Active!$B$3:$AB$93,27),0)","v":0},{"$f":"IF(S97<>\"\",VLOOKUP(S97,Inactive!$B$3:$AB$93,27),0)","v":0},null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2110,{"$f":"IF(AND(Active!B98<111,Active!B98>0),Active!B98,\"\")","v":""},{"$f":"IF(Active!AQ98<>\"\",$Q$3*Active!AQ98,0)","v":0},{"$f":"IF((P98<111),IF(P98<71,R97+$Q$3*Active!AQ97*Active!AF97+IF(P98<64,$Q$3*Active!AQ97*Active!AL97,0)-R97*VLOOKUP(P97,Lookups!A:O,15),R97-R97*VLOOKUP(P97,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B98<111,Inactive!B98>0),Inactive!B98,\"\")","v":""},{"$f":"IF(Inactive!AG98<>\"\",T97*Inactive!AG98,0)","v":0},0,null,{"$f":"IF(P98<>\"\",VLOOKUP(P98,Active!$B$3:$AB$93,27),0)","v":0},{"$f":"IF(S98<>\"\",VLOOKUP(S98,Inactive!$B$3:$AB$93,27),0)","v":0},null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2111,{"$f":"IF(AND(Active!B99<111,Active!B99>0),Active!B99,\"\")","v":""},{"$f":"IF(Active!AQ99<>\"\",$Q$3*Active!AQ99,0)","v":0},{"$f":"IF((P99<111),IF(P99<71,R98+$Q$3*Active!AQ98*Active!AF98+IF(P99<64,$Q$3*Active!AQ98*Active!AL98,0)-R98*VLOOKUP(P98,Lookups!A:O,15),R98-R98*VLOOKUP(P98,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B99<111,Inactive!B99>0),Inactive!B99,\"\")","v":""},{"$f":"IF(Inactive!AG99<>\"\",T98*Inactive!AG99,0)","v":0},0,null,{"$f":"IF(P99<>\"\",VLOOKUP(P99,Active!$B$3:$AB$93,27),0)","v":0},{"$f":"IF(S99<>\"\",VLOOKUP(S99,Inactive!$B$3:$AB$93,27),0)","v":0},null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2112,{"$f":"IF(AND(Active!B100<111,Active!B100>0),Active!B100,\"\")","v":""},{"$f":"IF(Active!AQ100<>\"\",$Q$3*Active!AQ100,0)","v":0},{"$f":"IF((P100<111),IF(P100<71,R99+$Q$3*Active!AQ99*Active!AF99+IF(P100<64,$Q$3*Active!AQ99*Active!AL99,0)-R99*VLOOKUP(P99,Lookups!A:O,15),R99-R99*VLOOKUP(P99,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B100<111,Inactive!B100>0),Inactive!B100,\"\")","v":""},{"$f":"IF(Inactive!AG100<>\"\",T99*Inactive!AG100,0)","v":0},0,null,{"$f":"IF(P100<>\"\",VLOOKUP(P100,Active!$B$3:$AB$93,27),0)","v":0},{"$f":"IF(S100<>\"\",VLOOKUP(S100,Inactive!$B$3:$AB$93,27),0)","v":0},null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2113,{"$f":"IF(AND(Active!B101<111,Active!B101>0),Active!B101,\"\")","v":""},{"$f":"IF(Active!AQ101<>\"\",$Q$3*Active!AQ101,0)","v":0},{"$f":"IF((P101<111),IF(P101<71,R100+$Q$3*Active!AQ100*Active!AF100+IF(P101<64,$Q$3*Active!AQ100*Active!AL100,0)-R100*VLOOKUP(P100,Lookups!A:O,15),R100-R100*VLOOKUP(P100,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B101<111,Inactive!B101>0),Inactive!B101,\"\")","v":""},{"$f":"IF(Inactive!AG101<>\"\",T100*Inactive!AG101,0)","v":0},0,null,{"$f":"IF(P101<>\"\",VLOOKUP(P101,Active!$B$3:$AB$93,27),0)","v":0},{"$f":"IF(S101<>\"\",VLOOKUP(S101,Inactive!$B$3:$AB$93,27),0)","v":0},null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2114,{"$f":"IF(AND(Active!B102<111,Active!B102>0),Active!B102,\"\")","v":""},{"$f":"IF(Active!AQ102<>\"\",$Q$3*Active!AQ102,0)","v":0},{"$f":"IF((P102<111),IF(P102<71,R101+$Q$3*Active!AQ101*Active!AF101+IF(P102<64,$Q$3*Active!AQ101*Active!AL101,0)-R101*VLOOKUP(P101,Lookups!A:O,15),R101-R101*VLOOKUP(P101,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND(Inactive!B102<111,Inactive!B102>0),Inactive!B102,\"\")","v":""},{"$f":"IF(Inactive!AG102<>\"\",T101*Inactive!AG102,0)","v":0},0,null,{"$f":"IF(P102<>\"\",VLOOKUP(P102,Active!$B$3:$AB$93,27),0)","v":0},{"$f":"IF(S102<>\"\",VLOOKUP(S102,Inactive!$B$3:$AB$93,27),0)","v":0},null,0,0,0]

{"sheet":"Working Tab","index":5,"n_rows":48,"n_cols":188,"rows_kept":48,"cut":false,"hidden":true,"merged":[[0,1,0,6],[0,7,0,12],[0,13,0,14],[0,16,0,17]]}
[null,"PVFB",null,null,null,null,null,"AAL",null,null,null,null,null,"ARC",null,null,"NOO",null,null,"Contribution Projections ==>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Open Group Contribution Projections ===>"]
["Category","Act Imp","Act Exp","Act Life","Inact Imp","Inact Exp","Inact Life","Act Imp","Act Exp","Act Life","Inact Imp","Inact Exp","Inact Life","NC","Amort","Beg Val","Interest","Amort",{"$f":"Active!A3","v":2015},{"$f":"1+S2","v":2016},{"$f":"1+T2","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,{"$f":"1+BB2","v":2051},2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,{"$f":"1+BV2","v":2071},2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"1+CF2","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,null,null,null,null,{"$f":"S2","v":2015},{"$f":"1+DJ2","v":2016},{"$f":"1+DK2","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"1+FW2","v":2081},2082,2083,2084,2085,2086,2087,2088,{"$f":"1+GE2","v":2089}]
["Actives"]
[{"$f":"Summary!D4","v":"20-38"},239442.85124903105,3968221.9043734763,null,null,null,null,19710.102275119363,326650.21811080963,null,null,null,null,120071.57773378873,20030.051663884962,250000,10000,13901.466137899351,0,-23.371813164045847,-62.609454100676302,-99.854784737021959,-128.13327039075077,-151.12452239872076,-165.78476158463212,-169.92419517554561,-190.40430308838978,-208.5660092128837,-221.96282795544155,-229.76616024925556,-228.37695927945938,-314.09058721893285,-418.45831741891038,-551.65895616744785,-716.75528477156297,-926.01687254229103,-1103.8365449998178,-1317.6315273922914,-1572.6984747856168,-1854.1816386175967,-2168.3823124449614,-2241.8139493863273,-2265.7063583171785,-2273.3770226137508,-2284.0848877534636,-4642.1391270178983,-4334.6751342017178,634.0415537991862,13051.15462277947,36363.617883779931,75567.405951027671,145972.10951241935,299281.28093393531,479128.31681864761,134245.77498861906,189645.55433592232,246206.7633044364,309948.06261687382,380895.53029115731,459685.9751599459,542274.11816797918,613079.63431159186,689390.61660072417,771196.7850522449,858413.38744947105,949986.85844567558,1023418.5672647119,1097718.8945356957,1172061.2846271261,1245431.705013911,1316617.0931028456,1349876.2103610546,1376684.0049890715,1395853.0020710153,1407493.774350743,1409035.4747781924,1400578.0754115025,1380990.6096703811,1333486.1055983631,1274804.7857488843,1203435.4946660246,1120498.4336115674,1027968.9015985223,928550.3909120257,825427.64361461648,721942.58712474699,621273.80229576828,526178.43046522001,440508.65749336453,363515.58401045413,297264.88701194251,240200.74205196404,192287.78698957662,151283.85978731871,117216.97180506706,88732.339224904325,65859.644424690123,47866.687485415925,34007.437394252636,23635.998464411066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-23.371813164045847,-60.538830591557065,-92.829391483959483,-112.57823686477781,-122.8120575728075,-119.61756045850275,-101.82323385763722,-96.216658863976136,-83.977252008048367,-62.436451970695202,-30.79119256422922,17.026248251269863,-13.756592626276699,-53.327544959064369,-110.71158843899195,-187.75080016624588,-278.58709413728252,-291.43977557152482,-274.13826774679092,74.78221092615513,1136.7315059215318,3482.7883531525345,8113.503542307204,15762.074335677078,27519.755976539382,44704.34963014489,72333.598941730292,117684.6441825699,146061.07118846048,178673.06655913722,222807.47479299273,287274.21989876317,386628.38878797751,572687.94453788886,789230.29415906337,485293.80017542944,585761.91006344347,691791.76279018342,809674.45185319986,939717.65807786782,1082911.2653977117,1234940.8931361232,1380067.0949411078,1535668.4684000006,1701993.0348354108,1879690.3514983687,2067748.7003867929,2244548.0058238111,2430193.0081718965,2625248.5675395606,2830556.8514460572,3047174.281368515,3242884.2921691686,3453700.0711564901,3673459.5366909811,3902463.3184573567,4131740.1965723131,4363258.0044017071,4596589.1346724592,4829896.5524575766,5066481.2806644971,5125914.2313965484,5191902.0909615736,5750335.7177154738,5888061.7728617452,6099137.3068907093,6350391.3312987294,6644300.2826067535,6975101.9837476853,7305332.733949149,7696973.3522562794,8140330.5578487748,8623353.9329339433,9146564.2971511297]
[{"$f":"Summary!E4","v":"39-48"},0,0,null,null,null,null,0,0,null,null,null,null,0,0,250000,10000,13901.466137899351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!F4","v":"49-56"},0,0,null,null,null,null,0,0,null,null,null,null,0,0,250000,10000,13901.466137899351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!G4","v":"57+"},0,0,null,null,null,null,0,0,null,null,null,null,0,0,250000,10000,13901.466137899351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",{"$f":"SUM(B4:B7)","v":239442.85124903105},{"$f":"SUM(C4:C7)","v":3968221.9043734763},0,0,0,0,19710.102275119363,326650.21811080963,0,0,0,0,{"$f":"SUM(N4:N7)","v":120071.57773378873},20030.051663884962,1000000,40000,55605.864551597406,{"$f":"SUM(S4:S7)","v":0},-23.371813164045847,-62.609454100676302,-99.854784737021959,-128.13327039075077,-151.12452239872076,-165.78476158463212,-169.92419517554561,-190.40430308838978,-208.5660092128837,-221.96282795544155,-229.76616024925556,-228.37695927945938,-314.09058721893285,-418.45831741891038,-551.65895616744785,-716.75528477156297,-926.01687254229103,-1103.8365449998178,-1317.6315273922914,-1572.6984747856168,-1854.1816386175967,-2168.3823124449614,-2241.8139493863273,-2265.7063583171785,-2273.3770226137508,-2284.0848877534636,-4642.1391270178983,-4334.6751342017178,634.0415537991862,13051.15462277947,36363.617883779931,75567.405951027671,145972.10951241935,299281.28093393531,479128.31681864761,134245.77498861906,189645.55433592232,246206.7633044364,309948.06261687382,380895.53029115731,459685.9751599459,542274.11816797918,613079.63431159186,689390.61660072417,771196.7850522449,858413.38744947105,949986.85844567558,{"$f":"SUM(BO4:BO7)","v":1023418.5672647119},1097718.8945356957,1172061.2846271261,1245431.705013911,1316617.0931028456,1349876.2103610546,1376684.0049890715,1395853.0020710153,1407493.774350743,1409035.4747781924,1400578.0754115025,1380990.6096703811,1333486.1055983631,1274804.7857488843,1203435.4946660246,1120498.4336115674,1027968.9015985223,928550.3909120257,825427.64361461648,721942.58712474699,621273.80229576828,526178.43046522001,440508.65749336453,363515.58401045413,297264.88701194251,240200.74205196404,192287.78698957662,151283.85978731871,117216.97180506706,88732.339224904325,65859.644424690123,47866.687485415925,34007.437394252636,23635.998464411066,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"SUM(DJ4:DJ7)","v":0},-23.371813164045847,-60.538830591557065,-92.829391483959483,-112.57823686477781,-122.8120575728075,-119.61756045850275,-101.82323385763722,-96.216658863976136,-83.977252008048367,-62.436451970695202,-30.79119256422922,17.026248251269863,-13.756592626276699,-53.327544959064369,-110.71158843899195,-187.75080016624588,-278.58709413728252,-291.43977557152482,-274.13826774679092,74.78221092615513,1136.7315059215318,3482.7883531525345,8113.503542307204,15762.074335677078,27519.755976539382,44704.34963014489,72333.598941730292,117684.6441825699,146061.07118846048,178673.06655913722,222807.47479299273,{"$f":"SUM(EP4:EP7)","v":287274.21989876317},386628.38878797751,572687.94453788886,789230.29415906337,485293.80017542944,585761.91006344347,691791.76279018342,809674.45185319986,939717.65807786782,1082911.2653977117,1234940.8931361232,1380067.0949411078,1535668.4684000006,1701993.0348354108,1879690.3514983687,2067748.7003867929,2244548.0058238111,2430193.0081718965,2625248.5675395606,2830556.8514460572,3047174.281368515,3242884.2921691686,3453700.0711564901,3673459.5366909811,3902463.3184573567,4131740.1965723131,4363258.0044017071,4596589.1346724592,4829896.5524575766,5066481.2806644971,5125914.2313965484,5191902.0909615736,{"$f":"SUM(FV4:FV7)","v":5750335.7177154738},5888061.7728617452,6099137.3068907093,6350391.3312987294,6644300.2826067535,6975101.9837476853,7305332.733949149,7696973.3522562794,8140330.5578487748,8623353.9329339433,9146564.2971511297]
[]
["Inactives"]
[{"$f":"Summary!D9","v":"20-65"},null,null,null,0,0,null,null,null,null,0,0]
[{"$f":"Summary!E9","v":"66-70"},null,null,null,0,0,null,null,null,null,0,0]
[{"$f":"Summary!F9","v":"71-77"},null,null,null,0,0,null,null,null,null,0,0]
[{"$f":"Summary!G9","v":"78+"},null,null,null,0,0,null,null,null,null,0,0]
["Total",{"$f":"SUM(B11:B14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(S8:U8)","v":-28.660422421574051},{"$f":"AVERAGE(S8:V8)","v":-46.45901300043603},{"$f":"AVERAGE(S8:W8)","v":-62.793864478498975},{"$f":"AVERAGE(T8:X8)","v":-93.018768958243115},-121.50135864236036,-142.96430685733424,-161.07421052760779,-177.16075829203442,-191.32841940337855,-204.12469913630324,-215.81525195708599,-240.55250878319461,-282.53097042439992,-348.47019606680124,-445.86802097126264,-585.39600362382896,-743.34519518000593,-923.17983717468235,-1127.387740898316,-1354.8730116675229,-1603.3460996480567,-1830.9415805253586,-2020.5565467103363,-2160.6922562759628,-2246.6729061031365,-2741.4242690177234,-3159.9965059808019,-2580.0469235575288,484.85940552111532,8214.3999598277933,24256.308975436907,54317.665904761132,114047.11378078834,207262.54621996195,226838.97764092981,249654.60731790873,269701.53807631216,271834.89441289986,252188.33710740175,317276.37714166718,387802.08990807849,461176.66410950961,537065.17490627966,615125.42585849715,694870.90831640211,776413.45637194149,858481.24296256551,940146.89854955976,1020319.7984645361,1097723.4619774241,1171049.5089088581,1236341.0375281267,1292134.0596188018,1336892.4031075796,1369304.8169749461,1387788.4933100152,1397928.8663201048,1398790.1872563667,1386316.8079618365,1359779.0102414645,1318659.0142190312,1262643.085859044,1192038.7442446724,1111051.6013074047,1021176.1728805512,924877.59137229586,825032.66510913603,{"$f":"AVERAGE(CF8:CJ8)","v":724674.57088247547},627066.22419874324,534683.81227791088,449748.2722553499,373533.66020658903,306755.53151146031,248910.57197025116,199650.84952917381,157944.33997176617,123076.12044631138,94191.90054547922,70736.616066866016,52020.421398734812,34273.953553753949,21102.024668815924,11528.687171732741,4727.1996928822136,0,0,0,0,0,{"$f":"AVERAGE(DB8:DF8)","v":0},{"$f":"AVERAGE(DC8:DG8)","v":0},null,null,null,null,{"$f":"AVERAGE(DJ8:DL8)","v":-27.970214585200967},{"$f":"AVERAGE(DJ8:DM8)","v":-44.185008809890597},{"$f":"AVERAGE(DJ8:DN8)","v":-57.863654420868031},-82.426065935429534,-101.67521539432093,-109.93209604753694,-110.60954952354027,-104.8893525521944,-92.814231431771944,-75.048957852917226,-51.279061431135815,-34.787048183595928,-28.657106773799125,-38.312134067458473,-69.704055587861802,-128.82672406557228,-184.36336065462189,-228.52550521216722,-191.42674533913777,73.469715878417745,825.74480533638109,2506.7334689121271,5713.9759895969009,11202.970742719546,19916.494367564221,33686.656485279767,55600.884613332317,81660.683983888986,111891.34610040855,147511.97113297813,190500.09532438469,244288.84424546623,329614.21891535184,451725.66443533712,{"$f":"AVERAGE(EP8:ET8)","v":504222.92951182451},563920.46754476056,624953.14234520181,672350.44380826387,702447.91659202485,821971.4096364812,951807.20625101717,1089462.272681202,1234661.0759905621,1387116.1513420709,1546471.9685622021,1713033.5300123361,1885929.7121888767,2064834.6201432564,2249485.726684086,2439659.0266736234,2635544.142869968,2835211.4001390394,3039912.8127359585,3249555.0065662423,3463936.2999685025,3680849.4830092625,3904924.2254557698,4133502.0381589634,4364789.4413122833,4597593.0337537108,4796427.8407185581,4962156.6580305304,5192905.9746391345,5404539.0187199675,5611070.2239652099,5855965.6439456465,{"$f":"AVERAGE(FV8:FZ8)","v":6146445.2822746821},6391398.5354811251,6674852.7276986046,6994419.9367717179,7352407.7820817288,7748218.5121471658,8182510.9748278558,{"$f":"AVERAGE(GD8:GF8)","v":8636749.595977949},{"$f":"AVERAGE(GF8:GF8)","v":9146564.2971511297}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(S15:X15)","v":-82.566289059741123},{"$f":"AVERAGE(S15:Y15)","v":-93.781706412293502},{"$f":"AVERAGE(S15:Z15)","v":-104.20408789726112},{"$f":"AVERAGE(S15:AA15)","v":-113.8845691757186},{"$f":"AVERAGE(S15:AB15)","v":-122.90858217177706},{"$f":"AVERAGE(S15:AC15)","v":-131.3546430613506},-150.61756000331613,-172.07864704185829,-198.04922264079485,-230.12642736925116,-272.29866782211195,-326.87874857871844,-396.16107827390709,-482.54534941993273,-588.32213053485475,{"$f":"AVERAGE(AC15:AM15)","v":-715.52407603592337},-862.35374226940269,-1024.1722911718703,-1194.9142262492851,-1367.478108979861,-1576.1650406204483,-1810.2196317438093,-1977.1925161417662,-1849.1889486239663,-999.93552128522902,{"$f":"AVERAGE(AM15:AW15)","v":1328.3537502697191},6412.0821143069188,16946.450783517255,35972.187398669281,56790.339207506164,79690.455591507241,104457.99762290086,129457.53316098092,152618.29534561362,181417.52423071777,{"$f":"AVERAGE(AW15:BG15)","v":215925.49604419508},255645.52832911079,299531.66551106703,345084.23933631327,389412.27225417155,439373.58850244532,494721.46447014139,555671.04269498202,623715.12488149444,700581.95441513276,{"$f":"AVERAGE(BG15:BQ15)","v":778197.6936666955},855337.59799579089,930879.17940572649,1003590.7456058447,1072152.5084346128,1135145.0161613049,1191646.4170656835,1240765.4120014834,1281326.3128571452,1312186.241200502,{"$f":"AVERAGE(BQ15:CA15)","v":1332271.2914042845},1340597.9802179376,1336570.499010351,1320108.4573456787,1291406.9818704943,1251004.506815708,1199844.8860701735,1138639.950121298,1068483.2262069685,991062.04478115728,{"$f":"AVERAGE(CA15:CK15)","v":908331.97769151058},822411.49096310686,735512.62238605367,649773.69763383351,566919.08383581252,488443.46266228653,415552.41985083336,349112.35034504638,289663.44536180922,237386.55419817206,{"$f":"AVERAGE(CK15:CU15)","v":191894.74885961236},152926.90816992745,120017.3651667587,92560.244092342502,69932.010276865112,51781.933046940219,37423.35668587056,26234.618463478622,17671.718413889608,11241.116953265422,{"$f":"AVERAGE(CU15:DE15)","v":6511.9877351986215},3735.7911533430879,1806.2096516238839,590.8999616102767,0,{"$f":"AVERAGE(CZ15:DI15)","v":0},null,null,null,null,{"$f":"AVERAGE(DJ15:DO15)","v":-70.67537586554117},{"$f":"AVERAGE(DJ15:DP15)","v":-76.380257816683894},{"$f":"AVERAGE(DJ15:DQ15)","v":-79.94389465862271},{"$f":"AVERAGE(DJ15:DR15)","v":-81.373932077861525},{"$f":"AVERAGE(DJ15:DS15)","v":-80.741434655367087},{"$f":"AVERAGE(DJ15:DT15)","v":-78.063037089527882},-78.682749234836521,-77.271121777010023,-75.493710835790978,-74.337164440557544,-76.8054834106713,-83.571962011315378,-94.291594346645084,-102.15863005454904,-87.041907571804529,{"$f":"AVERAGE(DT15:ED15)","v":-5.1515654636865005},227.39502820388287,750.00984982029161,1771.0669270469596,3585.140245377112,6653.9002945468965,11720.237688855794,19160.696538359756,29353.412138870739,42780.993764172301,{"$f":"AVERAGE(ED15:EN15)","v":60092.50518312741},82225.514223139224,111962.55835463373,152509.07548606466,197329.07173780148,246783.9783902739,300535.47710481222,356603.61884980596,413038.82181418204,477591.55486291595,{"$f":"AVERAGE(EN15:EX15)","v":550709.30351001036},632433.13781517546,722466.97706472967,818603.51637624961,918125.90766051004,1028017.7804332838,1148200.4390372944,1279098.7552007539,1422474.690007647,1580402.9727423377,{"$f":"AVERAGE(EX15:FH15)","v":1745273.2212181091},1916491.7842988386,2093805.4697583623,2276977.6452652421,2465779.4769585538,2659813.7964537409,2859076.5869485987,3063401.3438549698,3272488.1457794276,3485952.4464221206,{"$f":"AVERAGE(FH15:FR15)","v":3700204.1567898421},3911714.3854408022,4126050.2558499021,4341016.2745757215,4555699.4761574455,4773156.6892462764,4997301.7619067691,5223344.8809999833,5454376.7618672233,5693434.0796362627,{"$f":"AVERAGE(FR15:GB15)","v":5943871.7840297185},6212216.3905232279,6504975.8738684412,6818052.5667174226,7158236.6829384388,{"$f":"AVERAGE(FX15:GF15)","v":7474840.8493791055},{"$f":"AVERAGE(FZ15:GF15)","v":7819389.1180937355},{"$f":"AVERAGE(GB15:GF15)","v":8213290.2324371664},{"$f":"AVERAGE(GD15:GF15)","v":8655274.9559856448},{"$f":"AVERAGE(GF15:GF15)","v":9146564.2971511297}]
["Med Trend High",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(S16:U16)","v":-93.517361123098581},{"$f":"AVERAGE(S16:V16)","v":-98.609163136253585},{"$f":"AVERAGE(S16:W16)","v":-103.46904694335828},{"$f":"AVERAGE(T16:X16)","v":-113.22671774368018},{"$f":"AVERAGE(U16:Y16)","v":-124.59388846188469},-151.98821842322496,-174.19844201585923,-201.68747582146045,-236.08213595988519,-279.2128233561703,-333.08695916200173,-399.54142272637017,-478.95548919623866,-571.94054185145933,-678.2522587913744,-800.61940545057416,-940.43040217072848,-1090.4589264946419,-1222.5523692537381,-1269.5878394233105,-1095.3445775319858,-447.38037840990927,1171.6018512070596,4534.9072775562554,9806.2939533522058,17175.19701703285,26814.666350080246,38748.098422146126,52802.233682305698,69462.843971336784,89183.337750016814,112303.0808935478,138950.31574779871,168781.02379805289,200911.94060309857,235692.23599354757,273422.32770978712,314441.69544361264,359374.20378184115,409189.0818790702,463441.8245550681,521570.19745975861,582955.07483036001,646960.44574806711,713057.56112063979,780851.44693037937,849239.8858906735,917062.06293897738,983030.72386281053,1045619.0071645386,1103045.3105271885,1154172.6093045741,1197921.0548513522,1233305.5346640754,1259470.6470517707,1275729.9196318702,1281611.725987222,1276792.9562650053,1261130.9393745945,1234743.2786404139,1198029.2546850515,1151678.363735853,1096670.6039329546,1034234.5310805439,965762.7698523741,892766.08628799173,816815.89656391216,739476.57513435511,662296.89288349252,586742.64997360192,514091.07761709782,445417.88947877212,381563.87804274051,323113.66183422128,270400.78116540605,223570.13109369035,182568.30327765251,147175.77587880212,117044.80933960603,91733.688575192966,70745.091624013556,53639.731832534533,39901.486512688767,29044.535130402539,20629.967485644131,14272.512005929115,10521.569901828008,7532.4824813788373,5194.7154836163618,3412.2864935773282,{"$f":"AVERAGE(CZ16:DI16)","v":2107.4814169626452},null,null,null,null,{"$f":"AVERAGE(DJ16:DL16)","v":-75.666509446949249},{"$f":"AVERAGE(DJ16:DM16)","v":-77.093365104677318},{"$f":"AVERAGE(DJ16:DN16)","v":-77.822979014815274},{"$f":"AVERAGE(DK16:DO16)","v":-79.30051125961262},{"$f":"AVERAGE(DL16:DP16)","v":-79.761009543243148},-77.251651078406425,-78.424068000749543,-80.052371321655087,-82.071892721284755,-82.587163220734112,-75.715356930581336,-47.94644190390764,27.389248919285833,195.41998063055578,528.20488574081969,1139.8628365578609,2212.3213067639035,3961.8002613430917,6638.8642370901271,10537.332636565296,16008.200553901588,23483.715625592762,33641.457746177293,47437.736440381326,65215.736877722644,87324.722163622355,114041.22914637373,145394.2637973692,181201.36609517125,221950.28816099351,268125.5890469788,320156.55564989225,378360.32499912777,442600.41209200193,512201.9422896789,587719.09762563184,669666.04859354265,758626.34660226468,855523.71670752286,961647.73042826436,1076891.5182787364,1201053.5619868117,1333905.592163465,1475224.7438180572,1624968.0129619031,1783303.2755794695,1949763.167080862,2123872.3402461051,2305089.5575714391,2492678.444518209,2685387.6430679825,2882336.8398155002,3083205.7917746874,3287497.6831217199,3494654.2132028299,3704415.777956259,3916914.6839065347,4131848.165183933,4349209.5668214103,4569295.560808396,4792742.7733181771,5021107.5218393924,5256858.566241906,5501586.0490480447,5757696.995262837,6023073.4837375348,6300003.704541848,6592366.2927718852,6904359.9359524008,7240013.3482509367,{"$f":"AVERAGE(FX16:GF16)","v":7555871.218566034},{"$f":"AVERAGE(FZ16:GF16)","v":7897949.8146718061},{"$f":"AVERAGE(GB16:GF16)","v":8261871.8906093566},{"$f":"AVERAGE(GD16:GF16)","v":8671709.8285246473},{"$f":"AVERAGE(GF16:GF16)","v":9146564.2971511297}]
["Actives"]
[{"$f":"A4","v":"20-38"},281704.76197192859,5126149.7831477439,null,null,null,null,23188.955698159887,421966.8116060819,null,null,null,null,154320.6659988038,25743.402153125364,250000,10000,13901.466137899351,0,-23.454848259445196,-63.077930796732481,-101.02818500518028,-130.21388806125265,-154.2434210721002,-169.91053109265803,-174.82397793591545,-196.73576263471728,-216.4037103942845,-231.23311615256199,-240.27482400044926,-239.64190797245641,-331.60334905150086,-444.32592730973124,-588.97743066135445,-769.31615534846947,-999.099740634814,-1196.7263507761534,-1435.4285407725333,-1721.5899069508116,-2039.5522921357192,-2396.7353878166846,-2488.8600282534817,-2526.2349391591533,-2545.2881758244725,-2567.0811071770577,-5234.586648911446,-4876.7371479323374,836.72442013535317,15191.114404027683,42301.564186303083,88150.616450855479,170891.50508740442,351815.66639877192,565673.09342256607,159413.17342102592,226153.00121848186,294887.74221222312,372889.14514154725,460316.82592990727,558070.46163652826,661356.1929588411,751181.10268380377,848609.69086566288,953730.60060397082,1066540.6955144093,1185831.7732727728,1283491.2563155424,1383144.486169169,1483768.367007615,1584081.8504729036,1682525.2578733673,1733200.1314602222,1776003.0076494301,1809279.9594635505,1833028.7326071875,1843755.8777410735,1841397.533778535,1824272.6349582754,1769907.9233092789,1700078.692754721,1612543.0445420537,1508561.1322903237,1390576.2167440914,1262070.0438766379,1127249.7594427369,990619.70826802601,856545.63035583787,728892.80760573188,613123.88144852244,508370.07574808726,417699.27228192438,339123.2851336798,272770.95719868055,215626.52473912871,167866.19451451855,127678.51975250436,95217.867408349412,69533.742246811453,49636.512405340494,34663.022395999586,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-23.454848259445196,-60.997765243792415,-93.958326985520245,-114.53541740913023,-125.66439734476538,-123.24380768312173,-105.87869874586325,-101.22645419602857,-89.860790848995237,-68.938596975328011,-37.510085653797688,10.818591842242711,-24.649068300925705,-70.658797386420019,-137.1618674219215,-226.62323911342583,-334.51320158293072,-362.79778071979365,-364.76301017894389,-38.256805880641195,1002.7670228138113,3335.0193491085943,8000.1641399041191,15727.394043381297,27625.645923952463,45038.621961285018,72747.961878960152,118770.38299368178,148654.57675533852,184053.01106940964,232935.04878937494,305159.38860764896,418135.61182926031,633291.45974571619,885549.97325413534,522197.16513847827,636246.48254274961,757011.49820519355,892073.15386005677,1041913.4649287355,1207835.0409257326,1384833.4501864898,1553791.0410747386,1735915.489582856,1931623.9944656659,2141775.3696745322,2365344.5576763144,2575307.8110670298,2796636.9900203985,3030015.2890269551,3276425.7011812232,3537065.2515943628,3770319.3770518317,4021603.5277367872,4283831.0995522561,4557592.9293822283,4832257.3606003774,5110078.2307779929,5390328.8372308007,5668184.0226092227,5949831.0057264501,6022162.6917995075,6101344.7274829186,6763061.7655435298,6925327.0654803449,7174714.674935814,7472672.0752932997,7823164.5365689667,8219988.7557617687,8618497.1372574046,9094642.6212507635,9637412.5729423836,10232437.400479889,10880995.77968313]
[{"$f":"A5","v":"39-48"},0,0,null,null,null,null,0,0,null,null,null,null,0,0,250000,10000,13901.466137899351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A6","v":"49-56"},0,0,null,null,null,null,0,0,null,null,null,null,0,0,250000,10000,13901.466137899351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A7","v":"57+"},0,0,null,null,null,null,0,0,null,null,null,null,0,0,250000,10000,13901.466137899351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",{"$f":"SUM(B19:B22)","v":281704.76197192859},5126149.7831477439,0,0,0,0,23188.955698159887,421966.8116060819,0,0,0,0,154320.6659988038,25743.402153125364,1000000,40000,55605.864551597406,0,-23.454848259445196,-63.077930796732481,-101.02818500518028,-130.21388806125265,-154.2434210721002,-169.91053109265803,-174.82397793591545,-196.73576263471728,-216.4037103942845,-231.23311615256199,-240.27482400044926,-239.64190797245641,-331.60334905150086,-444.32592730973124,{"$f":"SUM(AH19:AH22)","v":-588.97743066135445},-769.31615534846947,-999.099740634814,-1196.7263507761534,-1435.4285407725333,-1721.5899069508116,-2039.5522921357192,-2396.7353878166846,-2488.8600282534817,-2526.2349391591533,-2545.2881758244725,-2567.0811071770577,-5234.586648911446,-4876.7371479323374,836.72442013535317,15191.114404027683,42301.564186303083,88150.616450855479,170891.50508740442,351815.66639877192,565673.09342256607,159413.17342102592,226153.00121848186,294887.74221222312,372889.14514154725,460316.82592990727,558070.46163652826,661356.1929588411,751181.10268380377,848609.69086566288,953730.60060397082,1066540.6955144093,{"$f":"SUM(BN19:BN22)","v":1185831.7732727728},1283491.2563155424,1383144.486169169,1483768.367007615,1584081.8504729036,1682525.2578733673,1733200.1314602222,1776003.0076494301,1809279.9594635505,1833028.7326071875,1843755.8777410735,1841397.533778535,1824272.6349582754,1769907.9233092789,1700078.692754721,1612543.0445420537,1508561.1322903237,1390576.2167440914,1262070.0438766379,1127249.7594427369,990619.70826802601,856545.63035583787,728892.80760573188,613123.88144852244,508370.07574808726,417699.27228192438,339123.2851336798,272770.95719868055,215626.52473912871,167866.19451451855,127678.51975250436,95217.867408349412,{"$f":"SUM(CT19:CT22)","v":69533.742246811453},49636.512405340494,34663.022395999586,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"SUM(DJ19:DJ22)","v":0},-23.454848259445196,-60.997765243792415,-93.958326985520245,-114.53541740913023,-125.66439734476538,-123.24380768312173,-105.87869874586325,-101.22645419602857,-89.860790848995237,-68.938596975328011,-37.510085653797688,10.818591842242711,-24.649068300925705,-70.658797386420019,-137.1618674219215,-226.62323911342583,-334.51320158293072,-362.79778071979365,-364.76301017894389,-38.256805880641195,1002.7670228138113,3335.0193491085943,8000.1641399041191,15727.394043381297,27625.645923952463,45038.621961285018,72747.961878960152,118770.38299368178,148654.57675533852,184053.01106940964,232935.04878937494,{"$f":"SUM(EP19:EP22)","v":305159.38860764896},418135.61182926031,633291.45974571619,885549.97325413534,522197.16513847827,636246.48254274961,757011.49820519355,892073.15386005677,1041913.4649287355,1207835.0409257326,1384833.4501864898,1553791.0410747386,1735915.489582856,1931623.9944656659,2141775.3696745322,2365344.5576763144,2575307.8110670298,2796636.9900203985,3030015.2890269551,3276425.7011812232,3537065.2515943628,3770319.3770518317,4021603.5277367872,4283831.0995522561,4557592.9293822283,4832257.3606003774,5110078.2307779929,5390328.8372308007,5668184.0226092227,5949831.0057264501,6022162.6917995075,6101344.7274829186,{"$f":"SUM(FV19:FV22)","v":6763061.7655435298},6925327.0654803449,7174714.674935814,7472672.0752932997,7823164.5365689667,8219988.7557617687,8618497.1372574046,9094642.6212507635,9637412.5729423836,10232437.400479889,10880995.77968313]
[]
["Inactives"]
[{"$f":"A11","v":"20-65"},null,null,null,0,0,null,null,null,null,0,0]
[{"$f":"A12","v":"66-70"},null,null,null,0,0,null,null,null,null,0,0]
[{"$f":"A13","v":"71-77"},null,null,null,0,0,null,null,null,null,0,0]
[{"$f":"A14","v":"78+"},null,null,null,0,0,null,null,null,null,0,0]
["Total",{"$f":"SUM(B26:B29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(S23:U23)","v":-28.844259685392558},{"$f":"AVERAGE(S23:V23)","v":-46.890241015339484},{"$f":"AVERAGE(S23:W23)","v":-63.554970424522118},-94.403654638942157,-123.69479120558474,-146.04400063342132,-165.18551615932873,-182.4234806259351,-197.82141964202748,-211.89427822358567,-224.85786423089388,-251.83138151425061,-297.41582489733997,-368.96468779909844,-474.77295406870252,-626.6645206011741,-799.68912094610459,-997.90964363866476,-1224.4321388965561,-1478.4793662540062,-1758.0064956903802,-2016.4332311858459,-2234.5945108631699,-2399.3341646379022,-2504.8399276461701,-3072.4101798651222,-3549.9856038008934,-2877.393731941992,669.88678402843902,9643.6158427244682,28320.656462677853,63474.304909745209,133670.09330547252,243766.48910918023,{"$f":"AVERAGE(AY23:BC23)","v":267188.8109561248},294789.28790965007,319588.53533461376,323803.23108316888,302731.97758463706,382463.43522773759,469504.07357580942,560762.74567012547,655906.85481494875,754589.60974976141,856283.65652533772,961178.77258812392,1067640.8033144716,1174547.7623751727,1280555.3156559016,1384063.5466476006,1483402.2435677196,1573344.0185966555,1651915.7228927077,1717018.0413838946,1766807.4178107516,1799053.5417842928,1820693.0222479552,1830346.9477097243,1822472.5404788703,1795882.5325083765,1749639.9658685729,1683072.6855709306,1596333.4019280938,1494765.8260415657,1380200.0393791688,1255815.3721243632,{"$f":"AVERAGE(CE23:CI23)","v":1125412.2717374661},993075.58990979416,863286.35742417094,739510.42068524112,624926.33348802081,521441.86444358918,430217.49436217884,350718.0230203002,282617.24677358643,224613.09626770238,175832.01272263628,135184.56973226252,101986.56726550485,75345.932841801055,49810.22889130019,30766.655409630308,16859.906960268017,6932.6044791999175,0,0,0,0,0,{"$f":"AVERAGE(DB23:DF23)","v":0},{"$f":"AVERAGE(DC23:DG23)","v":0},null,null,null,null,{"$f":"AVERAGE(DJ23:DL23)","v":-28.150871167745873},{"$f":"AVERAGE(DJ23:DM23)","v":-44.602735122189465},{"$f":"AVERAGE(DJ23:DN23)","v":-58.58927157957762},-83.722151048530691,-103.67994293326601,-112.65612963368019,-114.10975507578182,-109.17482976375481,-97.829669689867359,-80.68292528400255,-57.343467166381345,-42.027989987360783,-38.187591294845745,-51.832245384164437,-89.654876076090062,-158.72123476112475,-226.35097724489833,-285.17181980340314,-265.39080749514704,-19.512755109699629,714.39375502860537,2386.9861391533877,5605.4175498654358,11138.198095832058,19945.369083526301,33827.957589496611,55982.001360252136,82567.437902643593,113852.91093173502,151432.19629735299,197914.48164309078,257787.52741020647,354714.904008282,495014.29644522711,{"$f":"AVERAGE(EP23:ET23)","v":552866.71971504786},619084.13850206789,686859.31577725464,738615.65460012271,769888.3529350427,907015.92809249368,1056733.3216212417,1216089.2301951507,1384857.6973397105,1562799.8032470965,1749587.8689968563,1945690.0904948213,2149993.4444932798,2362137.7445807881,2581816.0034930459,2808746.0697943843,3043090.2085779938,3282092.5217749542,3527085.8293182319,3777848.9914232926,4034082.4370634928,4293120.8588646967,4561072.6296099294,4834817.6915087309,5111688.2761201244,5390135.8913889686,5628116.9576287949,5826370.2569697797,6100916.8426323254,6352345.45120655,6597322.1850484228,6887424.0617471812,{"$f":"AVERAGE(FV23:FZ23)","v":7231788.0235643908},7523173.4216080382,7861807.43596345,8245793.0252264412,8678741.124756258,9160595.6975384429,9692797.1023227144,{"$f":"AVERAGE(GD23:GF23)","v":10250281.917701801},{"$f":"AVERAGE(GF23:GF23)","v":10880995.77968313}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(S30:X30)","v":-83.90531960053373},{"$f":"AVERAGE(S30:Y30)","v":-95.516776251790148},{"$f":"AVERAGE(S30:Z30)","v":-106.38011429855827},{"$f":"AVERAGE(S30:AA30)","v":-116.54025933672152},{"$f":"AVERAGE(S30:AB30)","v":-126.07566122540793},{"$f":"AVERAGE(S30:AC30)","v":-135.05586149863393},-155.3274180285301,-178.10247110871197,-205.86699087003709,-240.44601809092438,-286.17053894506887,-345.59282260985822,-421.29501601707057,-516.02307585985443,-632.44652555185246,{"$f":"AVERAGE(AC30:AM30)","v":-773.00218168519746},-935.87266959019291,-1116.1238631673675,-1307.2073485983276,-1501.3778249480615,-1737.5266636568267,-2003.2831257658922,-2192.1653631291551,-2040.5475060685092,-1052.5431441029616,{"$f":"AVERAGE(AM30:AW30)","v":1656.4692039817528},7586.6793317486245,19921.818107808474,42285.552982357876,66793.566175154483,93820.305069454145,123153.11829804312,152912.50163322219,180695.17175291118,215403.67615688479,{"$f":"AVERAGE(AW30:BG30)","v":257209.17231443795},305612.99860602408,359470.50314286078,415917.73191052343,471601.11076653772,534691.10727853759,604950.33595170325,682673.90204629942,769651.36428018438,867954.23419499921,{"$f":"AVERAGE(BG30:BQ30)","v":968039.58040772495},1068388.6663187109,1167584.3915207637,1264049.0448452132,1356068.8455780305,1441775.19878339,1519912.8578433748,1589249.7800611251,1648152.0326160064,1694999.9614207768,{"$f":"AVERAGE(BQ30:CA30)","v":1728234.1813499562},1746386.0397138847,1748475.9836531065,1734189.6293939119,1703569.8110298456,1657115.9886947197,1595875.8732359172,1520637.9248415385,1432723.3257246702,1334272.2239252494,{"$f":"AVERAGE(CA30:CK30)","v":1227821.6603779444},1116167.2875211276,1002271.3610476047,889033.59932871454,778838.27394071629,673784.91547603766,575604.61007588066,485583.90989358933,404575.81692592672,332944.86923662038,{"$f":"AVERAGE(CK30:CU30)","v":270244.85180080752},216230.33561186295,170359.24856792463,131878.8040331084,99995.347394899276,74302.870415482321,53883.498027509377,37898.769598178813,25609.263258882213,16337.757143836316,{"$f":"AVERAGE(CU30:DE30)","v":9488.1268854907667},5455.9166849098237,2643.6123821631036,866.57555989998968,0,{"$f":"AVERAGE(CZ30:DI30)","v":0},null,null,null,null,{"$f":"AVERAGE(DJ30:DO30)","v":-71.900183580831637},{"$f":"AVERAGE(DJ30:DP30)","v":-77.930122365824516},{"$f":"AVERAGE(DJ30:DQ30)","v":-81.835710790565798},{"$f":"AVERAGE(DJ30:DR30)","v":-83.612817334932643},{"$f":"AVERAGE(DJ30:DS30)","v":-83.319828129839635},{"$f":"AVERAGE(DJ30:DT30)","v":-80.958340769525236},-82.219897025853868,-81.636702132458993,-81.02242702378507,-81.561765662654111,-86.565519465186711,-96.901414702570179,-112.45251149599029,-126.65396401702596,-119.53424450973797,{"$f":"AVERAGE(DT30:ED30)","v":-47.254546299500888},174.95723609320538,688.36137607982334,1704.3964385459053,3522.3238320832211,6605.7431471352838,11709.4452012274,19236.153281217263,29612.342622266209,43403.032359070588,{"$f":"AVERAGE(ED30:EN30)","v":61397.031849816085},84767.316727559533,116797.12744293484,161288.84370614958,210536.89112607829,265004.05198230932,324370.53909028735,386428.14393027558,448911.86347867548,521017.59231147176,{"$f":"AVERAGE(EN30:EX30)","v":603317.69461364346},695879.03539110336,798339.95993014937,908165.85986095038,1022218.0028201897,1148838.3092547145,1288011.8825266429,1440309.9215087821,1607873.5895899571,1793224.2911226244,{"$f":"AVERAGE(EX30:FH30)","v":1987412.8620758518},2189718.2439080072,2399808.8438282874,2617353.5069267955,2842015.5645464677,3073245.8363526347,3311007.8853630992,3555082.8169099586,3805041.9561408074,4060343.7641313453,{"$f":"AVERAGE(FH30:FR30)","v":4316650.2084799279},4569675.667424636,4825932.4238662152,5082774.2076742435,5339089.9525492555,5598484.6457023183,5865636.206129563,6134918.0963112088,6410098.9821707299,6695017.5957258493,{"$f":"AVERAGE(FR30:GB30)","v":6993981.7078501489},7315116.1387510244,7666609.4883285668,8043824.4951530639,8455519.979560025,{"$f":"AVERAGE(FX30:GF30)","v":8836219.2809294071},{"$f":"AVERAGE(FZ30:GF30)","v":9253001.7261703201},{"$f":"AVERAGE(GB30:GF30)","v":9732682.3244004697},{"$f":"AVERAGE(GD30:GF30)","v":10274691.599902548},{"$f":"AVERAGE(GF30:GF30)","v":10880995.77968313}]
["Med Trend Low",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(S31:U31)","v":-95.267403383627382},{"$f":"AVERAGE(S31:V31)","v":-100.58561737190092},{"$f":"AVERAGE(S31:W31)","v":-105.68362614260232},{"$f":"AVERAGE(T31:X31)","v":-115.91373452222237},{"$f":"AVERAGE(U31:Y31)","v":-127.87586287757036},-157.21703902317438,-181.00681202402203,-210.62301563904748,-247.86328487189266,-294.76385452781363,-353.5753563877945,-426.3768843961181,-513.72201577237604,-616.36791372597747,-734.14162591488866,-870.23986642087982,-1026.3410106773183,-1194.2112416336181,-1341.4160134564763,-1390.1905651149405,-1182.1073169755218,-422.13627029971991,1474.0174367365225,5419.6244226933632,11610.603833943618,20276.211369798366,31629.90636631654,45713.159526224554,62339.281082228219,82106.937778860331,105585.2755478186,133217.68731164062,165207.12583992354,201206.75436744309,240235.44143873217,282771.58153903973,329237.94798288052,380103.47377817653,436170.64310971857,498648.73969536298,567070.18553634838,640813.77590037324,719174.81161989504,801409.22450192715,886877.50756260951,975075.1519277778,1064640.7656154903,1154122.5332618016,1241893.2724045021,1326015.8721445559,1404223.1400677338,1474981.9090955665,1536808.0288532386,1588317.5959326162,1628274.0292221277,1655641.951323645,1669651.1035466022,1669717.0187282534,1655487.3410613029,1626952.8129985069,1584482.0583582497,1528839.6134647196,1461192.8244950578,1383061.6986473859,1296211.575424368,1202594.7667376583,1104275.5504995817,1003339.9174684611,901879.72583976912,801899.86615903745,705170.10505681543,613207.25735080813,527224.70835506241,448098.11226283538,376367.3620870341,312318.68903928553,255964.01472578291,207081.66559144633,165265.78862465476,129971.41955355564,100566.26115799839,76494.539783825894,57077.564944762271,41669.140125850943,29680.15794102291,20589.671814213882,15218.351954087038,10922.22461259567,7550.1564893977766,4970.2840937571436,{"$f":"AVERAGE(CZ31:DI31)","v":3075.7052520772809},null,null,null,null,{"$f":"AVERAGE(DJ31:DL31)","v":-77.222005579073979},{"$f":"AVERAGE(DJ31:DM31)","v":-78.819708518038652},{"$f":"AVERAGE(DJ31:DN31)","v":-79.719732440398843},{"$f":"AVERAGE(DK31:DO31)","v":-81.531363878137569},{"$f":"AVERAGE(DL31:DP31)","v":-82.389318810143436},-81.142119480132564,-83.414958673017907,-86.553357684851136,-90.627744341802071,-93.893328630420726,-90.61466664584448,-67.349614203778046,2.703228805828954,165.06987795840752,492.64681060449897,1100.5836208588569,2172.9482318309106,3930.4986587327135,6632.752761802004,10589.996972991787,16182.412072475954,23892.827642826775,34494.843116176016,49094.886964364181,68079.659208685305,91850.725404160403,120738.43412626513,154803.77037436041,193865.19857412938,238538.40309132988,289439.73602356378,347119.91816368076,411990.15845482523,483932.77049282676,562199.05768501223,647499.18660579727,740499.89847346395,841948.93323878164,952989.42829875275,1075199.6489936572,1208508.3098813281,1352726.5416353613,1507629.251493287,1672994.1194020731,1848798.6380098469,2035255.713785524,2231816.5843408317,2437913.9420120423,2652889.5815240447,2875841.4155732617,3105243.7716966528,3339994.9358192696,3579650.7703609243,3823556.7125287387,4070987.2984944168,4321575.3967813132,4575429.0667610327,4832148.176847226,5091695.1009618416,5354420.1591059361,5621114.5176258273,5893702.3294686535,6175241.7677326472,6467777.410576907,6774390.662566524,7092311.5106010819,7424540.3360981727,7776089.9832137106,8152433.0289947418,8558878.1924049594,{"$f":"AVERAGE(FX31:GF31)","v":8939851.2014309522},{"$f":"AVERAGE(FZ31:GF31)","v":9353847.8836855665},{"$f":"AVERAGE(GB31:GF31)","v":9795518.1422171742},{"$f":"AVERAGE(GD31:GF31)","v":10296123.234662049},{"$f":"AVERAGE(GF31:GF31)","v":10880995.77968313}]
["Actives"]
[{"$f":"A4","v":"20-38"},203362.72348178155,3073243.1795968227,null,null,null,null,16740.111712936148,252978.68393308955,null,null,null,null,93502.515823955575,15597.864690421398,250000,10000,13901.466137899351,0,-23.288778068646494,-62.142635469441288,-98.690197909359838,-126.07708897990543,-148.05525211316717,-161.74112858200633,-165.1398155231079,-184.2480253932801,-200.97640387462377,-213.0212024094227,-219.66711563681957,-217.58551472341478,-297.42190317799077,-393.98217785022223,-516.54406244056008,-667.5626420562096,-857.97407474936665,-1017.7711544426114,-1209.0160417112518,-1436.0750311250158,-1684.9066854107202,-1960.8663374914106,-2018.2997136701192,-2031.0055906722878,-2029.4298711583101,-2031.1547826253141,-4114.3434322884423,-3850.2270657045569,468.35624598571872,11202.727954717202,31235.124278169384,64731.414171207121,124591.52161572481,254394.07429633461,405502.5985807465,112957.90639215319,158897.02599617915,205384.78565572304,257403.73101960926,314892.97262481402,378296.78794559662,444214.23665609304,499884.84586826764,559492.47688247415,622969.55946058733,690189.33582109108,760248.1461287064,815168.46344991133,870239.60873872868,924802.59691921051,978063.58398371947,1029088.200613474,1050085.4522611711,1065860.9226045273,1075572.0737126148,1079393.5764049073,1075441.4482926473,1063906.887218284,1044043.1150137462,1003328.6056483187,954608.67386471981,896874.13382773881,831087.83902015502,758826.76648877503,682173.95403254614,603525.54542463121,525347.05338636646,449939.03383818525,379254.43066923879,315994.16380987095,259522.2744355633,211213.76074740125,169855.62443384001,135326.94574110385,105962.49279571175,81710.347828727085,61559.55671757384,45473.661646829016,32892.80495883149,23257.683355546269,16087.609273127542,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-23.288778068646494,-60.081554004142873,-91.709158508376731,-110.64489939680473,-120.00749003954977,-116.06892570339795,-97.873690217232408,-91.364226305808657,-78.310965293993775,-56.212827725979139,-24.404346168699021,22.875689825809246,-3.5422927155685784,-37.155181602968582,-86.14577924696988,-151.81649639234695,-227.1300317152253,-226.15686436142369,-191.71998336052718,176.81516754353243,1256.2439581567753,3611.9135993433647,8206.3598608643606,15775.378005572245,27392.693092737329,44350.678301880012,71871.53983888778,116568.5032692486,143548.34151210584,173652.38422411206,213589.42860429053,271278.88356038911,358856.96343863546,519996.78983160376,706179.39398048713,452723.36214834801,541614.84398330725,635160.7781546379,738583.40139898565,852067.22347244539,976365.43661857548,1107756.9181331946,1233293.6478542523,1367205.4985279911,1509623.3424619292,1661043.3677379386,1820482.056150798,1970659.5296683731,2127743.8935686871,2292199.7660472393,2464742.7027189406,2646293.6636727671,2811944.7012043754,2990206.6236156235,3175687.9854522487,3368446.9832827239,3560873.2110898336,3754661.7445173375,3949579.1412142403,4145770.7521649865,4344522.0655899718,4393148.3609995823,4447649.6369100763,4917804.5756735746,5033588.3463621801,5210838.5888335239,5421108.3816468678,5665827.5640818113,5939769.8032373888,6211621.7124753175,6531938.8281201851,6892314.0424445905,7282670.7343366835,7703053.4338828232]
[{"$f":"A5","v":"39-48"},0,0,null,null,null,null,0,0,null,null,null,null,0,0,250000,10000,13901.466137899351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A6","v":"49-56"},0,0,null,null,null,null,0,0,null,null,null,null,0,0,250000,10000,13901.466137899351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A7","v":"57+"},0,0,null,null,null,null,0,0,null,null,null,null,0,0,250000,10000,13901.466137899351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",{"$f":"SUM(B34:B37)","v":203362.72348178155},3073243.1795968227,0,0,0,0,16740.111712936148,252978.68393308955,0,0,0,0,93502.515823955575,15597.864690421398,1000000,40000,55605.864551597406,0,-23.288778068646494,-62.142635469441288,-98.690197909359838,-126.07708897990543,-148.05525211316717,-161.74112858200633,-165.1398155231079,-184.2480253932801,-200.97640387462377,-213.0212024094227,-219.66711563681957,-217.58551472341478,-297.42190317799077,-393.98217785022223,{"$f":"SUM(AH34:AH37)","v":-516.54406244056008},-667.5626420562096,-857.97407474936665,-1017.7711544426114,-1209.0160417112518,-1436.0750311250158,-1684.9066854107202,-1960.8663374914106,-2018.2997136701192,-2031.0055906722878,-2029.4298711583101,-2031.1547826253141,-4114.3434322884423,-3850.2270657045569,468.35624598571872,11202.727954717202,31235.124278169384,64731.414171207121,124591.52161572481,254394.07429633461,405502.5985807465,112957.90639215319,158897.02599617915,205384.78565572304,257403.73101960926,314892.97262481402,378296.78794559662,444214.23665609304,499884.84586826764,559492.47688247415,622969.55946058733,690189.33582109108,{"$f":"SUM(BN34:BN37)","v":760248.1461287064},815168.46344991133,870239.60873872868,924802.59691921051,978063.58398371947,1029088.200613474,1050085.4522611711,1065860.9226045273,1075572.0737126148,1079393.5764049073,1075441.4482926473,1063906.887218284,1044043.1150137462,1003328.6056483187,954608.67386471981,896874.13382773881,831087.83902015502,758826.76648877503,682173.95403254614,603525.54542463121,525347.05338636646,449939.03383818525,379254.43066923879,315994.16380987095,259522.2744355633,211213.76074740125,169855.62443384001,135326.94574110385,105962.49279571175,81710.347828727085,61559.55671757384,45473.661646829016,{"$f":"SUM(CT34:CT37)","v":32892.80495883149},23257.683355546269,16087.609273127542,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"SUM(DJ34:DJ37)","v":0},-23.288778068646494,-60.081554004142873,-91.709158508376731,-110.64489939680473,-120.00749003954977,-116.06892570339795,-97.873690217232408,-91.364226305808657,-78.310965293993775,-56.212827725979139,-24.404346168699021,22.875689825809246,-3.5422927155685784,-37.155181602968582,-86.14577924696988,-151.81649639234695,-227.1300317152253,-226.15686436142369,-191.71998336052718,176.81516754353243,1256.2439581567753,3611.9135993433647,8206.3598608643606,15775.378005572245,27392.693092737329,44350.678301880012,71871.53983888778,116568.5032692486,143548.34151210584,173652.38422411206,213589.42860429053,{"$f":"SUM(EP34:EP37)","v":271278.88356038911},358856.96343863546,519996.78983160376,706179.39398048713,452723.36214834801,541614.84398330725,635160.7781546379,738583.40139898565,852067.22347244539,976365.43661857548,1107756.9181331946,1233293.6478542523,1367205.4985279911,1509623.3424619292,1661043.3677379386,1820482.056150798,1970659.5296683731,2127743.8935686871,2292199.7660472393,2464742.7027189406,2646293.6636727671,2811944.7012043754,2990206.6236156235,3175687.9854522487,3368446.9832827239,3560873.2110898336,3754661.7445173375,3949579.1412142403,4145770.7521649865,4344522.0655899718,4393148.3609995823,4447649.6369100763,{"$f":"SUM(FV34:FV37)","v":4917804.5756735746},5033588.3463621801,5210838.5888335239,5421108.3816468678,5665827.5640818113,5939769.8032373888,6211621.7124753175,6531938.8281201851,6892314.0424445905,7282670.7343366835,7703053.4338828232]
[]
["Inactives"]
[{"$f":"A11","v":"20-65"},null,null,null,0,0,null,null,null,null,0,0]
[{"$f":"A12","v":"66-70"},null,null,null,0,0,null,null,null,null,0,0]
[{"$f":"A13","v":"71-77"},null,null,null,0,0,null,null,null,null,0,0]
[{"$f":"A14","v":"78+"},null,null,null,0,0,null,null,null,null,0,0]
["Total",{"$f":"SUM(B41:B44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(S38:U38)","v":-28.477137846029262},{"$f":"AVERAGE(S38:V38)","v":-46.030402861861901},{"$f":"AVERAGE(S38:W38)","v":-62.039740085470612},-91.650790508104052,-119.34126061077602,-139.94069662150935,-157.05226211829341,-172.03212509723704,-185.02531515648815,-196.61051256745083,-207.09965240751217,-229.73442796445434,-268.33558275957404,-329.0401547658015,-418.61926004967955,-546.69697205486989,-690.76682230779397,-853.77359507999995,-1037.679788816891,-1241.1485974877933,-1461.7270500362019,-1661.8327618817034,-1826.2306716739108,-1944.9016396805698,-2014.1512591234884,-2444.8466780828944,-2811.2321484897825,-2311.3597811581812,335.07178401692147,6988.3275961758609,20757.479116874973,46445.828853160849,97230.972463230632,176090.94658843646,{"$f":"AVERAGE(AY38:BC38)","v":192435.50301123323},211268.62537622769,227427.27818422727,228029.20952888223,209907.28433769575,262975.06064838439,320038.50278036721,378938.51482287608,439356.26399544906,500971.58136260381,563350.09093770268,626556.87283222529,689613.59634855413,751763.02271980501,812129.63021152955,869704.47984405537,923472.49074100889,970455.88850326068,1009580.1512764205,1039734.0466351013,1060000.0451193389,1069270.6946551737,1072034.9816465962,1067671.42012844,1053222.7265155804,1028265.7460075431,992552.28311456146,945988.47347493586,888945.20376994146,824714.27344678692,754497.64775876934,680192.23167049477,{"$f":"AVERAGE(CE38:CI38)","v":603962.47063410073},528048.00347019359,454812.04542565858,386011.39122784499,323184.73270005191,267168.05081918288,218382.5538335559,176376.21963072402,140813.83430935681,110882.99350339132,86006.600945989107,65519.772789534647,48978.810901501543,35854.263190381629,23542.351846866863,14447.61951750106,7869.0585257347611,3217.5218546255082,0,0,0,0,0,{"$f":"AVERAGE(DB38:DF38)","v":0},{"$f":"AVERAGE(DC38:DG38)","v":0},null,null,null,null,{"$f":"AVERAGE(DJ38:DL38)","v":-27.79011069092979},{"$f":"AVERAGE(DJ38:DM38)","v":-43.769872645291528},{"$f":"AVERAGE(DJ38:DN38)","v":-57.144877995594172},-81.14637600350413,-99.702405530454399,-107.26083277307232,-107.1918463325587,-100.72505951199651,-87.966127049282392,-69.633211142342603,-45.483335133734265,-27.918948415686252,-19.687791677481215,-25.674381981679364,-51.15681202640895,-101.15795633461586,-145.68087066378689,-176.59383101529858,-124.00164165719814,157.61044925262632,925.41917546434433,2611.9225205095013,5805.3421182960556,11248.517703334815,19867.404572079464,33519.329819988343,55191.758501665186,80746.351202971913,109998.28942924687,143846.03948972895,183727.50823402923,232185.20026790659,307474.88993180619,413980.2918830812,{"$f":"AVERAGE(EP38:ET38)","v":461807.07859189267},515874.2706764763,571135.03361967672,614852.35593315319,644029.92183154484,748758.33672559028,861986.75155556784,981613.32549549057,1107337.7449212917,1238848.9687191886,1375784.554943061,1518329.5825465817,1665802.7589094059,1817910.4379175454,1974425.7226346072,2135165.5896308077,2300327.9111352013,2468584.9454424018,2641077.4914517887,2817775.1353327907,2998515.9914455479,3181431.9009289606,3369975.3095915532,3561849.8131112768,3755866.3664538241,3951081.3829152742,4117536.4128972231,4256133.9913757723,4449779.0782676386,4627342.597107077,4800605.9017557874,5006197.9058852438,{"$f":"AVERAGE(FV38:FZ38)","v":5249833.4913195912},5454226.536832354,5689833.2100549825,5954053.2579123136,6248294.3900718596,6571663.0241228323,6924319.7502519209,{"$f":"AVERAGE(GD38:GF38)","v":7292679.4035546994},{"$f":"AVERAGE(GF38:GF38)","v":7703053.4338828232}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(S45:X45)","v":-81.246671422291868},{"$f":"AVERAGE(S45:Y45)","v":-92.076041521720654},{"$f":"AVERAGE(S45:Z45)","v":-102.0705519686602},{"$f":"AVERAGE(S45:AA45)","v":-111.28774787841887},{"$f":"AVERAGE(S45:AB45)","v":-119.82002434732206},{"$f":"AVERAGE(S45:AC45)","v":-127.75453598915752},-146.05065327265072,-166.26021508153363,-190.53298005247279,-220.25738637443422,-259.10790559662462,-309.18300793174137,-372.52131092826016,-451.21655308459231,-547.22776056925636,{"$f":"AVERAGE(AC45:AM45)","v":-662.23835488459747},-794.48681938225127,-939.62284153765643,-1092.0379376213832,-1245.2298561993548,-1429.4323487478289,-1635.2991829691846,-1782.6258155919472,-1674.5489629467725,-944.91192794743142,{"$f":"AVERAGE(AM45:AW45)","v":1054.9633188128203},5410.1956736489165,14400.450694113673,30574.739535941892,48245.685413297688,67635.028743784162,88532.494640357807,109517.98933830071,128810.59334910562,152686.95597313903,{"$f":"AVERAGE(AW45:BG45)","v":181146.0628080655},213707.97514497471,249427.10561245543,286130.79733058024,321336.17408960446,360801.7531642401,404287.65961626987,451954.54548314051,505054.58372701757,565036.14695486845,{"$f":"AVERAGE(BG45:BQ45)","v":625081.36787237972},684210.22111991548,741541.27897932858,796121.07740111509,846941.84683354571,892934.62898967962,933432.63888189488,967801.53195279359,995206.95957059145,1014855.6973702289,{"$f":"AVERAGE(BQ45:CA45)","v":1026023.6794857294},1028070.5870069956,1020660.5247585122,1003854.5358649091,977923.95414887881,943395.97110807488,901095.22346979554,851641.86181739531,795927.37320805155,735271.79727280291,{"$f":"AVERAGE(CA45:CK45)","v":671173.52333575825},605229.50221799652,539083.50952332548,474304.51096521487,412131.74377090303,353621.32065677777,299604.4451363681,250655.10896868035,207103.36418970831,169016.2930774104,{"$f":"AVERAGE(CK45:CU45)","v":136064.56222459421},107997.55193527142,84424.916272230694,64864.458819600666,48830.257034989401,36028.999370502395,25948.727233830465,18129.945329649639,12173.602348782852,7720.9831759190738,{"$f":"AVERAGE(CU45:DE45)","v":4461.5047040661993},2553.4199897861331,1231.8422644844743,402.19023182818853,0,{"$f":"AVERAGE(CZ45:DI45)","v":0},null,null,null,null,{"$f":"AVERAGE(DJ45:DO45)","v":-69.469079273141048},{"$f":"AVERAGE(DJ45:DP45)","v":-74.858045995914992},{"$f":"AVERAGE(DJ45:DQ45)","v":-78.091422685425187},{"$f":"AVERAGE(DJ45:DR45)","v":-79.188612059187093},{"$f":"AVERAGE(DJ45:DS45)","v":-78.233071967502639},{"$f":"AVERAGE(DJ45:DT45)","v":-75.255823164432798},-75.267535684865209,-73.078255596882443,-70.217301413799291,-67.490977415881545,-67.623300216259864,-71.116030933597543,-77.425302268392088,-79.54135519068312,-57.216211890509612,{"$f":"AVERAGE(DT45:ED45)","v":33.243095982825565},274.82544649584702,805.12190710600544,1829.5042248343959,3637.9659479308639,6689.8283690231146,11716.457137932188,19070.278235535432,29086.176713741082,42174.36227113982,{"$f":"AVERAGE(ED45:EN45)","v":58862.534797028595},79886.151259977894,107600.96647918668,144707.78009416716,185667.64926585424,230759.1825480721,279633.33743895288,330511.57356908818,381719.17089895846,439788.26610771695,{"$f":"AVERAGE(EN45:EX45)","v":505073.78538642958},577608.85968292609,657168.18192414276,741838.55272299575,829275.30391026661,925322.8042697839,1029861.7577455047,1143204.9763180383,1266802.5551090797,1402360.3430908306,{"$f":"AVERAGE(EX45:FH45)","v":1543412.1225826135},1689466.503845053,1840326.8825683526,1995821.1907875799,2155790.9201263399,2319940.6788523304,2488272.108583692,2660640.0226020436,2836817.8342871596,3016513.8034035838,{"$f":"AVERAGE(FH45:FR45)","v":3196729.3327914402},3374529.8855405822,3554638.4430701495,3735207.9981297213,3915465.3405318125,4097981.8782081483,4286018.3864254784,4475495.7707200963,4668948.8068058882,4868783.9787566597,{"$f":"AVERAGE(FR45:GB45)","v":5077621.5248618042},5300723.9440641319,5543286.2857801458,5801731.7698971517,6081341.8459676737,{"$f":"AVERAGE(FX45:GF45)","v":6343106.2775559314},{"$f":"AVERAGE(FZ45:GF45)","v":6626270.9242644906},{"$f":"AVERAGE(GB45:GF45)","v":6948002.000376828},{"$f":"AVERAGE(GD45:GF45)","v":7306684.1958964812},{"$f":"AVERAGE(GF45:GF45)","v":7703053.4338828232}]
["UAAL Amort","AAL","NC","Amort","ARC",null,"NOO Int","NOO amort","BOY NOO",null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(S46:U46)","v":-91.797754970890921},{"$f":"AVERAGE(S46:V46)","v":-96.670253197772908},{"$f":"AVERAGE(S46:W46)","v":-101.30020742768275},{"$f":"AVERAGE(T46:X46)","v":-110.60178034105586},{"$f":"AVERAGE(U46:Y46)","v":-121.39670269124187},-146.95133759138977,-167.67282272861246,-193.16784722011604,-224.90839277610988,-264.53930302073144,-313.8500603423019,-374.46208610531045,-446.60501231122004,-530.76662345120633,-626.6481576463774,-736.57315422577699,-861.681452168737,-995.63079831966468,-1113.9969485031659,-1158.8783462179692,-1013.2246117286896,-461.18515458927925,920.17280118307758,3785.1148354994002,8270.3624128556803,14532.204103763273,22710.561102772874,32815.405513797414,44687.516346951736,58720.380432050442,75274.105408051619,94606.197392248141,116789.55284123054,141492.31162636389,167925.16931306047,196339.35729041885,226944.1419151903,259982.51017362505,295940.38239078119,335597.25090039597,378542.19743669056,424275.30273776787,472260.14854089095,521959.6005216781,572942.423203766,624905.91910377285,676963.27235083235,728191.80619960721,777578.3892984665,823923.94508421281,865831.90258701844,902467.28614471073,933053.67738458328,956900.33710145403,973427.87135125091,982196.42810348084,982938.30032894586,975502.77514126408,959877.85161901487,936247.3823192158,905003.54831608234,866749.53220083378,822296.16152050009,772627.4329938367,718834.45189438167,662079.66703146335,603553.16467039904,544422.24517029757,485827.83629505342,428835.91991954058,374362.53491515794,323164.71933329548,275818.84788368043,232708.02509243274,194028.54746241219,159837.38888055758,130048.97129665328,104460.38040513342,82780.243439688216,64654.572438434654,49695.046222676101,37557.669655875361,27851.696049440186,20213.26640940359,14316.497425803529,9877.3831498954023,7262.2215278347021,5185.9431160573949,3567.9428393583653,2338.5629094405813,{"$f":"AVERAGE(CZ46:DI46)","v":1441.492865027499},null,null,null,null,{"$f":"AVERAGE(DJ46:DL46)","v":-74.139515984827071},{"$f":"AVERAGE(DJ46:DM46)","v":-75.401790003417076},{"$f":"AVERAGE(DJ46:DN46)","v":-75.9680463962342},{"$f":"AVERAGE(DK46:DO46)","v":-77.125395174492553},{"$f":"AVERAGE(DL46:DP46)","v":-77.207293112282599},-73.524856861208363,-73.674579739431692,-73.907966673293245,-74.039778719225794,-72.042287794800572,-61.90809070840708,-30.082520739290739,49.952883150788416,222.91492682635916,560.02249494860121,1174.3242537157828,2245.6042935474597,3985.7310450446439,6636.9675919545962,10478.231557984642,15834.572558795469,23093.927846431387,32850.849758494187,45932.909593681565,62645.468233774278,83292.851561059841,108105.89784014436,137087.27206115855,170055.35321237883,207391.9067936494,249473.67253140302,296632.42933921184,349112.61394504498,406770.57633084583,469003.9875868549,536245.36531448492,608891.05396879697,687397.56659416819,772514.92855234933,865300.48966070125,965629.93115841935,1073301.9964728395,1188094.5440078783,1309790.2720863726,1438331.3963957673,1573846.4304814094,1715932.7308735831,1864185.3004059957,2018150.1056759157,2177214.7646117797,2340339.2182209264,2506804.4693989237,2676365.5547830234,2848627.4743795116,3023140.5789017142,3199703.3932727873,3378437.7303248923,3559094.4268827466,3741667.9527194593,3926392.147671232,4113765.5768947075,4305037.8142831335,4502197.4870321853,4706478.6985619124,4919763.5938199088,5140458.2244584654,5370302.6831908589,5612301.1935500726,5869681.9594751988,6145509.6528458297,{"$f":"AVERAGE(FX46:GF46)","v":6406022.2975206291},{"$f":"AVERAGE(FZ46:GF46)","v":6687170.0639773402},{"$f":"AVERAGE(GB46:GF46)","v":6985423.3663953114},{"$f":"AVERAGE(GD46:GF46)","v":7319246.5433853762},{"$f":"AVERAGE(GF46:GF46)","v":7703053.4338828232}]
[null,{"$f":"H8+I8+K15+L15+J8+M15","v":346360.32038592896},{"$f":"N8","v":120071.57773378873},22171.203939248564,{"$f":"C48+D48","v":142242.7816730373},null,{"$f":"'Amort-Proj'!L3","v":10000},{"$f":"'Amort-Proj'!N3","v":14457.524783415325},{"$f":"'Amort-Proj'!J1","v":250000}]

{"sheet":"Open Proj 1","index":6,"n_rows":95,"n_cols":256,"rows_kept":95,"cut":false,"hidden":true,"merged":[]}
[0]
[null,null,"Year",1,null,null,null,2,null,null,null,3,null,null,null,4,null,null,null,5,null,null,null,6,null,null,null,7,null,null,null,8,null,null,null,9,null,null,null,10,null,null,null,11,null,null,null,12,null,null,null,13,null,null,null,14,null,null,null,15,null,null,null,16,null,null,null,17,null,null,null,18,null,null,null,19,null,null,null,20,null,null,null,21,null,null,null,22,null,null,null,23,null,null,null,24,null,null,null,25,null,null,null,26,null,null,null,27,null,null,null,28,null,null,null,29,null,null,null,30,null,null,null,31,null,null,null,32,null,null,null,33,null,null,null,34,null,null,null,35,null,null,null,36,null,null,null,37,null,null,null,38,null,null,null,39,null,null,null,40,null,null,null,41,null,null,null,42,null,null,null,43,null,null,null,44,null,null,null,45,null,null,null,46,null,null,null,47,null,null,null,48,null,null,null,49,null,null,null,50,null,null,null,51,null,null,null,52,null,null,null,53,null,null,null,54,null,null,null,55,null,null,null,56,null,null,null,57,null,null,null,58,null,null,null,59,null,null,null,60,null,null,null,61,null,null,null,62,null,null,null,63,null,null,null,"TOTAL"]
["Act. Count","Ann Growth","Year","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Age","Active","Inactive","Subsidy","Subsidy"]
[{"$f":"SUM(E4,I4,M4,Q4,U4,Y4,AC4,AG4,AK4,AO4,AS4,AW4,BA4,BE4,BI4,BM4,BQ4,BU4,BY4,CC4,CG4,CK4,CO4,CS4,CW4,DA4,DE4,DI4,DM4,DQ4)+SUM(DU4,DY4,EC4,EG4,EK4,EO4,ES4,EW4,FA4,FE4)+'Amort-Proj'!Q4+SUM(FI4,FM4,FQ4,FU4,FY4,GC4,GG4,GK4,GO4,GS4,GW4,HA4,HE4,HI4)+SUM(HM4,HQ4,HU4,HY4,IC4,IG4,IK4,IO4,IS4)","v":0},{"$f":"A4/'Amort-Proj'!Q3","v":{"$error":"#DIV/0!"}},{"$f":"Active!A4","v":2016},37,{"$f":"('Amort-Proj'!Q3-'Amort-Proj'!Q4)+A1*'Amort-Proj'!Q3","v":0},0,{"$f":"IF(D4<111,VLOOKUP($C4,Lookups!$T$3:$DG$93,D$2+2),0)","v":1845.1374234256941},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,SUM(F4*G4,J4*K4,N4*O4,R4*S4,V4*W4,Z4*AA4,AD4*AE4,AH4*AI4,AL4*AM4,AP4*AQ4,AT4*AU4,AX4*AY4,BB4*BC4,BF4*BG4,BJ4*BK4,BN4*BO4,BR4*BS4,BV4*BW4,BZ4*CA4,CD4*CE4,CH4*CI4)+SUM(CL4*CM4,CP4*CQ4,CT4*CU4,CX4*CY4,DB4*DC4,DF4*DG4,DJ4*DK4,DN4*DO4,DR4*DS4,DV4*DW4,DZ4*EA4,ED4*EE4,EH4*EI4,EL4*EM4,ET4*EU4,EX4*EY4,FB4*FC4,FF4*FG4,FJ4*FK4,FN4*FO4)+SUM(FR4*FS4,FV4*FW4,FZ4*GA4,GD4*GE4,GH4*GI4,GL4*GM4,GP4*GQ4,GT4*GU4,GX4*GY4,HB4*HC4,HF4*HG4,HJ4*HK4,HN4*HO4,HR4*HS4,HV4*HW4,HZ4*IA4,ID4*IE4,IH4*II4,IL4*IM4,IP4*IQ4,IT4*IU4))","v":0}]
[{"$f":"SUM(E5,I5,M5,Q5,U5,Y5,AC5,AG5,AK5,AO5,AS5,AW5,BA5,BE5,BI5,BM5,BQ5,BU5,BY5,CC5,CG5,CK5,CO5,CS5,CW5,DA5,DE5,DI5,DM5,DQ5)+SUM(DU5,DY5,EC5,EG5,EK5,EO5,ES5,EW5,FA5,FE5)+'Amort-Proj'!Q5+SUM(FI5,FM5,FQ5,FU5,FY5,GC5,GG5,GK5,GO5,GS5,GW5,HA5,HE5,HI5)+SUM(HM5,HQ5,HU5,HY5,IC5,IG5,IK5,IO5,IS5)","v":0},{"$f":"A5/A4","v":{"$error":"#DIV/0!"}},{"$f":"1+C4","v":2017},{"$f":"1+D4","v":38},{"$f":"IF(VLOOKUP(D5,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D5,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D5<111),IF(D5<71,F4+E$4*VLOOKUP(D4,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D4,Lookups!$DH$3:$DU$53,2)+IF(D5<64,E$4*VLOOKUP(D4,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D4,Lookups!$DH$3:$DU$53,13,0))-F4*VLOOKUP(D4,Lookups!$A$3:$O$93,15),F4-F4*VLOOKUP(D4,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D5<111,VLOOKUP($C5,Lookups!$T$3:$DG$93,D$2+2),0)","v":2022.6553696994342},37,0,0,{"$f":"IF(H5<111,VLOOKUP($C5,Lookups!$T$3:$DG$93,H$2+2),0)","v":2001.9741044168782},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,SUM(F5*G5,J5*K5,N5*O5,R5*S5,V5*W5,Z5*AA5,AD5*AE5,AH5*AI5,AL5*AM5,AP5*AQ5,AT5*AU5,AX5*AY5,BB5*BC5,BF5*BG5,BJ5*BK5,BN5*BO5,BR5*BS5,BV5*BW5,BZ5*CA5,CD5*CE5,CH5*CI5)+SUM(CL5*CM5,CP5*CQ5,CT5*CU5,CX5*CY5,DB5*DC5,DF5*DG5,DJ5*DK5,DN5*DO5,DR5*DS5,DV5*DW5,DZ5*EA5,ED5*EE5,EH5*EI5,EL5*EM5,ET5*EU5,EX5*EY5,FB5*FC5,FF5*FG5,FJ5*FK5,FN5*FO5)+SUM(FR5*FS5,FV5*FW5,FZ5*GA5,GD5*GE5,GH5*GI5,GL5*GM5,GP5*GQ5,GT5*GU5,GX5*GY5,HB5*HC5,HF5*HG5,HJ5*HK5,HN5*HO5,HR5*HS5,HV5*HW5,HZ5*IA5,ID5*IE5,IH5*II5,IL5*IM5,IP5*IQ5,IT5*IU5))","v":0}]
[{"$f":"SUM(E6,I6,M6,Q6,U6,Y6,AC6,AG6,AK6,AO6,AS6,AW6,BA6,BE6,BI6,BM6,BQ6,BU6,BY6,CC6,CG6,CK6,CO6,CS6,CW6,DA6,DE6,DI6,DM6,DQ6)+SUM(DU6,DY6,EC6,EG6,EK6,EO6,ES6,EW6,FA6,FE6)+'Amort-Proj'!Q6+SUM(FI6,FM6,FQ6,FU6,FY6,GC6,GG6,GK6,GO6,GS6,GW6,HA6,HE6,HI6)+SUM(HM6,HQ6,HU6,HY6,IC6,IG6,IK6,IO6,IS6)","v":0},{"$f":"A6/A5","v":{"$error":"#DIV/0!"}},{"$f":"1+C5","v":2018},{"$f":"1+D5","v":39},{"$f":"IF(VLOOKUP(D6,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D6,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D6<111),IF(D6<71,F5+E$4*VLOOKUP(D5,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D5,Lookups!$DH$3:$DU$53,2)+IF(D6<64,E$4*VLOOKUP(D5,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D5,Lookups!$DH$3:$DU$53,13,0))-F5*VLOOKUP(D5,Lookups!$A$3:$O$93,15),F5-F5*VLOOKUP(D5,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D6<111,VLOOKUP($C6,Lookups!$T$3:$DG$93,D$2+2),0)","v":2222.3063455400738},{"$f":"1+H5","v":38},{"$f":"IF(VLOOKUP(H6,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H6,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H6<111),IF(H6<71,J5+I$5*VLOOKUP(H5,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H5,Lookups!$DH$3:$DU$53,2)+IF(H6<64,I$5*VLOOKUP(H5,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H5,Lookups!$DH$3:$DU$53,13,0))-J5*VLOOKUP(H5,Lookups!$A$3:$O$93,15),J5-J5*VLOOKUP(H5,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H6<111,VLOOKUP($C6,Lookups!$T$3:$DG$93,H$2+2),0)","v":2194.5810761238859},37,0,0,{"$f":"IF(L6<111,VLOOKUP($C6,Lookups!$T$3:$DG$93,L$2+2),0)","v":2172.1419032923127},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E7,I7,M7,Q7,U7,Y7,AC7,AG7,AK7,AO7,AS7,AW7,BA7,BE7,BI7,BM7,BQ7,BU7,BY7,CC7,CG7,CK7,CO7,CS7,CW7,DA7,DE7,DI7,DM7,DQ7)+SUM(DU7,DY7,EC7,EG7,EK7,EO7,ES7,EW7,FA7,FE7)+'Amort-Proj'!Q7+SUM(FI7,FM7,FQ7,FU7,FY7,GC7,GG7,GK7,GO7,GS7,GW7,HA7,HE7,HI7)+SUM(HM7,HQ7,HU7,HY7,IC7,IG7,IK7,IO7,IS7)","v":0},{"$error":"#DIV/0!"},2019,40,{"$f":"IF(VLOOKUP(D7,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D7,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D7<111),IF(D7<71,F6+E$4*VLOOKUP(D6,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D6,Lookups!$DH$3:$DU$53,2)+IF(D7<64,E$4*VLOOKUP(D6,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D6,Lookups!$DH$3:$DU$53,13,0))-F6*VLOOKUP(D6,Lookups!$A$3:$O$93,15),F6-F6*VLOOKUP(D6,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D7<111,VLOOKUP($C7,Lookups!$T$3:$DG$93,D$2+2),0)","v":2446.9223633079228},{"$f":"1+H6","v":39},{"$f":"IF(VLOOKUP(H7,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H7,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H7<111),IF(H7<71,J6+I$5*VLOOKUP(H6,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H6,Lookups!$DH$3:$DU$53,2)+IF(H7<64,I$5*VLOOKUP(H6,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H6,Lookups!$DH$3:$DU$53,13,0))-J6*VLOOKUP(H6,Lookups!$A$3:$O$93,15),J6-J6*VLOOKUP(H6,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H7<111,VLOOKUP($C7,Lookups!$T$3:$DG$93,H$2+2),0)","v":2411.2023849109801},{"$f":"1+L6","v":38},{"$f":"IF(VLOOKUP(L7,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L7,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L7<111),IF(L7<71,N6+M$6*VLOOKUP(L6,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L6,Lookups!$DH$3:$DU$53,2)+IF(L7<64,M$6*VLOOKUP(L6,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L6,Lookups!$DH$3:$DU$53,13,0))-N6*VLOOKUP(L6,Lookups!$A$3:$O$93,15),N6-N6*VLOOKUP(L6,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L7<111,VLOOKUP($C7,Lookups!$T$3:$DG$93,L$2+2),0)","v":2381.1204675944159},37,0,0,{"$f":"IF(P7<111,VLOOKUP($C7,Lookups!$T$3:$DG$93,P$2+2),0)","v":2291.60970797339},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E8,I8,M8,Q8,U8,Y8,AC8,AG8,AK8,AO8,AS8,AW8,BA8,BE8,BI8,BM8,BQ8,BU8,BY8,CC8,CG8,CK8,CO8,CS8,CW8,DA8,DE8,DI8,DM8,DQ8)+SUM(DU8,DY8,EC8,EG8,EK8,EO8,ES8,EW8,FA8,FE8)+'Amort-Proj'!Q8+SUM(FI8,FM8,FQ8,FU8,FY8,GC8,GG8,GK8,GO8,GS8,GW8,HA8,HE8,HI8)+SUM(HM8,HQ8,HU8,HY8,IC8,IG8,IK8,IO8,IS8)","v":0},{"$error":"#DIV/0!"},2020,41,{"$f":"IF(VLOOKUP(D8,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D8,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D8<111),IF(D8<71,F7+E$4*VLOOKUP(D7,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D7,Lookups!$DH$3:$DU$53,2)+IF(D8<64,E$4*VLOOKUP(D7,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D7,Lookups!$DH$3:$DU$53,13,0))-F7*VLOOKUP(D7,Lookups!$A$3:$O$93,15),F7-F7*VLOOKUP(D7,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D8<111,VLOOKUP($C8,Lookups!$T$3:$DG$93,D$2+2),0)","v":2699.6840944715195},40,{"$f":"IF(VLOOKUP(H8,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H8,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H8<111),IF(H8<71,J7+I$5*VLOOKUP(H7,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H7,Lookups!$DH$3:$DU$53,2)+IF(H8<64,I$5*VLOOKUP(H7,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H7,Lookups!$DH$3:$DU$53,13,0))-J7*VLOOKUP(H7,Lookups!$A$3:$O$93,15),J7-J7*VLOOKUP(H7,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H8<111,VLOOKUP($C8,Lookups!$T$3:$DG$93,H$2+2),0)","v":2654.910764189096},{"$f":"1+L7","v":39},{"$f":"IF(VLOOKUP(L8,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L8,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L8<111),IF(L8<71,N7+M$6*VLOOKUP(L7,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L7,Lookups!$DH$3:$DU$53,2)+IF(L8<64,M$6*VLOOKUP(L7,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L7,Lookups!$DH$3:$DU$53,13,0))-N7*VLOOKUP(L7,Lookups!$A$3:$O$93,15),N7-N7*VLOOKUP(L7,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L8<111,VLOOKUP($C8,Lookups!$T$3:$DG$93,L$2+2),0)","v":2616.1545876284131},{"$f":"1+P7","v":38},{"$f":"IF(VLOOKUP(P8,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P8,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P8<111),IF(P8<71,R7+Q$7*VLOOKUP(P7,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P7,Lookups!$DH$3:$DU$53,2)+IF(P8<64,Q$7*VLOOKUP(P7,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P7,Lookups!$DH$3:$DU$53,13,0))-R7*VLOOKUP(P7,Lookups!$A$3:$O$93,15),R7-R7*VLOOKUP(P7,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P8<111,VLOOKUP($C8,Lookups!$T$3:$DG$93,P$2+2),0)","v":2512.0820933121086},37,0,0,{"$f":"IF(T8<111,VLOOKUP($C8,Lookups!$T$3:$DG$93,T$2+2),0)","v":2417.6482419119261},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E9,I9,M9,Q9,U9,Y9,AC9,AG9,AK9,AO9,AS9,AW9,BA9,BE9,BI9,BM9,BQ9,BU9,BY9,CC9,CG9,CK9,CO9,CS9,CW9,DA9,DE9,DI9,DM9,DQ9)+SUM(DU9,DY9,EC9,EG9,EK9,EO9,ES9,EW9,FA9,FE9)+'Amort-Proj'!Q9+SUM(FI9,FM9,FQ9,FU9,FY9,GC9,GG9,GK9,GO9,GS9,GW9,HA9,HE9,HI9)+SUM(HM9,HQ9,HU9,HY9,IC9,IG9,IK9,IO9,IS9)","v":0},{"$error":"#DIV/0!"},2021,42,{"$f":"IF(VLOOKUP(D9,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D9,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D9<111),IF(D9<71,F8+E$4*VLOOKUP(D8,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D8,Lookups!$DH$3:$DU$53,2)+IF(D9<64,E$4*VLOOKUP(D8,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D8,Lookups!$DH$3:$DU$53,13,0))-F8*VLOOKUP(D8,Lookups!$A$3:$O$93,15),F8-F8*VLOOKUP(D8,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D9<111,VLOOKUP($C9,Lookups!$T$3:$DG$93,D$2+2),0)","v":2981.375748704304},41,{"$f":"IF(VLOOKUP(H9,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H9,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H9<111),IF(H9<71,J8+I$5*VLOOKUP(H8,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H8,Lookups!$DH$3:$DU$53,2)+IF(H9<64,I$5*VLOOKUP(H8,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H8,Lookups!$DH$3:$DU$53,13,0))-J8*VLOOKUP(H8,Lookups!$A$3:$O$93,15),J8-J8*VLOOKUP(H8,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H9<111,VLOOKUP($C9,Lookups!$T$3:$DG$93,H$2+2),0)","v":2929.1572425015984},40,{"$f":"IF(VLOOKUP(L9,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L9,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L9<111),IF(L9<71,N8+M$6*VLOOKUP(L8,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L8,Lookups!$DH$3:$DU$53,2)+IF(L9<64,M$6*VLOOKUP(L8,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L8,Lookups!$DH$3:$DU$53,13,0))-N8*VLOOKUP(L8,Lookups!$A$3:$O$93,15),N8-N8*VLOOKUP(L8,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L9<111,VLOOKUP($C9,Lookups!$T$3:$DG$93,L$2+2),0)","v":2880.5781791451691},{"$f":"1+P8","v":39},{"$f":"IF(VLOOKUP(P9,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P9,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P9<111),IF(P9<71,R8+Q$7*VLOOKUP(P8,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P8,Lookups!$DH$3:$DU$53,2)+IF(P9<64,Q$7*VLOOKUP(P8,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P8,Lookups!$DH$3:$DU$53,13,0))-R8*VLOOKUP(P8,Lookups!$A$3:$O$93,15),R8-R8*VLOOKUP(P8,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P9<111,VLOOKUP($C9,Lookups!$T$3:$DG$93,P$2+2),0)","v":2760.0430899479757},{"$f":"1+T8","v":38},{"$f":"IF(VLOOKUP(T9,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T9,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T9<111),IF(T9<71,V8+U$8*VLOOKUP(T8,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T8,Lookups!$DH$3:$DU$53,2)+IF(T9<64,U$8*VLOOKUP(T8,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T8,Lookups!$DH$3:$DU$53,13,0))-V8*VLOOKUP(T8,Lookups!$A$3:$O$93,15),V8-V8*VLOOKUP(T8,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T9<111,VLOOKUP($C9,Lookups!$T$3:$DG$93,T$2+2),0)","v":2650.2466084442744},37,0,0,{"$f":"IF(X9<111,VLOOKUP($C9,Lookups!$T$3:$DG$93,X$2+2),0)","v":2550.6188952170819},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E10,I10,M10,Q10,U10,Y10,AC10,AG10,AK10,AO10,AS10,AW10,BA10,BE10,BI10,BM10,BQ10,BU10,BY10,CC10,CG10,CK10,CO10,CS10,CW10,DA10,DE10,DI10,DM10,DQ10)+SUM(DU10,DY10,EC10,EG10,EK10,EO10,ES10,EW10,FA10,FE10)+'Amort-Proj'!Q10+SUM(FI10,FM10,FQ10,FU10,FY10,GC10,GG10,GK10,GO10,GS10,GW10,HA10,HE10,HI10)+SUM(HM10,HQ10,HU10,HY10,IC10,IG10,IK10,IO10,IS10)","v":0},{"$error":"#DIV/0!"},2022,43,{"$f":"IF(VLOOKUP(D10,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D10,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D10<111),IF(D10<71,F9+E$4*VLOOKUP(D9,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D9,Lookups!$DH$3:$DU$53,2)+IF(D10<64,E$4*VLOOKUP(D9,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D9,Lookups!$DH$3:$DU$53,13,0))-F9*VLOOKUP(D9,Lookups!$A$3:$O$93,15),F9-F9*VLOOKUP(D9,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D10<111,VLOOKUP($C10,Lookups!$T$3:$DG$93,D$2+2),0)","v":2943.1810240728046},42,{"$f":"IF(VLOOKUP(H10,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H10,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H10<111),IF(H10<71,J9+I$5*VLOOKUP(H9,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H9,Lookups!$DH$3:$DU$53,2)+IF(H10<64,I$5*VLOOKUP(H9,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H9,Lookups!$DH$3:$DU$53,13,0))-J9*VLOOKUP(H9,Lookups!$A$3:$O$93,15),J9-J9*VLOOKUP(H9,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H10<111,VLOOKUP($C10,Lookups!$T$3:$DG$93,H$2+2),0)","v":3234.7926873441697},41,{"$f":"IF(VLOOKUP(L10,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L10,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L10<111),IF(L10<71,N9+M$6*VLOOKUP(L9,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L9,Lookups!$DH$3:$DU$53,2)+IF(L10<64,M$6*VLOOKUP(L9,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L9,Lookups!$DH$3:$DU$53,13,0))-N9*VLOOKUP(L9,Lookups!$A$3:$O$93,15),N9-N9*VLOOKUP(L9,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L10<111,VLOOKUP($C10,Lookups!$T$3:$DG$93,L$2+2),0)","v":3178.1356081142339},40,{"$f":"IF(VLOOKUP(P10,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P10,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P10<111),IF(P10<71,R9+Q$7*VLOOKUP(P9,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P9,Lookups!$DH$3:$DU$53,2)+IF(P10<64,Q$7*VLOOKUP(P9,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P9,Lookups!$DH$3:$DU$53,13,0))-R9*VLOOKUP(P9,Lookups!$A$3:$O$93,15),R9-R9*VLOOKUP(P9,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P10<111,VLOOKUP($C10,Lookups!$T$3:$DG$93,P$2+2),0)","v":3039.0099789981532},{"$f":"1+T9","v":39},{"$f":"IF(VLOOKUP(T10,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T10,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T10<111),IF(T10<71,V9+U$8*VLOOKUP(T9,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T9,Lookups!$DH$3:$DU$53,2)+IF(T10<64,U$8*VLOOKUP(T9,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T9,Lookups!$DH$3:$DU$53,13,0))-V9*VLOOKUP(T9,Lookups!$A$3:$O$93,15),V9-V9*VLOOKUP(T9,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T10<111,VLOOKUP($C10,Lookups!$T$3:$DG$93,T$2+2),0)","v":2911.8454598951143},{"$f":"1+X9","v":38},{"$f":"IF(VLOOKUP(X10,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X10,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X10<111),IF(X10<71,Z9+Y$9*VLOOKUP(X9,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X9,Lookups!$DH$3:$DU$53,2)+IF(X10<64,Y$9*VLOOKUP(X9,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X9,Lookups!$DH$3:$DU$53,13,0))-Z9*VLOOKUP(X9,Lookups!$A$3:$O$93,15),Z9-Z9*VLOOKUP(X9,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X10<111,VLOOKUP($C10,Lookups!$T$3:$DG$93,X$2+2),0)","v":2796.0101719087093},37,0,0,{"$f":"IF(AB10<111,VLOOKUP($C10,Lookups!$T$3:$DG$93,AB$2+2),0)","v":2693.4535533492385},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E11,I11,M11,Q11,U11,Y11,AC11,AG11,AK11,AO11,AS11,AW11,BA11,BE11,BI11,BM11,BQ11,BU11,BY11,CC11,CG11,CK11,CO11,CS11,CW11,DA11,DE11,DI11,DM11,DQ11)+SUM(DU11,DY11,EC11,EG11,EK11,EO11,ES11,EW11,FA11,FE11)+'Amort-Proj'!Q11+SUM(FI11,FM11,FQ11,FU11,FY11,GC11,GG11,GK11,GO11,GS11,GW11,HA11,HE11,HI11)+SUM(HM11,HQ11,HU11,HY11,IC11,IG11,IK11,IO11,IS11)","v":0},{"$error":"#DIV/0!"},2023,44,{"$f":"IF(VLOOKUP(D11,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D11,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D11<111),IF(D11<71,F10+E$4*VLOOKUP(D10,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D10,Lookups!$DH$3:$DU$53,2)+IF(D11<64,E$4*VLOOKUP(D10,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D10,Lookups!$DH$3:$DU$53,13,0))-F10*VLOOKUP(D10,Lookups!$A$3:$O$93,15),F10-F10*VLOOKUP(D10,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D11<111,VLOOKUP($C11,Lookups!$T$3:$DG$93,D$2+2),0)","v":2886.344841957939},43,{"$f":"IF(VLOOKUP(H11,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H11,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H11<111),IF(H11<71,J10+I$5*VLOOKUP(H10,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H10,Lookups!$DH$3:$DU$53,2)+IF(H11<64,I$5*VLOOKUP(H10,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H10,Lookups!$DH$3:$DU$53,13,0))-J10*VLOOKUP(H10,Lookups!$A$3:$O$93,15),J10-J10*VLOOKUP(H10,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H11<111,VLOOKUP($C11,Lookups!$T$3:$DG$93,H$2+2),0)","v":3193.3514111189929},42,{"$f":"IF(VLOOKUP(L11,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L11,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L11<111),IF(L11<71,N10+M$6*VLOOKUP(L10,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L10,Lookups!$DH$3:$DU$53,2)+IF(L11<64,M$6*VLOOKUP(L10,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L10,Lookups!$DH$3:$DU$53,13,0))-N10*VLOOKUP(L10,Lookups!$A$3:$O$93,15),N10-N10*VLOOKUP(L10,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L11<111,VLOOKUP($C11,Lookups!$T$3:$DG$93,L$2+2),0)","v":3509.7500657684241},41,{"$f":"IF(VLOOKUP(P11,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P11,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P11<111),IF(P11<71,R10+Q$7*VLOOKUP(P10,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P10,Lookups!$DH$3:$DU$53,2)+IF(P11<64,Q$7*VLOOKUP(P10,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P10,Lookups!$DH$3:$DU$53,13,0))-R10*VLOOKUP(P10,Lookups!$A$3:$O$93,15),R10-R10*VLOOKUP(P10,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P11<111,VLOOKUP($C11,Lookups!$T$3:$DG$93,P$2+2),0)","v":3352.9330665605166},40,{"$f":"IF(VLOOKUP(T11,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T11,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T11<111),IF(T11<71,V10+U$8*VLOOKUP(T10,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T10,Lookups!$DH$3:$DU$53,2)+IF(T11<64,U$8*VLOOKUP(T10,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T10,Lookups!$DH$3:$DU$53,13,0))-V10*VLOOKUP(T10,Lookups!$A$3:$O$93,15),V10-V10*VLOOKUP(T10,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T11<111,VLOOKUP($C11,Lookups!$T$3:$DG$93,T$2+2),0)","v":3206.1555278430515},{"$f":"1+X10","v":39},{"$f":"IF(VLOOKUP(X11,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X11,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X11<111),IF(X11<71,Z10+Y$9*VLOOKUP(X10,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X10,Lookups!$DH$3:$DU$53,2)+IF(X11<64,Y$9*VLOOKUP(X10,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X10,Lookups!$DH$3:$DU$53,13,0))-Z10*VLOOKUP(X10,Lookups!$A$3:$O$93,15),Z10-Z10*VLOOKUP(X10,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X11<111,VLOOKUP($C11,Lookups!$T$3:$DG$93,X$2+2),0)","v":3071.9969601893454},{"$f":"1+AB10","v":38},{"$f":"IF(VLOOKUP(AB11,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB11,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB11<111),IF(AB11<71,AD10+AC$10*VLOOKUP(AB10,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB10,Lookups!$DH$3:$DU$53,2)+IF(AB11<64,AC$10*VLOOKUP(AB10,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB10,Lookups!$DH$3:$DU$53,13,0))-AD10*VLOOKUP(AB10,Lookups!$A$3:$O$93,15),AD10-AD10*VLOOKUP(AB10,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB11<111,VLOOKUP($C11,Lookups!$T$3:$DG$93,AB$2+2),0)","v":2952.586741535597},37,0,0,{"$f":"IF(AF11<111,VLOOKUP($C11,Lookups!$T$3:$DG$93,AF$2+2),0)","v":2844.2869523367958},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E12,I12,M12,Q12,U12,Y12,AC12,AG12,AK12,AO12,AS12,AW12,BA12,BE12,BI12,BM12,BQ12,BU12,BY12,CC12,CG12,CK12,CO12,CS12,CW12,DA12,DE12,DI12,DM12,DQ12)+SUM(DU12,DY12,EC12,EG12,EK12,EO12,ES12,EW12,FA12,FE12)+'Amort-Proj'!Q12+SUM(FI12,FM12,FQ12,FU12,FY12,GC12,GG12,GK12,GO12,GS12,GW12,HA12,HE12,HI12)+SUM(HM12,HQ12,HU12,HY12,IC12,IG12,IK12,IO12,IS12)","v":0},{"$error":"#DIV/0!"},2024,45,{"$f":"IF(VLOOKUP(D12,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D12,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D12<111),IF(D12<71,F11+E$4*VLOOKUP(D11,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D11,Lookups!$DH$3:$DU$53,2)+IF(D12<64,E$4*VLOOKUP(D11,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D11,Lookups!$DH$3:$DU$53,13,0))-F11*VLOOKUP(D11,Lookups!$A$3:$O$93,15),F11-F11*VLOOKUP(D11,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D12<111,VLOOKUP($C12,Lookups!$T$3:$DG$93,D$2+2),0)","v":2809.8838567308544},44,{"$f":"IF(VLOOKUP(H12,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H12,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H12<111),IF(H12<71,J11+I$5*VLOOKUP(H11,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H11,Lookups!$DH$3:$DU$53,2)+IF(H12<64,I$5*VLOOKUP(H11,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H11,Lookups!$DH$3:$DU$53,13,0))-J11*VLOOKUP(H11,Lookups!$A$3:$O$93,15),J11-J11*VLOOKUP(H11,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H12<111,VLOOKUP($C12,Lookups!$T$3:$DG$93,H$2+2),0)","v":3131.6841535243639},43,{"$f":"IF(VLOOKUP(L12,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L12,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L12<111),IF(L12<71,N11+M$6*VLOOKUP(L11,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L11,Lookups!$DH$3:$DU$53,2)+IF(L12<64,M$6*VLOOKUP(L11,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L11,Lookups!$DH$3:$DU$53,13,0))-N11*VLOOKUP(L11,Lookups!$A$3:$O$93,15),N11-N11*VLOOKUP(L11,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L12<111,VLOOKUP($C12,Lookups!$T$3:$DG$93,L$2+2),0)","v":3464.7862810641072},42,{"$f":"IF(VLOOKUP(P12,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P12,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P12<111),IF(P12<71,R11+Q$7*VLOOKUP(P11,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P11,Lookups!$DH$3:$DU$53,2)+IF(P12<64,Q$7*VLOOKUP(P11,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P11,Lookups!$DH$3:$DU$53,13,0))-R11*VLOOKUP(P11,Lookups!$A$3:$O$93,15),R11-R11*VLOOKUP(P11,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P12<111,VLOOKUP($C12,Lookups!$T$3:$DG$93,P$2+2),0)","v":3702.786319385687},41,{"$f":"IF(VLOOKUP(T12,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T12,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T12<111),IF(T12<71,V11+U$8*VLOOKUP(T11,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T11,Lookups!$DH$3:$DU$53,2)+IF(T12<64,U$8*VLOOKUP(T11,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T11,Lookups!$DH$3:$DU$53,13,0))-V11*VLOOKUP(T11,Lookups!$A$3:$O$93,15),V11-V11*VLOOKUP(T11,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T12<111,VLOOKUP($C12,Lookups!$T$3:$DG$93,T$2+2),0)","v":3537.344385221345},40,{"$f":"IF(VLOOKUP(X12,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X12,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X12<111),IF(X12<71,Z11+Y$9*VLOOKUP(X11,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X11,Lookups!$DH$3:$DU$53,2)+IF(X12<64,Y$9*VLOOKUP(X11,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X11,Lookups!$DH$3:$DU$53,13,0))-Z11*VLOOKUP(X11,Lookups!$A$3:$O$93,15),Z11-Z11*VLOOKUP(X11,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X12<111,VLOOKUP($C12,Lookups!$T$3:$DG$93,X$2+2),0)","v":3382.494081874419},{"$f":"1+AB11","v":39},{"$f":"IF(VLOOKUP(AB12,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB12,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB12<111),IF(AB12<71,AD11+AC$10*VLOOKUP(AB11,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB11,Lookups!$DH$3:$DU$53,2)+IF(AB12<64,AC$10*VLOOKUP(AB11,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB11,Lookups!$DH$3:$DU$53,13,0))-AD11*VLOOKUP(AB11,Lookups!$A$3:$O$93,15),AD11-AD11*VLOOKUP(AB11,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB12<111,VLOOKUP($C12,Lookups!$T$3:$DG$93,AB$2+2),0)","v":3244.0287899599489},{"$f":"1+AF11","v":38},{"$f":"IF(VLOOKUP(AF12,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF12,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF12<111),IF(AF12<71,AH11+AG$11*VLOOKUP(AF11,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF11,Lookups!$DH$3:$DU$53,2)+IF(AF12<64,AG$11*VLOOKUP(AF11,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF11,Lookups!$DH$3:$DU$53,13,0))-AH11*VLOOKUP(AF11,Lookups!$A$3:$O$93,15),AH11-AH11*VLOOKUP(AF11,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF12<111,VLOOKUP($C12,Lookups!$T$3:$DG$93,AF$2+2),0)","v":3117.9315990615905},37,0,0,{"$f":"IF(AJ12<111,VLOOKUP($C12,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":3006.4113086199932},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E13,I13,M13,Q13,U13,Y13,AC13,AG13,AK13,AO13,AS13,AW13,BA13,BE13,BI13,BM13,BQ13,BU13,BY13,CC13,CG13,CK13,CO13,CS13,CW13,DA13,DE13,DI13,DM13,DQ13)+SUM(DU13,DY13,EC13,EG13,EK13,EO13,ES13,EW13,FA13,FE13)+'Amort-Proj'!Q13+SUM(FI13,FM13,FQ13,FU13,FY13,GC13,GG13,GK13,GO13,GS13,GW13,HA13,HE13,HI13)+SUM(HM13,HQ13,HU13,HY13,IC13,IG13,IK13,IO13,IS13)","v":0},{"$error":"#DIV/0!"},2025,46,{"$f":"IF(VLOOKUP(D13,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D13,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D13<111),IF(D13<71,F12+E$4*VLOOKUP(D12,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D12,Lookups!$DH$3:$DU$53,2)+IF(D13<64,E$4*VLOOKUP(D12,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D12,Lookups!$DH$3:$DU$53,13,0))-F12*VLOOKUP(D12,Lookups!$A$3:$O$93,15),F12-F12*VLOOKUP(D12,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D13<111,VLOOKUP($C13,Lookups!$T$3:$DG$93,D$2+2),0)","v":2718.0209861734274},45,{"$f":"IF(VLOOKUP(H13,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H13,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H13<111),IF(H13<71,J12+I$5*VLOOKUP(H12,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H12,Lookups!$DH$3:$DU$53,2)+IF(H13<64,I$5*VLOOKUP(H12,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H12,Lookups!$DH$3:$DU$53,13,0))-J12*VLOOKUP(H12,Lookups!$A$3:$O$93,15),J12-J12*VLOOKUP(H12,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H13<111,VLOOKUP($C13,Lookups!$T$3:$DG$93,H$2+2),0)","v":3048.7239845529771},44,{"$f":"IF(VLOOKUP(L13,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L13,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L13<111),IF(L13<71,N12+M$6*VLOOKUP(L12,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L12,Lookups!$DH$3:$DU$53,2)+IF(L13<64,M$6*VLOOKUP(L12,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L12,Lookups!$DH$3:$DU$53,13,0))-N12*VLOOKUP(L12,Lookups!$A$3:$O$93,15),N12-N12*VLOOKUP(L12,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L13<111,VLOOKUP($C13,Lookups!$T$3:$DG$93,L$2+2),0)","v":3397.8773065739347},43,{"$f":"IF(VLOOKUP(P13,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P13,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P13<111),IF(P13<71,R12+Q$7*VLOOKUP(P12,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P12,Lookups!$DH$3:$DU$53,2)+IF(P13<64,Q$7*VLOOKUP(P12,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P12,Lookups!$DH$3:$DU$53,13,0))-R12*VLOOKUP(P12,Lookups!$A$3:$O$93,15),R12-R12*VLOOKUP(P12,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P13<111,VLOOKUP($C13,Lookups!$T$3:$DG$93,P$2+2),0)","v":3655.3495265226329},42,{"$f":"IF(VLOOKUP(T13,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T13,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T13<111),IF(T13<71,V12+U$8*VLOOKUP(T12,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T12,Lookups!$DH$3:$DU$53,2)+IF(T13<64,U$8*VLOOKUP(T12,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T12,Lookups!$DH$3:$DU$53,13,0))-V12*VLOOKUP(T12,Lookups!$A$3:$O$93,15),V12-V12*VLOOKUP(T12,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T13<111,VLOOKUP($C13,Lookups!$T$3:$DG$93,T$2+2),0)","v":3906.4395669518995},41,{"$f":"IF(VLOOKUP(X13,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X13,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X13<111),IF(X13<71,Z12+Y$9*VLOOKUP(X12,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X12,Lookups!$DH$3:$DU$53,2)+IF(X13<64,Y$9*VLOOKUP(X12,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X12,Lookups!$DH$3:$DU$53,13,0))-Z12*VLOOKUP(X12,Lookups!$A$3:$O$93,15),Z12-Z12*VLOOKUP(X12,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X13<111,VLOOKUP($C13,Lookups!$T$3:$DG$93,X$2+2),0)","v":3731.8983264085186},40,{"$f":"IF(VLOOKUP(AB13,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB13,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB13<111),IF(AB13<71,AD12+AC$10*VLOOKUP(AB12,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB12,Lookups!$DH$3:$DU$53,2)+IF(AB13<64,AC$10*VLOOKUP(AB12,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB12,Lookups!$DH$3:$DU$53,13,0))-AD12*VLOOKUP(AB12,Lookups!$A$3:$O$93,15),AD12-AD12*VLOOKUP(AB12,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB13<111,VLOOKUP($C13,Lookups!$T$3:$DG$93,AB$2+2),0)","v":3571.9137504593864},{"$f":"1+AF12","v":39},{"$f":"IF(VLOOKUP(AF13,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF13,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF13<111),IF(AF13<71,AH12+AG$11*VLOOKUP(AF12,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF12,Lookups!$DH$3:$DU$53,2)+IF(AF13<64,AG$11*VLOOKUP(AF12,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF12,Lookups!$DH$3:$DU$53,13,0))-AH12*VLOOKUP(AF12,Lookups!$A$3:$O$93,15),AH12-AH12*VLOOKUP(AF12,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF13<111,VLOOKUP($C13,Lookups!$T$3:$DG$93,AF$2+2),0)","v":3425.694402197706},{"$f":"1+AJ12","v":38},{"$f":"IF(VLOOKUP(AJ13,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ13,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ13<111),IF(AJ13<71,AL12+AK$12*VLOOKUP(AJ12,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ12,Lookups!$DH$3:$DU$53,2)+IF(AJ13<64,AK$12*VLOOKUP(AJ12,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ12,Lookups!$DH$3:$DU$53,13,0))-AL12*VLOOKUP(AJ12,Lookups!$A$3:$O$93,15),AL12-AL12*VLOOKUP(AJ12,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ13<111,VLOOKUP($C13,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":3295.6537002081009},37,0,0,{"$f":"IF(AN13<111,VLOOKUP($C13,Lookups!$T$3:$DG$93,AN$2+2),0)","v":3177.7767532113326},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E14,I14,M14,Q14,U14,Y14,AC14,AG14,AK14,AO14,AS14,AW14,BA14,BE14,BI14,BM14,BQ14,BU14,BY14,CC14,CG14,CK14,CO14,CS14,CW14,DA14,DE14,DI14,DM14,DQ14)+SUM(DU14,DY14,EC14,EG14,EK14,EO14,ES14,EW14,FA14,FE14)+'Amort-Proj'!Q14+SUM(FI14,FM14,FQ14,FU14,FY14,GC14,GG14,GK14,GO14,GS14,GW14,HA14,HE14,HI14)+SUM(HM14,HQ14,HU14,HY14,IC14,IG14,IK14,IO14,IS14)","v":0},{"$error":"#DIV/0!"},2026,47,{"$f":"IF(VLOOKUP(D14,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D14,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D14<111),IF(D14<71,F13+E$4*VLOOKUP(D13,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D13,Lookups!$DH$3:$DU$53,2)+IF(D14<64,E$4*VLOOKUP(D13,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D13,Lookups!$DH$3:$DU$53,13,0))-F13*VLOOKUP(D13,Lookups!$A$3:$O$93,15),F13-F13*VLOOKUP(D13,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D14<111,VLOOKUP($C14,Lookups!$T$3:$DG$93,D$2+2),0)","v":2609.3403654329259},46,{"$f":"IF(VLOOKUP(H14,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H14,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H14<111),IF(H14<71,J13+I$5*VLOOKUP(H13,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H13,Lookups!$DH$3:$DU$53,2)+IF(H14<64,I$5*VLOOKUP(H13,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H13,Lookups!$DH$3:$DU$53,13,0))-J13*VLOOKUP(H13,Lookups!$A$3:$O$93,15),J13-J13*VLOOKUP(H13,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H14<111,VLOOKUP($C14,Lookups!$T$3:$DG$93,H$2+2),0)","v":2949.0527699981685},45,{"$f":"IF(VLOOKUP(L14,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L14,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L14<111),IF(L14<71,N13+M$6*VLOOKUP(L13,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L13,Lookups!$DH$3:$DU$53,2)+IF(L14<64,M$6*VLOOKUP(L13,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L13,Lookups!$DH$3:$DU$53,13,0))-N13*VLOOKUP(L13,Lookups!$A$3:$O$93,15),N13-N13*VLOOKUP(L13,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L14<111,VLOOKUP($C14,Lookups!$T$3:$DG$93,L$2+2),0)","v":3307.8655232399801},44,{"$f":"IF(VLOOKUP(P14,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P14,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P14<111),IF(P14<71,R13+Q$7*VLOOKUP(P13,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P13,Lookups!$DH$3:$DU$53,2)+IF(P14<64,Q$7*VLOOKUP(P13,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P13,Lookups!$DH$3:$DU$53,13,0))-R13*VLOOKUP(P13,Lookups!$A$3:$O$93,15),R13-R13*VLOOKUP(P13,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P14<111,VLOOKUP($C14,Lookups!$T$3:$DG$93,P$2+2),0)","v":3584.760558435501},43,{"$f":"IF(VLOOKUP(T14,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T14,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T14<111),IF(T14<71,V13+U$8*VLOOKUP(T13,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T13,Lookups!$DH$3:$DU$53,2)+IF(T14<64,U$8*VLOOKUP(T13,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T13,Lookups!$DH$3:$DU$53,13,0))-V13*VLOOKUP(T13,Lookups!$A$3:$O$93,15),V13-V13*VLOOKUP(T13,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T14<111,VLOOKUP($C14,Lookups!$T$3:$DG$93,T$2+2),0)","v":3856.3937504813775},42,{"$f":"IF(VLOOKUP(X14,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X14,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X14<111),IF(X14<71,Z13+Y$9*VLOOKUP(X13,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X13,Lookups!$DH$3:$DU$53,2)+IF(X14<64,Y$9*VLOOKUP(X13,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X13,Lookups!$DH$3:$DU$53,13,0))-Z13*VLOOKUP(X13,Lookups!$A$3:$O$93,15),Z13-Z13*VLOOKUP(X13,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X14<111,VLOOKUP($C14,Lookups!$T$3:$DG$93,X$2+2),0)","v":4121.2937431342534},41,{"$f":"IF(VLOOKUP(AB14,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB14,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB14<111),IF(AB14<71,AD13+AC$10*VLOOKUP(AB13,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB13,Lookups!$DH$3:$DU$53,2)+IF(AB14<64,AC$10*VLOOKUP(AB13,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB13,Lookups!$DH$3:$DU$53,13,0))-AD13*VLOOKUP(AB13,Lookups!$A$3:$O$93,15),AD13-AD13*VLOOKUP(AB13,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB14<111,VLOOKUP($C14,Lookups!$T$3:$DG$93,AB$2+2),0)","v":3940.8846326873959},40,{"$f":"IF(VLOOKUP(AF14,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF14,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF14<111),IF(AF14<71,AH13+AG$11*VLOOKUP(AF13,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF13,Lookups!$DH$3:$DU$53,2)+IF(AF14<64,AG$11*VLOOKUP(AF13,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF13,Lookups!$DH$3:$DU$53,13,0))-AH13*VLOOKUP(AF13,Lookups!$A$3:$O$93,15),AH13-AH13*VLOOKUP(AF13,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF14<111,VLOOKUP($C14,Lookups!$T$3:$DG$93,AF$2+2),0)","v":3771.9409204851122},{"$f":"1+AJ13","v":39},{"$f":"IF(VLOOKUP(AJ14,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ14,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ14<111),IF(AJ14<71,AL13+AK$12*VLOOKUP(AJ13,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ13,Lookups!$DH$3:$DU$53,2)+IF(AJ14<64,AK$12*VLOOKUP(AJ13,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ13,Lookups!$DH$3:$DU$53,13,0))-AL13*VLOOKUP(AJ13,Lookups!$A$3:$O$93,15),AL13-AL13*VLOOKUP(AJ13,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ14<111,VLOOKUP($C14,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":3620.958983122975},{"$f":"1+AN13","v":38},{"$f":"IF(VLOOKUP(AN14,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN14,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN14<111),IF(AN14<71,AP13+AO$13*VLOOKUP(AN13,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN13,Lookups!$DH$3:$DU$53,2)+IF(AN14<64,AO$13*VLOOKUP(AN13,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN13,Lookups!$DH$3:$DU$53,13,0))-AP13*VLOOKUP(AN13,Lookups!$A$3:$O$93,15),AP13-AP13*VLOOKUP(AN13,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN14<111,VLOOKUP($C14,Lookups!$T$3:$DG$93,AN$2+2),0)","v":3483.5059611199626},37,0,0,{"$f":"IF(AR14<111,VLOOKUP($C14,Lookups!$T$3:$DG$93,AR$2+2),0)","v":3358.9100281443784},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E15,I15,M15,Q15,U15,Y15,AC15,AG15,AK15,AO15,AS15,AW15,BA15,BE15,BI15,BM15,BQ15,BU15,BY15,CC15,CG15,CK15,CO15,CS15,CW15,DA15,DE15,DI15,DM15,DQ15)+SUM(DU15,DY15,EC15,EG15,EK15,EO15,ES15,EW15,FA15,FE15)+'Amort-Proj'!Q15+SUM(FI15,FM15,FQ15,FU15,FY15,GC15,GG15,GK15,GO15,GS15,GW15,HA15,HE15,HI15)+SUM(HM15,HQ15,HU15,HY15,IC15,IG15,IK15,IO15,IS15)","v":0},{"$error":"#DIV/0!"},2027,48,{"$f":"IF(VLOOKUP(D15,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D15,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D15<111),IF(D15<71,F14+E$4*VLOOKUP(D14,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D14,Lookups!$DH$3:$DU$53,2)+IF(D15<64,E$4*VLOOKUP(D14,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D14,Lookups!$DH$3:$DU$53,13,0))-F14*VLOOKUP(D14,Lookups!$A$3:$O$93,15),F14-F14*VLOOKUP(D14,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D15<111,VLOOKUP($C15,Lookups!$T$3:$DG$93,D$2+2),0)","v":2689.1248594983581},47,{"$f":"IF(VLOOKUP(H15,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H15,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H15<111),IF(H15<71,J14+I$5*VLOOKUP(H14,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H14,Lookups!$DH$3:$DU$53,2)+IF(H15<64,I$5*VLOOKUP(H14,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H14,Lookups!$DH$3:$DU$53,13,0))-J14*VLOOKUP(H14,Lookups!$A$3:$O$93,15),J14-J14*VLOOKUP(H14,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H15<111,VLOOKUP($C15,Lookups!$T$3:$DG$93,H$2+2),0)","v":2831.1342964947244},46,{"$f":"IF(VLOOKUP(L15,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L15,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L15<111),IF(L15<71,N14+M$6*VLOOKUP(L14,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L14,Lookups!$DH$3:$DU$53,2)+IF(L15<64,M$6*VLOOKUP(L14,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L14,Lookups!$DH$3:$DU$53,13,0))-N14*VLOOKUP(L14,Lookups!$A$3:$O$93,15),N14-N14*VLOOKUP(L14,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L15<111,VLOOKUP($C15,Lookups!$T$3:$DG$93,L$2+2),0)","v":3199.7222554480127},45,{"$f":"IF(VLOOKUP(P15,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P15,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P15<111),IF(P15<71,R14+Q$7*VLOOKUP(P14,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P14,Lookups!$DH$3:$DU$53,2)+IF(P15<64,Q$7*VLOOKUP(P14,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P14,Lookups!$DH$3:$DU$53,13,0))-R14*VLOOKUP(P14,Lookups!$A$3:$O$93,15),R14-R14*VLOOKUP(P14,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P15<111,VLOOKUP($C15,Lookups!$T$3:$DG$93,P$2+2),0)","v":3489.798127018179},44,{"$f":"IF(VLOOKUP(T15,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T15,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T15<111),IF(T15<71,V14+U$8*VLOOKUP(T14,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T14,Lookups!$DH$3:$DU$53,2)+IF(T15<64,U$8*VLOOKUP(T14,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T14,Lookups!$DH$3:$DU$53,13,0))-V14*VLOOKUP(T14,Lookups!$A$3:$O$93,15),V14-V14*VLOOKUP(T14,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T15<111,VLOOKUP($C15,Lookups!$T$3:$DG$93,T$2+2),0)","v":3781.9223891494535},43,{"$f":"IF(VLOOKUP(X15,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X15,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X15<111),IF(X15<71,Z14+Y$9*VLOOKUP(X14,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X14,Lookups!$DH$3:$DU$53,2)+IF(X15<64,Y$9*VLOOKUP(X14,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X14,Lookups!$DH$3:$DU$53,13,0))-Z14*VLOOKUP(X14,Lookups!$A$3:$O$93,15),Z14-Z14*VLOOKUP(X14,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X15<111,VLOOKUP($C15,Lookups!$T$3:$DG$93,X$2+2),0)","v":4068.4954067578533},42,{"$f":"IF(VLOOKUP(AB15,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB15,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB15<111),IF(AB15<71,AD14+AC$10*VLOOKUP(AB14,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB14,Lookups!$DH$3:$DU$53,2)+IF(AB15<64,AC$10*VLOOKUP(AB14,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB14,Lookups!$DH$3:$DU$53,13,0))-AD14*VLOOKUP(AB14,Lookups!$A$3:$O$93,15),AD14-AD14*VLOOKUP(AB14,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB15<111,VLOOKUP($C15,Lookups!$T$3:$DG$93,AB$2+2),0)","v":4352.0861927497717},41,{"$f":"IF(VLOOKUP(AF15,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF15,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF15<111),IF(AF15<71,AH14+AG$11*VLOOKUP(AF14,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF14,Lookups!$DH$3:$DU$53,2)+IF(AF15<64,AG$11*VLOOKUP(AF14,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF14,Lookups!$DH$3:$DU$53,13,0))-AH14*VLOOKUP(AF14,Lookups!$A$3:$O$93,15),AH14-AH14*VLOOKUP(AF14,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF15<111,VLOOKUP($C15,Lookups!$T$3:$DG$93,AF$2+2),0)","v":4161.5741721178902},40,{"$f":"IF(VLOOKUP(AJ15,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ15,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ15<111),IF(AJ15<71,AL14+AK$12*VLOOKUP(AJ14,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ14,Lookups!$DH$3:$DU$53,2)+IF(AJ15<64,AK$12*VLOOKUP(AJ14,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ14,Lookups!$DH$3:$DU$53,13,0))-AL14*VLOOKUP(AJ14,Lookups!$A$3:$O$93,15),AL14-AL14*VLOOKUP(AJ14,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ15<111,VLOOKUP($C15,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":3986.9415529527632},{"$f":"1+AN14","v":39},{"$f":"IF(VLOOKUP(AN15,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN15,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN15<111),IF(AN15<71,AP14+AO$13*VLOOKUP(AN14,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN14,Lookups!$DH$3:$DU$53,2)+IF(AN15<64,AO$13*VLOOKUP(AN14,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN14,Lookups!$DH$3:$DU$53,13,0))-AP14*VLOOKUP(AN14,Lookups!$A$3:$O$93,15),AP14-AP14*VLOOKUP(AN14,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN15<111,VLOOKUP($C15,Lookups!$T$3:$DG$93,AN$2+2),0)","v":3827.3536451609843},{"$f":"1+AR14","v":38},{"$f":"IF(VLOOKUP(AR15,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR15,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR15<111),IF(AR15<71,AT14+AS$14*VLOOKUP(AR14,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR14,Lookups!$DH$3:$DU$53,2)+IF(AR15<64,AS$14*VLOOKUP(AR14,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR14,Lookups!$DH$3:$DU$53,13,0))-AT14*VLOOKUP(AR14,Lookups!$A$3:$O$93,15),AT14-AT14*VLOOKUP(AR14,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR15<111,VLOOKUP($C15,Lookups!$T$3:$DG$93,AR$2+2),0)","v":3682.0658009038002},37,0,0,{"$f":"IF(AV15<111,VLOOKUP($C15,Lookups!$T$3:$DG$93,AV$2+2),0)","v":3550.3678997486077},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E16,I16,M16,Q16,U16,Y16,AC16,AG16,AK16,AO16,AS16,AW16,BA16,BE16,BI16,BM16,BQ16,BU16,BY16,CC16,CG16,CK16,CO16,CS16,CW16,DA16,DE16,DI16,DM16,DQ16)+SUM(DU16,DY16,EC16,EG16,EK16,EO16,ES16,EW16,FA16,FE16)+'Amort-Proj'!Q16+SUM(FI16,FM16,FQ16,FU16,FY16,GC16,GG16,GK16,GO16,GS16,GW16,HA16,HE16,HI16)+SUM(HM16,HQ16,HU16,HY16,IC16,IG16,IK16,IO16,IS16)","v":0},{"$error":"#DIV/0!"},2028,49,{"$f":"IF(VLOOKUP(D16,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D16,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D16<111),IF(D16<71,F15+E$4*VLOOKUP(D15,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D15,Lookups!$DH$3:$DU$53,2)+IF(D16<64,E$4*VLOOKUP(D15,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D15,Lookups!$DH$3:$DU$53,13,0))-F15*VLOOKUP(D15,Lookups!$A$3:$O$93,15),F15-F15*VLOOKUP(D15,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D16<111,VLOOKUP($C16,Lookups!$T$3:$DG$93,D$2+2),0)","v":2766.5507776604909},48,{"$f":"IF(VLOOKUP(H16,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H16,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H16<111),IF(H16<71,J15+I$5*VLOOKUP(H15,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H15,Lookups!$DH$3:$DU$53,2)+IF(H16<64,I$5*VLOOKUP(H15,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H15,Lookups!$DH$3:$DU$53,13,0))-J15*VLOOKUP(H15,Lookups!$A$3:$O$93,15),J15-J15*VLOOKUP(H15,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H16<111,VLOOKUP($C16,Lookups!$T$3:$DG$93,H$2+2),0)","v":2917.7004725557185},47,{"$f":"IF(VLOOKUP(L16,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L16,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L16<111),IF(L16<71,N15+M$6*VLOOKUP(L15,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L15,Lookups!$DH$3:$DU$53,2)+IF(L16<64,M$6*VLOOKUP(L15,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L15,Lookups!$DH$3:$DU$53,13,0))-N15*VLOOKUP(L15,Lookups!$A$3:$O$93,15),N15-N15*VLOOKUP(L15,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L16<111,VLOOKUP($C16,Lookups!$T$3:$DG$93,L$2+2),0)","v":3071.7807116967761},46,{"$f":"IF(VLOOKUP(P16,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P16,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P16<111),IF(P16<71,R15+Q$7*VLOOKUP(P15,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P15,Lookups!$DH$3:$DU$53,2)+IF(P16<64,Q$7*VLOOKUP(P15,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P15,Lookups!$DH$3:$DU$53,13,0))-R15*VLOOKUP(P15,Lookups!$A$3:$O$93,15),R15-R15*VLOOKUP(P15,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P16<111,VLOOKUP($C16,Lookups!$T$3:$DG$93,P$2+2),0)","v":3375.7069794976533},45,{"$f":"IF(VLOOKUP(T16,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T16,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T16<111),IF(T16<71,V15+U$8*VLOOKUP(T15,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T15,Lookups!$DH$3:$DU$53,2)+IF(T16<64,U$8*VLOOKUP(T15,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T15,Lookups!$DH$3:$DU$53,13,0))-V15*VLOOKUP(T15,Lookups!$A$3:$O$93,15),V15-V15*VLOOKUP(T15,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T16<111,VLOOKUP($C16,Lookups!$T$3:$DG$93,T$2+2),0)","v":3681.7370240041787},44,{"$f":"IF(VLOOKUP(X16,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X16,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X16<111),IF(X16<71,Z15+Y$9*VLOOKUP(X15,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X15,Lookups!$DH$3:$DU$53,2)+IF(X16<64,Y$9*VLOOKUP(X15,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X15,Lookups!$DH$3:$DU$53,13,0))-Z15*VLOOKUP(X15,Lookups!$A$3:$O$93,15),Z15-Z15*VLOOKUP(X15,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X16<111,VLOOKUP($C16,Lookups!$T$3:$DG$93,X$2+2),0)","v":3989.9281205526731},43,{"$f":"IF(VLOOKUP(AB16,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB16,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB16<111),IF(AB16<71,AD15+AC$10*VLOOKUP(AB15,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB15,Lookups!$DH$3:$DU$53,2)+IF(AB16<64,AC$10*VLOOKUP(AB15,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB15,Lookups!$DH$3:$DU$53,13,0))-AD15*VLOOKUP(AB15,Lookups!$A$3:$O$93,15),AD15-AD15*VLOOKUP(AB15,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB16<111,VLOOKUP($C16,Lookups!$T$3:$DG$93,AB$2+2),0)","v":4296.3311495362932},42,{"$f":"IF(VLOOKUP(AF16,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF16,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF16<111),IF(AF16<71,AH15+AG$11*VLOOKUP(AF15,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF15,Lookups!$DH$3:$DU$53,2)+IF(AF16<64,AG$11*VLOOKUP(AF15,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF15,Lookups!$DH$3:$DU$53,13,0))-AH15*VLOOKUP(AF15,Lookups!$A$3:$O$93,15),AH15-AH15*VLOOKUP(AF15,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF16<111,VLOOKUP($C16,Lookups!$T$3:$DG$93,AF$2+2),0)","v":4595.8030195437595},41,{"$f":"IF(VLOOKUP(AJ16,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ16,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ16<111),IF(AJ16<71,AL15+AK$12*VLOOKUP(AJ15,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ15,Lookups!$DH$3:$DU$53,2)+IF(AJ16<64,AK$12*VLOOKUP(AJ15,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ15,Lookups!$DH$3:$DU$53,13,0))-AL15*VLOOKUP(AJ15,Lookups!$A$3:$O$93,15),AL15-AL15*VLOOKUP(AJ15,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ16<111,VLOOKUP($C16,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":4398.7838999286096},40,{"$f":"IF(VLOOKUP(AN16,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN16,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN16<111),IF(AN16<71,AP15+AO$13*VLOOKUP(AN15,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN15,Lookups!$DH$3:$DU$53,2)+IF(AN16<64,AO$13*VLOOKUP(AN15,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN15,Lookups!$DH$3:$DU$53,13,0))-AP15*VLOOKUP(AN15,Lookups!$A$3:$O$93,15),AP15-AP15*VLOOKUP(AN15,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN16<111,VLOOKUP($C16,Lookups!$T$3:$DG$93,AN$2+2),0)","v":4214.1972214710704},{"$f":"1+AR15","v":39},{"$f":"IF(VLOOKUP(AR16,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR16,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR16<111),IF(AR16<71,AT15+AS$14*VLOOKUP(AR15,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR15,Lookups!$DH$3:$DU$53,2)+IF(AR16<64,AS$14*VLOOKUP(AR15,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR15,Lookups!$DH$3:$DU$53,13,0))-AT15*VLOOKUP(AR15,Lookups!$A$3:$O$93,15),AT15-AT15*VLOOKUP(AR15,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR16<111,VLOOKUP($C16,Lookups!$T$3:$DG$93,AR$2+2),0)","v":4045.5128029351604},{"$f":"1+AV15","v":38},{"$f":"IF(VLOOKUP(AV16,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV16,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV16<111),IF(AV16<71,AX15+AW$15*VLOOKUP(AV15,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV15,Lookups!$DH$3:$DU$53,2)+IF(AV16<64,AW$15*VLOOKUP(AV15,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV15,Lookups!$DH$3:$DU$53,13,0))-AX15*VLOOKUP(AV15,Lookups!$A$3:$O$93,15),AX15-AX15*VLOOKUP(AV15,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV16<111,VLOOKUP($C16,Lookups!$T$3:$DG$93,AV$2+2),0)","v":3891.9435515553164},37,0,0,{"$f":"IF(AZ16<111,VLOOKUP($C16,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":3752.7388700342781},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E17,I17,M17,Q17,U17,Y17,AC17,AG17,AK17,AO17,AS17,AW17,BA17,BE17,BI17,BM17,BQ17,BU17,BY17,CC17,CG17,CK17,CO17,CS17,CW17,DA17,DE17,DI17,DM17,DQ17)+SUM(DU17,DY17,EC17,EG17,EK17,EO17,ES17,EW17,FA17,FE17)+'Amort-Proj'!Q17+SUM(FI17,FM17,FQ17,FU17,FY17,GC17,GG17,GK17,GO17,GS17,GW17,HA17,HE17,HI17)+SUM(HM17,HQ17,HU17,HY17,IC17,IG17,IK17,IO17,IS17)","v":0},{"$error":"#DIV/0!"},2029,50,{"$f":"IF(VLOOKUP(D17,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D17,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D17<111),IF(D17<71,F16+E$4*VLOOKUP(D16,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D16,Lookups!$DH$3:$DU$53,2)+IF(D17<64,E$4*VLOOKUP(D16,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D16,Lookups!$DH$3:$DU$53,13,0))-F16*VLOOKUP(D16,Lookups!$A$3:$O$93,15),F16-F16*VLOOKUP(D16,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D17<111,VLOOKUP($C17,Lookups!$T$3:$DG$93,D$2+2),0)","v":2843.8202359270249},49,{"$f":"IF(VLOOKUP(H17,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H17,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H17<111),IF(H17<71,J16+I$5*VLOOKUP(H16,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H16,Lookups!$DH$3:$DU$53,2)+IF(H17<64,I$5*VLOOKUP(H16,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H16,Lookups!$DH$3:$DU$53,13,0))-J16*VLOOKUP(H16,Lookups!$A$3:$O$93,15),J16-J16*VLOOKUP(H16,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H17<111,VLOOKUP($C17,Lookups!$T$3:$DG$93,H$2+2),0)","v":3001.7075937616323},48,{"$f":"IF(VLOOKUP(L17,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L17,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L17<111),IF(L17<71,N16+M$6*VLOOKUP(L16,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L16,Lookups!$DH$3:$DU$53,2)+IF(L17<64,M$6*VLOOKUP(L16,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L16,Lookups!$DH$3:$DU$53,13,0))-N16*VLOOKUP(L16,Lookups!$A$3:$O$93,15),N16-N16*VLOOKUP(L16,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L17<111,VLOOKUP($C17,Lookups!$T$3:$DG$93,L$2+2),0)","v":3165.7050127229545},47,{"$f":"IF(VLOOKUP(P17,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P17,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P17<111),IF(P17<71,R16+Q$7*VLOOKUP(P16,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P16,Lookups!$DH$3:$DU$53,2)+IF(P17<64,Q$7*VLOOKUP(P16,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P16,Lookups!$DH$3:$DU$53,13,0))-R16*VLOOKUP(P16,Lookups!$A$3:$O$93,15),R16-R16*VLOOKUP(P16,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P17<111,VLOOKUP($C17,Lookups!$T$3:$DG$93,P$2+2),0)","v":3240.7286508400985},46,{"$f":"IF(VLOOKUP(T17,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T17,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T17<111),IF(T17<71,V16+U$8*VLOOKUP(T16,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T16,Lookups!$DH$3:$DU$53,2)+IF(T17<64,U$8*VLOOKUP(T16,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T16,Lookups!$DH$3:$DU$53,13,0))-V16*VLOOKUP(T16,Lookups!$A$3:$O$93,15),V16-V16*VLOOKUP(T16,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T17<111,VLOOKUP($C17,Lookups!$T$3:$DG$93,T$2+2),0)","v":3561.3708633700239},45,{"$f":"IF(VLOOKUP(X17,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X17,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X17<111),IF(X17<71,Z16+Y$9*VLOOKUP(X16,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X16,Lookups!$DH$3:$DU$53,2)+IF(X17<64,Y$9*VLOOKUP(X16,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X16,Lookups!$DH$3:$DU$53,13,0))-Z16*VLOOKUP(X16,Lookups!$A$3:$O$93,15),Z16-Z16*VLOOKUP(X16,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X17<111,VLOOKUP($C17,Lookups!$T$3:$DG$93,X$2+2),0)","v":3884.2325603244085},44,{"$f":"IF(VLOOKUP(AB17,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB17,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB17<111),IF(AB17<71,AD16+AC$10*VLOOKUP(AB16,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB16,Lookups!$DH$3:$DU$53,2)+IF(AB17<64,AC$10*VLOOKUP(AB16,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB16,Lookups!$DH$3:$DU$53,13,0))-AD16*VLOOKUP(AB16,Lookups!$A$3:$O$93,15),AD16-AD16*VLOOKUP(AB16,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB17<111,VLOOKUP($C17,Lookups!$T$3:$DG$93,AB$2+2),0)","v":4213.3640953036229},43,{"$f":"IF(VLOOKUP(AF17,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF17,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF17<111),IF(AF17<71,AH16+AG$11*VLOOKUP(AF16,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF16,Lookups!$DH$3:$DU$53,2)+IF(AF17<64,AG$11*VLOOKUP(AF16,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF16,Lookups!$DH$3:$DU$53,13,0))-AH16*VLOOKUP(AF16,Lookups!$A$3:$O$93,15),AH16-AH16*VLOOKUP(AF16,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF17<111,VLOOKUP($C17,Lookups!$T$3:$DG$93,AF$2+2),0)","v":4536.9256939103261},42,{"$f":"IF(VLOOKUP(AJ17,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ17,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ17<111),IF(AJ17<71,AL16+AK$12*VLOOKUP(AJ16,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ16,Lookups!$DH$3:$DU$53,2)+IF(AJ17<64,AK$12*VLOOKUP(AJ16,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ16,Lookups!$DH$3:$DU$53,13,0))-AL16*VLOOKUP(AJ16,Lookups!$A$3:$O$93,15),AL16-AL16*VLOOKUP(AJ16,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ17<111,VLOOKUP($C17,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":4857.7637916577532},41,{"$f":"IF(VLOOKUP(AN17,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN17,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN17<111),IF(AN17<71,AP16+AO$13*VLOOKUP(AN16,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN16,Lookups!$DH$3:$DU$53,2)+IF(AN17<64,AO$13*VLOOKUP(AN16,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN16,Lookups!$DH$3:$DU$53,13,0))-AP16*VLOOKUP(AN16,Lookups!$A$3:$O$93,15),AP16-AP16*VLOOKUP(AN16,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN17<111,VLOOKUP($C17,Lookups!$T$3:$DG$93,AN$2+2),0)","v":4649.5145822245404},40,{"$f":"IF(VLOOKUP(AR17,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR17,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR17<111),IF(AR17<71,AT16+AS$14*VLOOKUP(AR16,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR16,Lookups!$DH$3:$DU$53,2)+IF(AR17<64,AS$14*VLOOKUP(AR16,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR16,Lookups!$DH$3:$DU$53,13,0))-AT16*VLOOKUP(AR16,Lookups!$A$3:$O$93,15),AT16-AT16*VLOOKUP(AR16,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR17<111,VLOOKUP($C17,Lookups!$T$3:$DG$93,AR$2+2),0)","v":4454.4064630949215},{"$f":"1+AV16","v":39},{"$f":"IF(VLOOKUP(AV17,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV17,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV17<111),IF(AV17<71,AX16+AW$15*VLOOKUP(AV16,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV16,Lookups!$DH$3:$DU$53,2)+IF(AV17<64,AW$15*VLOOKUP(AV16,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV16,Lookups!$DH$3:$DU$53,13,0))-AX16*VLOOKUP(AV16,Lookups!$A$3:$O$93,15),AX16-AX16*VLOOKUP(AV16,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV17<111,VLOOKUP($C17,Lookups!$T$3:$DG$93,AV$2+2),0)","v":4276.1070327024645},{"$f":"1+AZ16","v":38},{"$f":"IF(VLOOKUP(AZ17,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ17,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ17<111),IF(AZ17<71,BB16+BA$16*VLOOKUP(AZ16,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ16,Lookups!$DH$3:$DU$53,2)+IF(AZ17<64,BA$16*VLOOKUP(AZ16,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ16,Lookups!$DH$3:$DU$53,13,0))-BB16*VLOOKUP(AZ16,Lookups!$A$3:$O$93,15),BB16-BB16*VLOOKUP(AZ16,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ17<111,VLOOKUP($C17,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":4113.7843339939691},37,0,0,{"$f":"IF(BD17<111,VLOOKUP($C17,Lookups!$T$3:$DG$93,BD$2+2),0)","v":3966.6449856262316},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E18,I18,M18,Q18,U18,Y18,AC18,AG18,AK18,AO18,AS18,AW18,BA18,BE18,BI18,BM18,BQ18,BU18,BY18,CC18,CG18,CK18,CO18,CS18,CW18,DA18,DE18,DI18,DM18,DQ18)+SUM(DU18,DY18,EC18,EG18,EK18,EO18,ES18,EW18,FA18,FE18)+'Amort-Proj'!Q18+SUM(FI18,FM18,FQ18,FU18,FY18,GC18,GG18,GK18,GO18,GS18,GW18,HA18,HE18,HI18)+SUM(HM18,HQ18,HU18,HY18,IC18,IG18,IK18,IO18,IS18)","v":0},{"$error":"#DIV/0!"},2030,51,{"$f":"IF(VLOOKUP(D18,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D18,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D18<111),IF(D18<71,F17+E$4*VLOOKUP(D17,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D17,Lookups!$DH$3:$DU$53,2)+IF(D18<64,E$4*VLOOKUP(D17,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D17,Lookups!$DH$3:$DU$53,13,0))-F17*VLOOKUP(D17,Lookups!$A$3:$O$93,15),F17-F17*VLOOKUP(D17,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D18<111,VLOOKUP($C18,Lookups!$T$3:$DG$93,D$2+2),0)","v":2920.6480151555584},50,{"$f":"IF(VLOOKUP(H18,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H18,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H18<111),IF(H18<71,J17+I$5*VLOOKUP(H17,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H17,Lookups!$DH$3:$DU$53,2)+IF(H18<64,I$5*VLOOKUP(H17,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H17,Lookups!$DH$3:$DU$53,13,0))-J17*VLOOKUP(H17,Lookups!$A$3:$O$93,15),J17-J17*VLOOKUP(H17,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H18<111,VLOOKUP($C18,Lookups!$T$3:$DG$93,H$2+2),0)","v":3085.5449559808221},49,{"$f":"IF(VLOOKUP(L18,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L18,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L18<111),IF(L18<71,N17+M$6*VLOOKUP(L17,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L17,Lookups!$DH$3:$DU$53,2)+IF(L18<64,M$6*VLOOKUP(L17,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L17,Lookups!$DH$3:$DU$53,13,0))-N17*VLOOKUP(L17,Lookups!$A$3:$O$93,15),N17-N17*VLOOKUP(L17,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L18<111,VLOOKUP($C18,Lookups!$T$3:$DG$93,L$2+2),0)","v":3256.8527392313708},48,{"$f":"IF(VLOOKUP(P18,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P18,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P18<111),IF(P18<71,R17+Q$7*VLOOKUP(P17,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P17,Lookups!$DH$3:$DU$53,2)+IF(P18<64,Q$7*VLOOKUP(P17,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P17,Lookups!$DH$3:$DU$53,13,0))-R17*VLOOKUP(P17,Lookups!$A$3:$O$93,15),R17-R17*VLOOKUP(P17,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P18<111,VLOOKUP($C18,Lookups!$T$3:$DG$93,P$2+2),0)","v":3339.8187884227168},47,{"$f":"IF(VLOOKUP(T18,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T18,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T18<111),IF(T18<71,V17+U$8*VLOOKUP(T17,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T17,Lookups!$DH$3:$DU$53,2)+IF(T18<64,U$8*VLOOKUP(T17,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T17,Lookups!$DH$3:$DU$53,13,0))-V17*VLOOKUP(T17,Lookups!$A$3:$O$93,15),V17-V17*VLOOKUP(T17,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T18<111,VLOOKUP($C18,Lookups!$T$3:$DG$93,T$2+2),0)","v":3418.9687266363035},46,{"$f":"IF(VLOOKUP(X18,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X18,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X18<111),IF(X18<71,Z17+Y$9*VLOOKUP(X17,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X17,Lookups!$DH$3:$DU$53,2)+IF(X18<64,Y$9*VLOOKUP(X17,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X17,Lookups!$DH$3:$DU$53,13,0))-Z17*VLOOKUP(X17,Lookups!$A$3:$O$93,15),Z17-Z17*VLOOKUP(X17,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X18<111,VLOOKUP($C18,Lookups!$T$3:$DG$93,X$2+2),0)","v":3757.2462608553751},45,{"$f":"IF(VLOOKUP(AB18,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB18,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB18<111),IF(AB18<71,AD17+AC$10*VLOOKUP(AB17,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB17,Lookups!$DH$3:$DU$53,2)+IF(AB18<64,AC$10*VLOOKUP(AB17,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB17,Lookups!$DH$3:$DU$53,13,0))-AD17*VLOOKUP(AB17,Lookups!$A$3:$O$93,15),AD17-AD17*VLOOKUP(AB17,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB18<111,VLOOKUP($C18,Lookups!$T$3:$DG$93,AB$2+2),0)","v":4101.7495837025754},44,{"$f":"IF(VLOOKUP(AF18,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF18,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF18<111),IF(AF18<71,AH17+AG$11*VLOOKUP(AF17,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF17,Lookups!$DH$3:$DU$53,2)+IF(AF18<64,AG$11*VLOOKUP(AF17,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF17,Lookups!$DH$3:$DU$53,13,0))-AH17*VLOOKUP(AF17,Lookups!$A$3:$O$93,15),AH17-AH17*VLOOKUP(AF17,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF18<111,VLOOKUP($C18,Lookups!$T$3:$DG$93,AF$2+2),0)","v":4449.3124846406263},43,{"$f":"IF(VLOOKUP(AJ18,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ18,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ18<111),IF(AJ18<71,AL17+AK$12*VLOOKUP(AJ17,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ17,Lookups!$DH$3:$DU$53,2)+IF(AJ18<64,AK$12*VLOOKUP(AJ17,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ17,Lookups!$DH$3:$DU$53,13,0))-AL17*VLOOKUP(AJ17,Lookups!$A$3:$O$93,15),AL17-AL17*VLOOKUP(AJ17,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ18<111,VLOOKUP($C18,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":4795.530458463214},42,{"$f":"IF(VLOOKUP(AN18,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN18,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN18<111),IF(AN18<71,AP17+AO$13*VLOOKUP(AN17,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN17,Lookups!$DH$3:$DU$53,2)+IF(AN18<64,AO$13*VLOOKUP(AN17,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN17,Lookups!$DH$3:$DU$53,13,0))-AP17*VLOOKUP(AN17,Lookups!$A$3:$O$93,15),AP17-AP17*VLOOKUP(AN17,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN18<111,VLOOKUP($C18,Lookups!$T$3:$DG$93,AN$2+2),0)","v":5134.6563277822452},41,{"$f":"IF(VLOOKUP(AR18,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR18,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR18<111),IF(AR18<71,AT17+AS$14*VLOOKUP(AR17,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR17,Lookups!$DH$3:$DU$53,2)+IF(AR18<64,AS$14*VLOOKUP(AR17,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR17,Lookups!$DH$3:$DU$53,13,0))-AT17*VLOOKUP(AR17,Lookups!$A$3:$O$93,15),AT17-AT17*VLOOKUP(AR17,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR18<111,VLOOKUP($C18,Lookups!$T$3:$DG$93,AR$2+2),0)","v":4914.5369134113389},40,{"$f":"IF(VLOOKUP(AV18,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV18,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV18<111),IF(AV18<71,AX17+AW$15*VLOOKUP(AV17,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV17,Lookups!$DH$3:$DU$53,2)+IF(AV18<64,AW$15*VLOOKUP(AV17,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV17,Lookups!$DH$3:$DU$53,13,0))-AX17*VLOOKUP(AV17,Lookups!$A$3:$O$93,15),AX17-AX17*VLOOKUP(AV17,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV18<111,VLOOKUP($C18,Lookups!$T$3:$DG$93,AV$2+2),0)","v":4708.3076314913314},{"$f":"1+AZ17","v":39},{"$f":"IF(VLOOKUP(AZ18,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ18,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ18<111),IF(AZ18<71,BB17+BA$16*VLOOKUP(AZ17,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ17,Lookups!$DH$3:$DU$53,2)+IF(AZ18<64,BA$16*VLOOKUP(AZ17,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ17,Lookups!$DH$3:$DU$53,13,0))-BB17*VLOOKUP(AZ17,Lookups!$A$3:$O$93,15),BB17-BB17*VLOOKUP(AZ17,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ18<111,VLOOKUP($C18,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":4519.845133566505},{"$f":"1+BD17","v":38},{"$f":"IF(VLOOKUP(BD18,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD18,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD18<111),IF(BD18<71,BF17+BE$17*VLOOKUP(BD17,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD17,Lookups!$DH$3:$DU$53,2)+IF(BD18<64,BE$17*VLOOKUP(BD17,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD17,Lookups!$DH$3:$DU$53,13,0))-BF17*VLOOKUP(BD17,Lookups!$A$3:$O$93,15),BF17-BF17*VLOOKUP(BD17,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD18<111,VLOOKUP($C18,Lookups!$T$3:$DG$93,BD$2+2),0)","v":4348.2700410316247},37,0,0,{"$f":"IF(BH18<111,VLOOKUP($C18,Lookups!$T$3:$DG$93,BH$2+2),0)","v":4192.7437498069266},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E19,I19,M19,Q19,U19,Y19,AC19,AG19,AK19,AO19,AS19,AW19,BA19,BE19,BI19,BM19,BQ19,BU19,BY19,CC19,CG19,CK19,CO19,CS19,CW19,DA19,DE19,DI19,DM19,DQ19)+SUM(DU19,DY19,EC19,EG19,EK19,EO19,ES19,EW19,FA19,FE19)+'Amort-Proj'!Q19+SUM(FI19,FM19,FQ19,FU19,FY19,GC19,GG19,GK19,GO19,GS19,GW19,HA19,HE19,HI19)+SUM(HM19,HQ19,HU19,HY19,IC19,IG19,IK19,IO19,IS19)","v":0},{"$error":"#DIV/0!"},2031,52,{"$f":"IF(VLOOKUP(D19,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D19,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D19<111),IF(D19<71,F18+E$4*VLOOKUP(D18,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D18,Lookups!$DH$3:$DU$53,2)+IF(D19<64,E$4*VLOOKUP(D18,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D18,Lookups!$DH$3:$DU$53,13,0))-F18*VLOOKUP(D18,Lookups!$A$3:$O$93,15),F18-F18*VLOOKUP(D18,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D19<111,VLOOKUP($C19,Lookups!$T$3:$DG$93,D$2+2),0)","v":2996.715877011191},51,{"$f":"IF(VLOOKUP(H19,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H19,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H19<111),IF(H19<71,J18+I$5*VLOOKUP(H18,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H18,Lookups!$DH$3:$DU$53,2)+IF(H19<64,I$5*VLOOKUP(H18,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H18,Lookups!$DH$3:$DU$53,13,0))-J18*VLOOKUP(H18,Lookups!$A$3:$O$93,15),J18-J18*VLOOKUP(H18,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H19<111,VLOOKUP($C19,Lookups!$T$3:$DG$93,H$2+2),0)","v":3168.9030964437807},50,{"$f":"IF(VLOOKUP(L19,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L19,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L19<111),IF(L19<71,N18+M$6*VLOOKUP(L18,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L18,Lookups!$DH$3:$DU$53,2)+IF(L19<64,M$6*VLOOKUP(L18,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L18,Lookups!$DH$3:$DU$53,13,0))-N18*VLOOKUP(L18,Lookups!$A$3:$O$93,15),N18-N18*VLOOKUP(L18,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L19<111,VLOOKUP($C19,Lookups!$T$3:$DG$93,L$2+2),0)","v":3347.816277239192},49,{"$f":"IF(VLOOKUP(P19,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P19,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P19<111),IF(P19<71,R18+Q$7*VLOOKUP(P18,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P18,Lookups!$DH$3:$DU$53,2)+IF(P19<64,Q$7*VLOOKUP(P18,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P18,Lookups!$DH$3:$DU$53,13,0))-R18*VLOOKUP(P18,Lookups!$A$3:$O$93,15),R18-R18*VLOOKUP(P18,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P19<111,VLOOKUP($C19,Lookups!$T$3:$DG$93,P$2+2),0)","v":3435.9796398890962},48,{"$f":"IF(VLOOKUP(T19,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T19,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T19<111),IF(T19<71,V18+U$8*VLOOKUP(T18,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T18,Lookups!$DH$3:$DU$53,2)+IF(T19<64,U$8*VLOOKUP(T18,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T18,Lookups!$DH$3:$DU$53,13,0))-V18*VLOOKUP(T18,Lookups!$A$3:$O$93,15),V18-V18*VLOOKUP(T18,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T19<111,VLOOKUP($C19,Lookups!$T$3:$DG$93,T$2+2),0)","v":3523.5088217859661},47,{"$f":"IF(VLOOKUP(X19,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X19,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X19<111),IF(X19<71,Z18+Y$9*VLOOKUP(X18,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X18,Lookups!$DH$3:$DU$53,2)+IF(X19<64,Y$9*VLOOKUP(X18,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X18,Lookups!$DH$3:$DU$53,13,0))-Z18*VLOOKUP(X18,Lookups!$A$3:$O$93,15),Z18-Z18*VLOOKUP(X18,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X19<111,VLOOKUP($C19,Lookups!$T$3:$DG$93,X$2+2),0)","v":3607.0120066013001},46,{"$f":"IF(VLOOKUP(AB19,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB19,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB19<111),IF(AB19<71,AD18+AC$10*VLOOKUP(AB18,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB18,Lookups!$DH$3:$DU$53,2)+IF(AB19<64,AC$10*VLOOKUP(AB18,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB18,Lookups!$DH$3:$DU$53,13,0))-AD18*VLOOKUP(AB18,Lookups!$A$3:$O$93,15),AD18-AD18*VLOOKUP(AB18,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB19<111,VLOOKUP($C19,Lookups!$T$3:$DG$93,AB$2+2),0)","v":3967.6520514632762},45,{"$f":"IF(VLOOKUP(AF19,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF19,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF19<111),IF(AF19<71,AH18+AG$11*VLOOKUP(AF18,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF18,Lookups!$DH$3:$DU$53,2)+IF(AF19<64,AG$11*VLOOKUP(AF18,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF18,Lookups!$DH$3:$DU$53,13,0))-AH18*VLOOKUP(AF18,Lookups!$A$3:$O$93,15),AH18-AH18*VLOOKUP(AF18,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF19<111,VLOOKUP($C19,Lookups!$T$3:$DG$93,AF$2+2),0)","v":4331.44756038992},44,{"$f":"IF(VLOOKUP(AJ19,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ19,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ19<111),IF(AJ19<71,AL18+AK$12*VLOOKUP(AJ18,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ18,Lookups!$DH$3:$DU$53,2)+IF(AJ19<64,AK$12*VLOOKUP(AJ18,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ18,Lookups!$DH$3:$DU$53,13,0))-AL18*VLOOKUP(AJ18,Lookups!$A$3:$O$93,15),AL18-AL18*VLOOKUP(AJ18,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ19<111,VLOOKUP($C19,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":4702.9232962651413},43,{"$f":"IF(VLOOKUP(AN19,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN19,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN19<111),IF(AN19<71,AP18+AO$13*VLOOKUP(AN18,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN18,Lookups!$DH$3:$DU$53,2)+IF(AN19<64,AO$13*VLOOKUP(AN18,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN18,Lookups!$DH$3:$DU$53,13,0))-AP18*VLOOKUP(AN18,Lookups!$A$3:$O$93,15),AP18-AP18*VLOOKUP(AN18,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN19<111,VLOOKUP($C19,Lookups!$T$3:$DG$93,AN$2+2),0)","v":5068.8756945956166},42,{"$f":"IF(VLOOKUP(AR19,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR19,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR19<111),IF(AR19<71,AT18+AS$14*VLOOKUP(AR18,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR18,Lookups!$DH$3:$DU$53,2)+IF(AR19<64,AS$14*VLOOKUP(AR18,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR18,Lookups!$DH$3:$DU$53,13,0))-AT18*VLOOKUP(AR18,Lookups!$A$3:$O$93,15),AT18-AT18*VLOOKUP(AR18,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR19<111,VLOOKUP($C19,Lookups!$T$3:$DG$93,AR$2+2),0)","v":5427.331738465833},41,{"$f":"IF(VLOOKUP(AV19,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV19,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV19<111),IF(AV19<71,AX18+AW$15*VLOOKUP(AV18,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV18,Lookups!$DH$3:$DU$53,2)+IF(AV19<64,AW$15*VLOOKUP(AV18,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV18,Lookups!$DH$3:$DU$53,13,0))-AX18*VLOOKUP(AV18,Lookups!$A$3:$O$93,15),AX18-AX18*VLOOKUP(AV18,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV19<111,VLOOKUP($C19,Lookups!$T$3:$DG$93,AV$2+2),0)","v":5194.6655174757852},40,{"$f":"IF(VLOOKUP(AZ19,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ19,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ19<111),IF(AZ19<71,BB18+BA$16*VLOOKUP(AZ18,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ18,Lookups!$DH$3:$DU$53,2)+IF(AZ19<64,BA$16*VLOOKUP(AZ18,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ18,Lookups!$DH$3:$DU$53,13,0))-BB18*VLOOKUP(AZ18,Lookups!$A$3:$O$93,15),BB18-BB18*VLOOKUP(AZ18,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ19<111,VLOOKUP($C19,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":4976.6811664863371},{"$f":"1+BD18","v":39},{"$f":"IF(VLOOKUP(BD19,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD19,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD19<111),IF(BD19<71,BF18+BE$17*VLOOKUP(BD18,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD18,Lookups!$DH$3:$DU$53,2)+IF(BD19<64,BE$17*VLOOKUP(BD18,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD18,Lookups!$DH$3:$DU$53,13,0))-BF18*VLOOKUP(BD18,Lookups!$A$3:$O$93,15),BF18-BF18*VLOOKUP(BD18,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD19<111,VLOOKUP($C19,Lookups!$T$3:$DG$93,BD$2+2),0)","v":4777.4763061797958},{"$f":"1+BH18","v":38},{"$f":"IF(VLOOKUP(BH19,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH19,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH19<111),IF(BH19<71,BJ18+BI$18*VLOOKUP(BH18,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH18,Lookups!$DH$3:$DU$53,2)+IF(BH19<64,BI$18*VLOOKUP(BH18,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH18,Lookups!$DH$3:$DU$53,13,0))-BJ18*VLOOKUP(BH18,Lookups!$A$3:$O$93,15),BJ18-BJ18*VLOOKUP(BH18,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH19<111,VLOOKUP($C19,Lookups!$T$3:$DG$93,BH$2+2),0)","v":4596.1214333704274},37,0,0,{"$f":"IF(BL19<111,VLOOKUP($C19,Lookups!$T$3:$DG$93,BL$2+2),0)","v":4431.7301435459212},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E20,I20,M20,Q20,U20,Y20,AC20,AG20,AK20,AO20,AS20,AW20,BA20,BE20,BI20,BM20,BQ20,BU20,BY20,CC20,CG20,CK20,CO20,CS20,CW20,DA20,DE20,DI20,DM20,DQ20)+SUM(DU20,DY20,EC20,EG20,EK20,EO20,ES20,EW20,FA20,FE20)+'Amort-Proj'!Q20+SUM(FI20,FM20,FQ20,FU20,FY20,GC20,GG20,GK20,GO20,GS20,GW20,HA20,HE20,HI20)+SUM(HM20,HQ20,HU20,HY20,IC20,IG20,IK20,IO20,IS20)","v":0},{"$error":"#DIV/0!"},2032,53,{"$f":"IF(VLOOKUP(D20,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D20,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D20<111),IF(D20<71,F19+E$4*VLOOKUP(D19,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D19,Lookups!$DH$3:$DU$53,2)+IF(D20<64,E$4*VLOOKUP(D19,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D19,Lookups!$DH$3:$DU$53,13,0))-F19*VLOOKUP(D19,Lookups!$A$3:$O$93,15),F19-F19*VLOOKUP(D19,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D20<111,VLOOKUP($C20,Lookups!$T$3:$DG$93,D$2+2),0)","v":3770.2721131119483},52,{"$f":"IF(VLOOKUP(H20,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H20,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H20<111),IF(H20<71,J19+I$5*VLOOKUP(H19,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H19,Lookups!$DH$3:$DU$53,2)+IF(H20<64,I$5*VLOOKUP(H19,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H19,Lookups!$DH$3:$DU$53,13,0))-J19*VLOOKUP(H19,Lookups!$A$3:$O$93,15),J19-J19*VLOOKUP(H19,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H20<111,VLOOKUP($C20,Lookups!$T$3:$DG$93,H$2+2),0)","v":3251.4367265571423},51,{"$f":"IF(VLOOKUP(L20,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L20,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L20<111),IF(L20<71,N19+M$6*VLOOKUP(L19,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L19,Lookups!$DH$3:$DU$53,2)+IF(L20<64,M$6*VLOOKUP(L19,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L19,Lookups!$DH$3:$DU$53,13,0))-N19*VLOOKUP(L19,Lookups!$A$3:$O$93,15),N19-N19*VLOOKUP(L19,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L20<111,VLOOKUP($C20,Lookups!$T$3:$DG$93,L$2+2),0)","v":3438.2598596415019},50,{"$f":"IF(VLOOKUP(P20,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P20,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P20<111),IF(P20<71,R19+Q$7*VLOOKUP(P19,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P19,Lookups!$DH$3:$DU$53,2)+IF(P20<64,Q$7*VLOOKUP(P19,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P19,Lookups!$DH$3:$DU$53,13,0))-R19*VLOOKUP(P19,Lookups!$A$3:$O$93,15),R19-R19*VLOOKUP(P19,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P20<111,VLOOKUP($C20,Lookups!$T$3:$DG$93,P$2+2),0)","v":3531.9461724873472},49,{"$f":"IF(VLOOKUP(T20,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T20,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T20<111),IF(T20<71,V19+U$8*VLOOKUP(T19,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T19,Lookups!$DH$3:$DU$53,2)+IF(T20<64,U$8*VLOOKUP(T19,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T19,Lookups!$DH$3:$DU$53,13,0))-V19*VLOOKUP(T19,Lookups!$A$3:$O$93,15),V19-V19*VLOOKUP(T19,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T20<111,VLOOKUP($C20,Lookups!$T$3:$DG$93,T$2+2),0)","v":3624.9585200829965},48,{"$f":"IF(VLOOKUP(X20,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X20,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X20<111),IF(X20<71,Z19+Y$9*VLOOKUP(X19,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X19,Lookups!$DH$3:$DU$53,2)+IF(X20<64,Y$9*VLOOKUP(X19,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X19,Lookups!$DH$3:$DU$53,13,0))-Z19*VLOOKUP(X19,Lookups!$A$3:$O$93,15),Z19-Z19*VLOOKUP(X19,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X20<111,VLOOKUP($C20,Lookups!$T$3:$DG$93,X$2+2),0)","v":3717.3018069841942},47,{"$f":"IF(VLOOKUP(AB20,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB20,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB20<111),IF(AB20<71,AD19+AC$10*VLOOKUP(AB19,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB19,Lookups!$DH$3:$DU$53,2)+IF(AB20<64,AC$10*VLOOKUP(AB19,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB19,Lookups!$DH$3:$DU$53,13,0))-AD19*VLOOKUP(AB19,Lookups!$A$3:$O$93,15),AD19-AD19*VLOOKUP(AB19,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB20<111,VLOOKUP($C20,Lookups!$T$3:$DG$93,AB$2+2),0)","v":3809.0046789709731},46,{"$f":"IF(VLOOKUP(AF20,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF20,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF20<111),IF(AF20<71,AH19+AG$11*VLOOKUP(AF19,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF19,Lookups!$DH$3:$DU$53,2)+IF(AF20<64,AG$11*VLOOKUP(AF19,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF19,Lookups!$DH$3:$DU$53,13,0))-AH19*VLOOKUP(AF19,Lookups!$A$3:$O$93,15),AH19-AH19*VLOOKUP(AF19,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF20<111,VLOOKUP($C20,Lookups!$T$3:$DG$93,AF$2+2),0)","v":4189.8405663452195},45,{"$f":"IF(VLOOKUP(AJ20,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ20,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ20<111),IF(AJ20<71,AL19+AK$12*VLOOKUP(AJ19,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ19,Lookups!$DH$3:$DU$53,2)+IF(AJ20<64,AK$12*VLOOKUP(AJ19,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ19,Lookups!$DH$3:$DU$53,13,0))-AL19*VLOOKUP(AJ19,Lookups!$A$3:$O$93,15),AL19-AL19*VLOOKUP(AJ19,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ20<111,VLOOKUP($C20,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":4578.3400713321453},44,{"$f":"IF(VLOOKUP(AN20,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN20,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN20<111),IF(AN20<71,AP19+AO$13*VLOOKUP(AN19,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN19,Lookups!$DH$3:$DU$53,2)+IF(AN20<64,AO$13*VLOOKUP(AN19,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN19,Lookups!$DH$3:$DU$53,13,0))-AP19*VLOOKUP(AN19,Lookups!$A$3:$O$93,15),AP19-AP19*VLOOKUP(AN19,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN20<111,VLOOKUP($C20,Lookups!$T$3:$DG$93,AN$2+2),0)","v":4970.9899241522544},43,{"$f":"IF(VLOOKUP(AR20,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR20,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR20<111),IF(AR20<71,AT19+AS$14*VLOOKUP(AR19,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR19,Lookups!$DH$3:$DU$53,2)+IF(AR20<64,AS$14*VLOOKUP(AR19,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR19,Lookups!$DH$3:$DU$53,13,0))-AT19*VLOOKUP(AR19,Lookups!$A$3:$O$93,15),AT19-AT19*VLOOKUP(AR19,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR20<111,VLOOKUP($C20,Lookups!$T$3:$DG$93,AR$2+2),0)","v":5357.8016091875661},42,{"$f":"IF(VLOOKUP(AV20,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV20,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV20<111),IF(AV20<71,AX19+AW$15*VLOOKUP(AV19,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV19,Lookups!$DH$3:$DU$53,2)+IF(AV20<64,AW$15*VLOOKUP(AV19,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV19,Lookups!$DH$3:$DU$53,13,0))-AX19*VLOOKUP(AV19,Lookups!$A$3:$O$93,15),AX19-AX19*VLOOKUP(AV19,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV20<111,VLOOKUP($C20,Lookups!$T$3:$DG$93,AV$2+2),0)","v":5736.6896475583853},41,{"$f":"IF(VLOOKUP(AZ20,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ20,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ20<111),IF(AZ20<71,BB19+BA$16*VLOOKUP(AZ19,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ19,Lookups!$DH$3:$DU$53,2)+IF(AZ20<64,BA$16*VLOOKUP(AZ19,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ19,Lookups!$DH$3:$DU$53,13,0))-BB19*VLOOKUP(AZ19,Lookups!$A$3:$O$93,15),BB19-BB19*VLOOKUP(AZ19,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ20<111,VLOOKUP($C20,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":5490.7614519719045},40,{"$f":"IF(VLOOKUP(BD20,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD20,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD20<111),IF(BD20<71,BF19+BE$17*VLOOKUP(BD19,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD19,Lookups!$DH$3:$DU$53,2)+IF(BD20<64,BE$17*VLOOKUP(BD19,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD19,Lookups!$DH$3:$DU$53,13,0))-BF19*VLOOKUP(BD19,Lookups!$A$3:$O$93,15),BF19-BF19*VLOOKUP(BD19,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD20<111,VLOOKUP($C20,Lookups!$T$3:$DG$93,BD$2+2),0)","v":5260.3519929760578},{"$f":"1+BH19","v":39},{"$f":"IF(VLOOKUP(BH20,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH20,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH20<111),IF(BH20<71,BJ19+BI$18*VLOOKUP(BH19,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH19,Lookups!$DH$3:$DU$53,2)+IF(BH20<64,BI$18*VLOOKUP(BH19,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH19,Lookups!$DH$3:$DU$53,13,0))-BJ19*VLOOKUP(BH19,Lookups!$A$3:$O$93,15),BJ19-BJ19*VLOOKUP(BH19,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH20<111,VLOOKUP($C20,Lookups!$T$3:$DG$93,BH$2+2),0)","v":5049.792455632044},{"$f":"1+BL19","v":38},{"$f":"IF(VLOOKUP(BL20,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL20,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL20<111),IF(BL20<71,BN19+BM$19*VLOOKUP(BL19,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL19,Lookups!$DH$3:$DU$53,2)+IF(BL20<64,BM$19*VLOOKUP(BL19,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL19,Lookups!$DH$3:$DU$53,13,0))-BN19*VLOOKUP(BL19,Lookups!$A$3:$O$93,15),BN19-BN19*VLOOKUP(BL19,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL20<111,VLOOKUP($C20,Lookups!$T$3:$DG$93,BL$2+2),0)","v":4858.1003550725418},37,0,0,{"$f":"IF(BP20<111,VLOOKUP($C20,Lookups!$T$3:$DG$93,BP$2+2),0)","v":4684.3387617280387},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E21,I21,M21,Q21,U21,Y21,AC21,AG21,AK21,AO21,AS21,AW21,BA21,BE21,BI21,BM21,BQ21,BU21,BY21,CC21,CG21,CK21,CO21,CS21,CW21,DA21,DE21,DI21,DM21,DQ21)+SUM(DU21,DY21,EC21,EG21,EK21,EO21,ES21,EW21,FA21,FE21)+'Amort-Proj'!Q21+SUM(FI21,FM21,FQ21,FU21,FY21,GC21,GG21,GK21,GO21,GS21,GW21,HA21,HE21,HI21)+SUM(HM21,HQ21,HU21,HY21,IC21,IG21,IK21,IO21,IS21)","v":0},{"$error":"#DIV/0!"},2033,54,{"$f":"IF(VLOOKUP(D21,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D21,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D21<111),IF(D21<71,F20+E$4*VLOOKUP(D20,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D20,Lookups!$DH$3:$DU$53,2)+IF(D21<64,E$4*VLOOKUP(D20,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D20,Lookups!$DH$3:$DU$53,13,0))-F20*VLOOKUP(D20,Lookups!$A$3:$O$93,15),F20-F20*VLOOKUP(D20,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D21<111,VLOOKUP($C21,Lookups!$T$3:$DG$93,D$2+2),0)","v":4646.7329723249104},53,{"$f":"IF(VLOOKUP(H21,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H21,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H21<111),IF(H21<71,J20+I$5*VLOOKUP(H20,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H20,Lookups!$DH$3:$DU$53,2)+IF(H21<64,I$5*VLOOKUP(H20,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H20,Lookups!$DH$3:$DU$53,13,0))-J20*VLOOKUP(H20,Lookups!$A$3:$O$93,15),J20-J20*VLOOKUP(H20,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H21<111,VLOOKUP($C21,Lookups!$T$3:$DG$93,H$2+2),0)","v":4090.7452427264639},52,{"$f":"IF(VLOOKUP(L21,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L21,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L21<111),IF(L21<71,N20+M$6*VLOOKUP(L20,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L20,Lookups!$DH$3:$DU$53,2)+IF(L21<64,M$6*VLOOKUP(L20,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L20,Lookups!$DH$3:$DU$53,13,0))-N20*VLOOKUP(L20,Lookups!$A$3:$O$93,15),N20-N20*VLOOKUP(L20,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L21<111,VLOOKUP($C21,Lookups!$T$3:$DG$93,L$2+2),0)","v":3527.8088483144993},51,{"$f":"IF(VLOOKUP(P21,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P21,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P21<111),IF(P21<71,R20+Q$7*VLOOKUP(P20,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P20,Lookups!$DH$3:$DU$53,2)+IF(P21<64,Q$7*VLOOKUP(P20,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P20,Lookups!$DH$3:$DU$53,13,0))-R20*VLOOKUP(P20,Lookups!$A$3:$O$93,15),R20-R20*VLOOKUP(P20,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P21<111,VLOOKUP($C21,Lookups!$T$3:$DG$93,P$2+2),0)","v":3627.3641519217845},50,{"$f":"IF(VLOOKUP(T21,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T21,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T21<111),IF(T21<71,V20+U$8*VLOOKUP(T20,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T20,Lookups!$DH$3:$DU$53,2)+IF(T21<64,U$8*VLOOKUP(T20,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T20,Lookups!$DH$3:$DU$53,13,0))-V20*VLOOKUP(T20,Lookups!$A$3:$O$93,15),V20-V20*VLOOKUP(T20,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T21<111,VLOOKUP($C21,Lookups!$T$3:$DG$93,T$2+2),0)","v":3726.2032119741511},49,{"$f":"IF(VLOOKUP(X21,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X21,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X21<111),IF(X21<71,Z20+Y$9*VLOOKUP(X20,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X20,Lookups!$DH$3:$DU$53,2)+IF(X21<64,Y$9*VLOOKUP(X20,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X20,Lookups!$DH$3:$DU$53,13,0))-Z20*VLOOKUP(X20,Lookups!$A$3:$O$93,15),Z20-Z20*VLOOKUP(X20,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X21<111,VLOOKUP($C21,Lookups!$T$3:$DG$93,X$2+2),0)","v":3824.3312386875609},48,{"$f":"IF(VLOOKUP(AB21,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB21,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB21<111),IF(AB21<71,AD20+AC$10*VLOOKUP(AB20,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB20,Lookups!$DH$3:$DU$53,2)+IF(AB21<64,AC$10*VLOOKUP(AB20,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB20,Lookups!$DH$3:$DU$53,13,0))-AD20*VLOOKUP(AB20,Lookups!$A$3:$O$93,15),AD20-AD20*VLOOKUP(AB20,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB21<111,VLOOKUP($C21,Lookups!$T$3:$DG$93,AB$2+2),0)","v":3925.470708175309},47,{"$f":"IF(VLOOKUP(AF21,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF21,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF21<111),IF(AF21<71,AH20+AG$11*VLOOKUP(AF20,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF20,Lookups!$DH$3:$DU$53,2)+IF(AF21<64,AG$11*VLOOKUP(AF20,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF20,Lookups!$DH$3:$DU$53,13,0))-AH20*VLOOKUP(AF20,Lookups!$A$3:$O$93,15),AH20-AH20*VLOOKUP(AF20,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF21<111,VLOOKUP($C21,Lookups!$T$3:$DG$93,AF$2+2),0)","v":4022.3089409933477},46,{"$f":"IF(VLOOKUP(AJ21,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ21,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ21<111),IF(AJ21<71,AL20+AK$12*VLOOKUP(AJ20,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ20,Lookups!$DH$3:$DU$53,2)+IF(AJ21<64,AK$12*VLOOKUP(AJ20,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ20,Lookups!$DH$3:$DU$53,13,0))-AL20*VLOOKUP(AJ20,Lookups!$A$3:$O$93,15),AL20-AL20*VLOOKUP(AJ20,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ21<111,VLOOKUP($C21,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":4428.6614786268965},45,{"$f":"IF(VLOOKUP(AN21,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN21,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN21<111),IF(AN21<71,AP20+AO$13*VLOOKUP(AN20,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN20,Lookups!$DH$3:$DU$53,2)+IF(AN21<64,AO$13*VLOOKUP(AN20,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN20,Lookups!$DH$3:$DU$53,13,0))-AP20*VLOOKUP(AN20,Lookups!$A$3:$O$93,15),AP20-AP20*VLOOKUP(AN20,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN21<111,VLOOKUP($C21,Lookups!$T$3:$DG$93,AN$2+2),0)","v":4839.3054553980774},44,{"$f":"IF(VLOOKUP(AR21,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR21,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR21<111),IF(AR21<71,AT20+AS$14*VLOOKUP(AR20,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR20,Lookups!$DH$3:$DU$53,2)+IF(AR21<64,AS$14*VLOOKUP(AR20,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR20,Lookups!$DH$3:$DU$53,13,0))-AT20*VLOOKUP(AR20,Lookups!$A$3:$O$93,15),AT20-AT20*VLOOKUP(AR20,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR21<111,VLOOKUP($C21,Lookups!$T$3:$DG$93,AR$2+2),0)","v":5254.3363498289327},43,{"$f":"IF(VLOOKUP(AV21,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV21,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV21<111),IF(AV21<71,AX20+AW$15*VLOOKUP(AV20,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV20,Lookups!$DH$3:$DU$53,2)+IF(AV21<64,AW$15*VLOOKUP(AV20,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV20,Lookups!$DH$3:$DU$53,13,0))-AX20*VLOOKUP(AV20,Lookups!$A$3:$O$93,15),AX20-AX20*VLOOKUP(AV20,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV21<111,VLOOKUP($C21,Lookups!$T$3:$DG$93,AV$2+2),0)","v":5663.1963009112569},42,{"$f":"IF(VLOOKUP(AZ21,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ21,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ21<111),IF(AZ21<71,BB20+BA$16*VLOOKUP(AZ20,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ20,Lookups!$DH$3:$DU$53,2)+IF(AZ21<64,BA$16*VLOOKUP(AZ20,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ20,Lookups!$DH$3:$DU$53,13,0))-BB20*VLOOKUP(AZ20,Lookups!$A$3:$O$93,15),BB20-BB20*VLOOKUP(AZ20,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ21<111,VLOOKUP($C21,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":6063.6809574692134},41,{"$f":"IF(VLOOKUP(BD21,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD21,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD21<111),IF(BD21<71,BF20+BE$17*VLOOKUP(BD20,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD20,Lookups!$DH$3:$DU$53,2)+IF(BD21<64,BE$17*VLOOKUP(BD20,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD20,Lookups!$DH$3:$DU$53,13,0))-BF20*VLOOKUP(BD20,Lookups!$A$3:$O$93,15),BF20-BF20*VLOOKUP(BD20,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD21<111,VLOOKUP($C21,Lookups!$T$3:$DG$93,BD$2+2),0)","v":5803.7348547343026},40,{"$f":"IF(VLOOKUP(BH21,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH21,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH21<111),IF(BH21<71,BJ20+BI$18*VLOOKUP(BH20,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH20,Lookups!$DH$3:$DU$53,2)+IF(BH21<64,BI$18*VLOOKUP(BH20,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH20,Lookups!$DH$3:$DU$53,13,0))-BJ20*VLOOKUP(BH20,Lookups!$A$3:$O$93,15),BJ20-BJ20*VLOOKUP(BH20,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH21<111,VLOOKUP($C21,Lookups!$T$3:$DG$93,BH$2+2),0)","v":5560.1920565756927},{"$f":"1+BL20","v":39},{"$f":"IF(VLOOKUP(BL21,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL21,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL21<111),IF(BL21<71,BN20+BM$19*VLOOKUP(BL20,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL20,Lookups!$DH$3:$DU$53,2)+IF(BL21<64,BM$19*VLOOKUP(BL20,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL20,Lookups!$DH$3:$DU$53,13,0))-BN20*VLOOKUP(BL20,Lookups!$A$3:$O$93,15),BN20-BN20*VLOOKUP(BL20,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL21<111,VLOOKUP($C21,Lookups!$T$3:$DG$93,BL$2+2),0)","v":5337.6306256030703},{"$f":"1+BP20","v":38},{"$f":"IF(VLOOKUP(BP21,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP21,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP21<111),IF(BP21<71,BR20+BQ$20*VLOOKUP(BP20,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP20,Lookups!$DH$3:$DU$53,2)+IF(BP21<64,BQ$20*VLOOKUP(BP20,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP20,Lookups!$DH$3:$DU$53,13,0))-BR20*VLOOKUP(BP20,Lookups!$A$3:$O$93,15),BR20-BR20*VLOOKUP(BP20,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP21<111,VLOOKUP($C21,Lookups!$T$3:$DG$93,BP$2+2),0)","v":5135.0120753116762},37,0,0,{"$f":"IF(BT21<111,VLOOKUP($C21,Lookups!$T$3:$DG$93,BT$2+2),0)","v":4951.3460711465368},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E22,I22,M22,Q22,U22,Y22,AC22,AG22,AK22,AO22,AS22,AW22,BA22,BE22,BI22,BM22,BQ22,BU22,BY22,CC22,CG22,CK22,CO22,CS22,CW22,DA22,DE22,DI22,DM22,DQ22)+SUM(DU22,DY22,EC22,EG22,EK22,EO22,ES22,EW22,FA22,FE22)+'Amort-Proj'!Q22+SUM(FI22,FM22,FQ22,FU22,FY22,GC22,GG22,GK22,GO22,GS22,GW22,HA22,HE22,HI22)+SUM(HM22,HQ22,HU22,HY22,IC22,IG22,IK22,IO22,IS22)","v":0},{"$error":"#DIV/0!"},2034,55,{"$f":"IF(VLOOKUP(D22,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D22,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D22<111),IF(D22<71,F21+E$4*VLOOKUP(D21,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D21,Lookups!$DH$3:$DU$53,2)+IF(D22<64,E$4*VLOOKUP(D21,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D21,Lookups!$DH$3:$DU$53,13,0))-F21*VLOOKUP(D21,Lookups!$A$3:$O$93,15),F21-F21*VLOOKUP(D21,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D22<111,VLOOKUP($C22,Lookups!$T$3:$DG$93,D$2+2),0)","v":5637.6494136421088},54,{"$f":"IF(VLOOKUP(H22,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H22,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H22<111),IF(H22<71,J21+I$5*VLOOKUP(H21,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H21,Lookups!$DH$3:$DU$53,2)+IF(H22<64,I$5*VLOOKUP(H21,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H21,Lookups!$DH$3:$DU$53,13,0))-J21*VLOOKUP(H21,Lookups!$A$3:$O$93,15),J21-J21*VLOOKUP(H21,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H22<111,VLOOKUP($C22,Lookups!$T$3:$DG$93,H$2+2),0)","v":5041.7052749725281},53,{"$f":"IF(VLOOKUP(L22,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L22,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L22<111),IF(L22<71,N21+M$6*VLOOKUP(L21,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L21,Lookups!$DH$3:$DU$53,2)+IF(L22<64,M$6*VLOOKUP(L21,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L21,Lookups!$DH$3:$DU$53,13,0))-N21*VLOOKUP(L21,Lookups!$A$3:$O$93,15),N21-N21*VLOOKUP(L21,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L22<111,VLOOKUP($C22,Lookups!$T$3:$DG$93,L$2+2),0)","v":4438.4585883582131},52,{"$f":"IF(VLOOKUP(P22,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P22,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P22<111),IF(P22<71,R21+Q$7*VLOOKUP(P21,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P21,Lookups!$DH$3:$DU$53,2)+IF(P22<64,Q$7*VLOOKUP(P21,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P21,Lookups!$DH$3:$DU$53,13,0))-R21*VLOOKUP(P21,Lookups!$A$3:$O$93,15),R21-R21*VLOOKUP(P21,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P22<111,VLOOKUP($C22,Lookups!$T$3:$DG$93,P$2+2),0)","v":3721.8383349717965},51,{"$f":"IF(VLOOKUP(T22,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T22,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T22<111),IF(T22<71,V21+U$8*VLOOKUP(T21,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T21,Lookups!$DH$3:$DU$53,2)+IF(T22<64,U$8*VLOOKUP(T21,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T21,Lookups!$DH$3:$DU$53,13,0))-V21*VLOOKUP(T21,Lookups!$A$3:$O$93,15),V21-V21*VLOOKUP(T21,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T22<111,VLOOKUP($C22,Lookups!$T$3:$DG$93,T$2+2),0)","v":3826.8691802774824},50,{"$f":"IF(VLOOKUP(X22,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X22,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X22<111),IF(X22<71,Z21+Y$9*VLOOKUP(X21,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X21,Lookups!$DH$3:$DU$53,2)+IF(X22<64,Y$9*VLOOKUP(X21,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X21,Lookups!$DH$3:$DU$53,13,0))-Z21*VLOOKUP(X21,Lookups!$A$3:$O$93,15),Z21-Z21*VLOOKUP(X21,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X22<111,VLOOKUP($C22,Lookups!$T$3:$DG$93,X$2+2),0)","v":3931.1443886327293},49,{"$f":"IF(VLOOKUP(AB22,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB22,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB22<111),IF(AB22<71,AD21+AC$10*VLOOKUP(AB21,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB21,Lookups!$DH$3:$DU$53,2)+IF(AB22<64,AC$10*VLOOKUP(AB21,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB21,Lookups!$DH$3:$DU$53,13,0))-AD21*VLOOKUP(AB21,Lookups!$A$3:$O$93,15),AD21-AD21*VLOOKUP(AB21,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB22<111,VLOOKUP($C22,Lookups!$T$3:$DG$93,AB$2+2),0)","v":4038.4937880540647},48,{"$f":"IF(VLOOKUP(AF22,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF22,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF22<111),IF(AF22<71,AH21+AG$11*VLOOKUP(AF21,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF21,Lookups!$DH$3:$DU$53,2)+IF(AF22<64,AG$11*VLOOKUP(AF21,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF21,Lookups!$DH$3:$DU$53,13,0))-AH21*VLOOKUP(AF21,Lookups!$A$3:$O$93,15),AH21-AH21*VLOOKUP(AF21,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF22<111,VLOOKUP($C22,Lookups!$T$3:$DG$93,AF$2+2),0)","v":4145.2970678331267},47,{"$f":"IF(VLOOKUP(AJ22,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ22,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ22<111),IF(AJ22<71,AL21+AK$12*VLOOKUP(AJ21,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ21,Lookups!$DH$3:$DU$53,2)+IF(AJ22<64,AK$12*VLOOKUP(AJ21,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ21,Lookups!$DH$3:$DU$53,13,0))-AL21*VLOOKUP(AJ21,Lookups!$A$3:$O$93,15),AL21-AL21*VLOOKUP(AJ21,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ22<111,VLOOKUP($C22,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":4251.5805506299685},46,{"$f":"IF(VLOOKUP(AN22,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN22,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN22<111),IF(AN22<71,AP21+AO$13*VLOOKUP(AN21,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN21,Lookups!$DH$3:$DU$53,2)+IF(AN22<64,AO$13*VLOOKUP(AN21,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN21,Lookups!$DH$3:$DU$53,13,0))-AP21*VLOOKUP(AN21,Lookups!$A$3:$O$93,15),AP21-AP21*VLOOKUP(AN21,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN22<111,VLOOKUP($C22,Lookups!$T$3:$DG$93,AN$2+2),0)","v":4681.0951829086289},45,{"$f":"IF(VLOOKUP(AR22,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR22,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR22<111),IF(AR22<71,AT21+AS$14*VLOOKUP(AR21,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR21,Lookups!$DH$3:$DU$53,2)+IF(AR22<64,AS$14*VLOOKUP(AR21,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR21,Lookups!$DH$3:$DU$53,13,0))-AT21*VLOOKUP(AR21,Lookups!$A$3:$O$93,15),AT21-AT21*VLOOKUP(AR21,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR22<111,VLOOKUP($C22,Lookups!$T$3:$DG$93,AR$2+2),0)","v":5115.1458663557678},44,{"$f":"IF(VLOOKUP(AV22,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV22,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV22<111),IF(AV22<71,AX21+AW$15*VLOOKUP(AV21,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV21,Lookups!$DH$3:$DU$53,2)+IF(AV22<64,AW$15*VLOOKUP(AV21,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV21,Lookups!$DH$3:$DU$53,13,0))-AX21*VLOOKUP(AV21,Lookups!$A$3:$O$93,15),AX21-AX21*VLOOKUP(AV21,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV22<111,VLOOKUP($C22,Lookups!$T$3:$DG$93,AV$2+2),0)","v":5553.833521769182},43,{"$f":"IF(VLOOKUP(AZ22,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ22,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ22<111),IF(AZ22<71,BB21+BA$16*VLOOKUP(AZ21,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ21,Lookups!$DH$3:$DU$53,2)+IF(AZ22<64,BA$16*VLOOKUP(AZ21,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ21,Lookups!$DH$3:$DU$53,13,0))-BB21*VLOOKUP(AZ21,Lookups!$A$3:$O$93,15),BB21-BB21*VLOOKUP(AZ21,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ22<111,VLOOKUP($C22,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":5985.998490063198},42,{"$f":"IF(VLOOKUP(BD22,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD22,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD22<111),IF(BD22<71,BF21+BE$17*VLOOKUP(BD21,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD21,Lookups!$DH$3:$DU$53,2)+IF(BD22<64,BE$17*VLOOKUP(BD21,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD21,Lookups!$DH$3:$DU$53,13,0))-BF21*VLOOKUP(BD21,Lookups!$A$3:$O$93,15),BF21-BF21*VLOOKUP(BD21,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD22<111,VLOOKUP($C22,Lookups!$T$3:$DG$93,BD$2+2),0)","v":6409.310772044958},41,{"$f":"IF(VLOOKUP(BH22,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH22,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH22<111),IF(BH22<71,BJ21+BI$18*VLOOKUP(BH21,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH21,Lookups!$DH$3:$DU$53,2)+IF(BH22<64,BI$18*VLOOKUP(BH21,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH21,Lookups!$DH$3:$DU$53,13,0))-BJ21*VLOOKUP(BH21,Lookups!$A$3:$O$93,15),BJ21-BJ21*VLOOKUP(BH21,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH22<111,VLOOKUP($C22,Lookups!$T$3:$DG$93,BH$2+2),0)","v":6134.5477414541574},40,{"$f":"IF(VLOOKUP(BL22,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL22,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL22<111),IF(BL22<71,BN21+BM$19*VLOOKUP(BL21,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL21,Lookups!$DH$3:$DU$53,2)+IF(BL22<64,BM$19*VLOOKUP(BL21,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL21,Lookups!$DH$3:$DU$53,13,0))-BN21*VLOOKUP(BL21,Lookups!$A$3:$O$93,15),BN21-BN21*VLOOKUP(BL21,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL22<111,VLOOKUP($C22,Lookups!$T$3:$DG$93,BL$2+2),0)","v":5877.1230038005069},{"$f":"1+BP21","v":39},{"$f":"IF(VLOOKUP(BP22,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP22,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP22<111),IF(BP22<71,BR21+BQ$20*VLOOKUP(BP21,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP21,Lookups!$DH$3:$DU$53,2)+IF(BP22<64,BQ$20*VLOOKUP(BP21,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP21,Lookups!$DH$3:$DU$53,13,0))-BR21*VLOOKUP(BP21,Lookups!$A$3:$O$93,15),BR21-BR21*VLOOKUP(BP21,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP22<111,VLOOKUP($C22,Lookups!$T$3:$DG$93,BP$2+2),0)","v":5641.8755712624452},{"$f":"1+BT21","v":38},{"$f":"IF(VLOOKUP(BT22,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT22,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT22<111),IF(BT22<71,BV21+BU$21*VLOOKUP(BT21,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT21,Lookups!$DH$3:$DU$53,2)+IF(BT22<64,BU$21*VLOOKUP(BT21,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT21,Lookups!$DH$3:$DU$53,13,0))-BV21*VLOOKUP(BT21,Lookups!$A$3:$O$93,15),BV21-BV21*VLOOKUP(BT21,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT22<111,VLOOKUP($C22,Lookups!$T$3:$DG$93,BT$2+2),0)","v":5427.7077636044414},37,0,0,{"$f":"IF(BX22<111,VLOOKUP($C22,Lookups!$T$3:$DG$93,BX$2+2),0)","v":5233.5727972018894},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E23,I23,M23,Q23,U23,Y23,AC23,AG23,AK23,AO23,AS23,AW23,BA23,BE23,BI23,BM23,BQ23,BU23,BY23,CC23,CG23,CK23,CO23,CS23,CW23,DA23,DE23,DI23,DM23,DQ23)+SUM(DU23,DY23,EC23,EG23,EK23,EO23,ES23,EW23,FA23,FE23)+'Amort-Proj'!Q23+SUM(FI23,FM23,FQ23,FU23,FY23,GC23,GG23,GK23,GO23,GS23,GW23,HA23,HE23,HI23)+SUM(HM23,HQ23,HU23,HY23,IC23,IG23,IK23,IO23,IS23)","v":0},{"$error":"#DIV/0!"},2035,56,{"$f":"IF(VLOOKUP(D23,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D23,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D23<111),IF(D23<71,F22+E$4*VLOOKUP(D22,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D22,Lookups!$DH$3:$DU$53,2)+IF(D23<64,E$4*VLOOKUP(D22,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D22,Lookups!$DH$3:$DU$53,13,0))-F22*VLOOKUP(D22,Lookups!$A$3:$O$93,15),F22-F22*VLOOKUP(D22,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D23<111,VLOOKUP($C23,Lookups!$T$3:$DG$93,D$2+2),0)","v":6755.778280197299},55,{"$f":"IF(VLOOKUP(H23,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H23,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H23<111),IF(H23<71,J22+I$5*VLOOKUP(H22,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H22,Lookups!$DH$3:$DU$53,2)+IF(H23<64,I$5*VLOOKUP(H22,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H22,Lookups!$DH$3:$DU$53,13,0))-J22*VLOOKUP(H22,Lookups!$A$3:$O$93,15),J22-J22*VLOOKUP(H22,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H23<111,VLOOKUP($C23,Lookups!$T$3:$DG$93,H$2+2),0)","v":6116.8496138016881},54,{"$f":"IF(VLOOKUP(L23,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L23,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L23<111),IF(L23<71,N22+M$6*VLOOKUP(L22,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L22,Lookups!$DH$3:$DU$53,2)+IF(L23<64,M$6*VLOOKUP(L22,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L22,Lookups!$DH$3:$DU$53,13,0))-N22*VLOOKUP(L22,Lookups!$A$3:$O$93,15),N22-N22*VLOOKUP(L22,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L23<111,VLOOKUP($C23,Lookups!$T$3:$DG$93,L$2+2),0)","v":5470.2502233451924},53,{"$f":"IF(VLOOKUP(P23,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P23,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P23<111),IF(P23<71,R22+Q$7*VLOOKUP(P22,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P22,Lookups!$DH$3:$DU$53,2)+IF(P23<64,Q$7*VLOOKUP(P22,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P22,Lookups!$DH$3:$DU$53,13,0))-R22*VLOOKUP(P22,Lookups!$A$3:$O$93,15),R22-R22*VLOOKUP(P22,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P23<111,VLOOKUP($C23,Lookups!$T$3:$DG$93,P$2+2),0)","v":4682.573810717915},52,{"$f":"IF(VLOOKUP(T23,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T23,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T23<111),IF(T23<71,V22+U$8*VLOOKUP(T22,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T22,Lookups!$DH$3:$DU$53,2)+IF(T23<64,U$8*VLOOKUP(T22,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T22,Lookups!$DH$3:$DU$53,13,0))-V22*VLOOKUP(T22,Lookups!$A$3:$O$93,15),V22-V22*VLOOKUP(T22,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T23<111,VLOOKUP($C23,Lookups!$T$3:$DG$93,T$2+2),0)","v":3926.5394433952451},51,{"$f":"IF(VLOOKUP(X23,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X23,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X23<111),IF(X23<71,Z22+Y$9*VLOOKUP(X22,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X22,Lookups!$DH$3:$DU$53,2)+IF(X23<64,Y$9*VLOOKUP(X22,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X22,Lookups!$DH$3:$DU$53,13,0))-Z22*VLOOKUP(X22,Lookups!$A$3:$O$93,15),Z22-Z22*VLOOKUP(X22,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X23<111,VLOOKUP($C23,Lookups!$T$3:$DG$93,X$2+2),0)","v":4037.3469851927439},50,{"$f":"IF(VLOOKUP(AB23,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB23,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB23<111),IF(AB23<71,AD22+AC$10*VLOOKUP(AB22,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB22,Lookups!$DH$3:$DU$53,2)+IF(AB23<64,AC$10*VLOOKUP(AB22,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB22,Lookups!$DH$3:$DU$53,13,0))-AD22*VLOOKUP(AB22,Lookups!$A$3:$O$93,15),AD22-AD22*VLOOKUP(AB22,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB23<111,VLOOKUP($C23,Lookups!$T$3:$DG$93,AB$2+2),0)","v":4151.2884743961622},49,{"$f":"IF(VLOOKUP(AF23,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF23,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF23<111),IF(AF23<71,AH22+AG$11*VLOOKUP(AF22,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF22,Lookups!$DH$3:$DU$53,2)+IF(AF23<64,AG$11*VLOOKUP(AF22,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF22,Lookups!$DH$3:$DU$53,13,0))-AH22*VLOOKUP(AF22,Lookups!$A$3:$O$93,15),AH22-AH22*VLOOKUP(AF22,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF23<111,VLOOKUP($C23,Lookups!$T$3:$DG$93,AF$2+2),0)","v":4264.6494401850923},48,{"$f":"IF(VLOOKUP(AJ23,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ23,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ23<111),IF(AJ23<71,AL22+AK$12*VLOOKUP(AJ22,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ22,Lookups!$DH$3:$DU$53,2)+IF(AJ23<64,AK$12*VLOOKUP(AJ22,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ22,Lookups!$DH$3:$DU$53,13,0))-AL22*VLOOKUP(AJ22,Lookups!$A$3:$O$93,15),AL22-AL22*VLOOKUP(AJ22,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ23<111,VLOOKUP($C23,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":4381.5790006996149},47,{"$f":"IF(VLOOKUP(AN23,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN23,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN23<111),IF(AN23<71,AP22+AO$13*VLOOKUP(AN22,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN22,Lookups!$DH$3:$DU$53,2)+IF(AN23<64,AO$13*VLOOKUP(AN22,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN22,Lookups!$DH$3:$DU$53,13,0))-AP22*VLOOKUP(AN22,Lookups!$A$3:$O$93,15),AP22-AP22*VLOOKUP(AN22,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN23<111,VLOOKUP($C23,Lookups!$T$3:$DG$93,AN$2+2),0)","v":4493.9206420158762},46,{"$f":"IF(VLOOKUP(AR23,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR23,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR23<111),IF(AR23<71,AT22+AS$14*VLOOKUP(AR22,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR22,Lookups!$DH$3:$DU$53,2)+IF(AR23<64,AS$14*VLOOKUP(AR22,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR22,Lookups!$DH$3:$DU$53,13,0))-AT22*VLOOKUP(AR22,Lookups!$A$3:$O$93,15),AT22-AT22*VLOOKUP(AR22,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR23<111,VLOOKUP($C23,Lookups!$T$3:$DG$93,AR$2+2),0)","v":4947.91760833442},45,{"$f":"IF(VLOOKUP(AV23,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV23,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV23<111),IF(AV23<71,AX22+AW$15*VLOOKUP(AV22,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV22,Lookups!$DH$3:$DU$53,2)+IF(AV23<64,AW$15*VLOOKUP(AV22,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV22,Lookups!$DH$3:$DU$53,13,0))-AX22*VLOOKUP(AV22,Lookups!$A$3:$O$93,15),AX22-AX22*VLOOKUP(AV22,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV23<111,VLOOKUP($C23,Lookups!$T$3:$DG$93,AV$2+2),0)","v":5406.7091807380466},44,{"$f":"IF(VLOOKUP(AZ23,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ23,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ23<111),IF(AZ23<71,BB22+BA$16*VLOOKUP(AZ22,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ22,Lookups!$DH$3:$DU$53,2)+IF(AZ23<64,BA$16*VLOOKUP(AZ22,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ22,Lookups!$DH$3:$DU$53,13,0))-BB22*VLOOKUP(AZ22,Lookups!$A$3:$O$93,15),BB22-BB22*VLOOKUP(AZ22,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ23<111,VLOOKUP($C23,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":5870.4020325100246},43,{"$f":"IF(VLOOKUP(BD23,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD23,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD23<111),IF(BD23<71,BF22+BE$17*VLOOKUP(BD22,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD22,Lookups!$DH$3:$DU$53,2)+IF(BD23<64,BE$17*VLOOKUP(BD22,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD22,Lookups!$DH$3:$DU$53,13,0))-BF22*VLOOKUP(BD22,Lookups!$A$3:$O$93,15),BF22-BF22*VLOOKUP(BD22,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD23<111,VLOOKUP($C23,Lookups!$T$3:$DG$93,BD$2+2),0)","v":6327.2004039967997},42,{"$f":"IF(VLOOKUP(BH23,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH23,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH23<111),IF(BH23<71,BJ22+BI$18*VLOOKUP(BH22,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH22,Lookups!$DH$3:$DU$53,2)+IF(BH23<64,BI$18*VLOOKUP(BH22,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH22,Lookups!$DH$3:$DU$53,13,0))-BJ22*VLOOKUP(BH22,Lookups!$A$3:$O$93,15),BJ22-BJ22*VLOOKUP(BH22,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH23<111,VLOOKUP($C23,Lookups!$T$3:$DG$93,BH$2+2),0)","v":6774.6414860515206},41,{"$f":"IF(VLOOKUP(BL23,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL23,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL23<111),IF(BL23<71,BN22+BM$19*VLOOKUP(BL22,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL22,Lookups!$DH$3:$DU$53,2)+IF(BL23<64,BM$19*VLOOKUP(BL22,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL22,Lookups!$DH$3:$DU$53,13,0))-BN22*VLOOKUP(BL22,Lookups!$A$3:$O$93,15),BN22-BN22*VLOOKUP(BL22,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL23<111,VLOOKUP($C23,Lookups!$T$3:$DG$93,BL$2+2),0)","v":6484.2169627170442},40,{"$f":"IF(VLOOKUP(BP23,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP23,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP23<111),IF(BP23<71,BR22+BQ$20*VLOOKUP(BP22,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP22,Lookups!$DH$3:$DU$53,2)+IF(BP23<64,BQ$20*VLOOKUP(BP22,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP22,Lookups!$DH$3:$DU$53,13,0))-BR22*VLOOKUP(BP22,Lookups!$A$3:$O$93,15),BR22-BR22*VLOOKUP(BP22,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP23<111,VLOOKUP($C23,Lookups!$T$3:$DG$93,BP$2+2),0)","v":6212.1190150171351},{"$f":"1+BT22","v":39},{"$f":"IF(VLOOKUP(BT23,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT23,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT23<111),IF(BT23<71,BV22+BU$21*VLOOKUP(BT22,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT22,Lookups!$DH$3:$DU$53,2)+IF(BT23<64,BU$21*VLOOKUP(BT22,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT22,Lookups!$DH$3:$DU$53,13,0))-BV22*VLOOKUP(BT22,Lookups!$A$3:$O$93,15),BV22-BV22*VLOOKUP(BT22,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT23<111,VLOOKUP($C23,Lookups!$T$3:$DG$93,BT$2+2),0)","v":5963.4624788244046},{"$f":"1+BX22","v":38},{"$f":"IF(VLOOKUP(BX23,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX23,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX23<111),IF(BX23<71,BZ22+BY$22*VLOOKUP(BX22,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX22,Lookups!$DH$3:$DU$53,2)+IF(BX23<64,BY$22*VLOOKUP(BX22,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX22,Lookups!$DH$3:$DU$53,13,0))-BZ22*VLOOKUP(BX22,Lookups!$A$3:$O$93,15),BZ22-BZ22*VLOOKUP(BX22,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX23<111,VLOOKUP($C23,Lookups!$T$3:$DG$93,BX$2+2),0)","v":5737.087106129894},37,0,0,{"$f":"IF(CB23<111,VLOOKUP($C23,Lookups!$T$3:$DG$93,CB$2+2),0)","v":5531.8864466423965},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E24,I24,M24,Q24,U24,Y24,AC24,AG24,AK24,AO24,AS24,AW24,BA24,BE24,BI24,BM24,BQ24,BU24,BY24,CC24,CG24,CK24,CO24,CS24,CW24,DA24,DE24,DI24,DM24,DQ24)+SUM(DU24,DY24,EC24,EG24,EK24,EO24,ES24,EW24,FA24,FE24)+'Amort-Proj'!Q24+SUM(FI24,FM24,FQ24,FU24,FY24,GC24,GG24,GK24,GO24,GS24,GW24,HA24,HE24,HI24)+SUM(HM24,HQ24,HU24,HY24,IC24,IG24,IK24,IO24,IS24)","v":0},{"$error":"#DIV/0!"},2036,57,{"$f":"IF(VLOOKUP(D24,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D24,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D24<111),IF(D24<71,F23+E$4*VLOOKUP(D23,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D23,Lookups!$DH$3:$DU$53,2)+IF(D24<64,E$4*VLOOKUP(D23,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D23,Lookups!$DH$3:$DU$53,13,0))-F23*VLOOKUP(D23,Lookups!$A$3:$O$93,15),F23-F23*VLOOKUP(D23,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D24<111,VLOOKUP($C24,Lookups!$T$3:$DG$93,D$2+2),0)","v":8015.2037180654852},56,{"$f":"IF(VLOOKUP(H24,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H24,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H24<111),IF(H24<71,J23+I$5*VLOOKUP(H23,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H23,Lookups!$DH$3:$DU$53,2)+IF(H24<64,I$5*VLOOKUP(H23,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H23,Lookups!$DH$3:$DU$53,13,0))-J23*VLOOKUP(H23,Lookups!$A$3:$O$93,15),J23-J23*VLOOKUP(H23,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H24<111,VLOOKUP($C24,Lookups!$T$3:$DG$93,H$2+2),0)","v":7330.0194340140688},55,{"$f":"IF(VLOOKUP(L24,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L24,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L24<111),IF(L24<71,N23+M$6*VLOOKUP(L23,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L23,Lookups!$DH$3:$DU$53,2)+IF(L24<64,M$6*VLOOKUP(L23,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L23,Lookups!$DH$3:$DU$53,13,0))-N23*VLOOKUP(L23,Lookups!$A$3:$O$93,15),N23-N23*VLOOKUP(L23,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L24<111,VLOOKUP($C24,Lookups!$T$3:$DG$93,L$2+2),0)","v":6636.7818309748309},54,{"$f":"IF(VLOOKUP(P24,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P24,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P24<111),IF(P24<71,R23+Q$7*VLOOKUP(P23,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P23,Lookups!$DH$3:$DU$53,2)+IF(P24<64,Q$7*VLOOKUP(P23,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P23,Lookups!$DH$3:$DU$53,13,0))-R23*VLOOKUP(P23,Lookups!$A$3:$O$93,15),R23-R23*VLOOKUP(P23,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P24<111,VLOOKUP($C24,Lookups!$T$3:$DG$93,P$2+2),0)","v":5771.1139856291775},53,{"$f":"IF(VLOOKUP(T24,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T24,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T24<111),IF(T24<71,V23+U$8*VLOOKUP(T23,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T23,Lookups!$DH$3:$DU$53,2)+IF(T24<64,U$8*VLOOKUP(T23,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T23,Lookups!$DH$3:$DU$53,13,0))-V23*VLOOKUP(T23,Lookups!$A$3:$O$93,15),V23-V23*VLOOKUP(T23,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T24<111,VLOOKUP($C24,Lookups!$T$3:$DG$93,T$2+2),0)","v":4940.1153703073996},52,{"$f":"IF(VLOOKUP(X24,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X24,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X24<111),IF(X24<71,Z23+Y$9*VLOOKUP(X23,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X23,Lookups!$DH$3:$DU$53,2)+IF(X24<64,Y$9*VLOOKUP(X23,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X23,Lookups!$DH$3:$DU$53,13,0))-Z23*VLOOKUP(X23,Lookups!$A$3:$O$93,15),Z23-Z23*VLOOKUP(X23,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X24<111,VLOOKUP($C24,Lookups!$T$3:$DG$93,X$2+2),0)","v":4142.4991127819831},51,{"$f":"IF(VLOOKUP(AB24,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB24,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB24<111),IF(AB24<71,AD23+AC$10*VLOOKUP(AB23,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB23,Lookups!$DH$3:$DU$53,2)+IF(AB24<64,AC$10*VLOOKUP(AB23,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB23,Lookups!$DH$3:$DU$53,13,0))-AD23*VLOOKUP(AB23,Lookups!$A$3:$O$93,15),AD23-AD23*VLOOKUP(AB23,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB24<111,VLOOKUP($C24,Lookups!$T$3:$DG$93,AB$2+2),0)","v":4263.4384163635377},50,{"$f":"IF(VLOOKUP(AF24,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF24,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF24<111),IF(AF24<71,AH23+AG$11*VLOOKUP(AF23,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF23,Lookups!$DH$3:$DU$53,2)+IF(AF24<64,AG$11*VLOOKUP(AF23,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF23,Lookups!$DH$3:$DU$53,13,0))-AH23*VLOOKUP(AF23,Lookups!$A$3:$O$93,15),AH23-AH23*VLOOKUP(AF23,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF24<111,VLOOKUP($C24,Lookups!$T$3:$DG$93,AF$2+2),0)","v":4383.7606289623473},49,{"$f":"IF(VLOOKUP(AJ24,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ24,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ24<111),IF(AJ24<71,AL23+AK$12*VLOOKUP(AJ23,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ23,Lookups!$DH$3:$DU$53,2)+IF(AJ24<64,AK$12*VLOOKUP(AJ23,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ23,Lookups!$DH$3:$DU$53,13,0))-AL23*VLOOKUP(AJ23,Lookups!$A$3:$O$93,15),AL23-AL23*VLOOKUP(AJ23,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ24<111,VLOOKUP($C24,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":4507.7344582756423},48,{"$f":"IF(VLOOKUP(AN24,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN24,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN24<111),IF(AN24<71,AP23+AO$13*VLOOKUP(AN23,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN23,Lookups!$DH$3:$DU$53,2)+IF(AN24<64,AO$13*VLOOKUP(AN23,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN23,Lookups!$DH$3:$DU$53,13,0))-AP23*VLOOKUP(AN23,Lookups!$A$3:$O$93,15),AP23-AP23*VLOOKUP(AN23,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN24<111,VLOOKUP($C24,Lookups!$T$3:$DG$93,AN$2+2),0)","v":4631.3290037394927},47,{"$f":"IF(VLOOKUP(AR24,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR24,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR24<111),IF(AR24<71,AT23+AS$14*VLOOKUP(AR23,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR23,Lookups!$DH$3:$DU$53,2)+IF(AR24<64,AS$14*VLOOKUP(AR23,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR23,Lookups!$DH$3:$DU$53,13,0))-AT23*VLOOKUP(AR23,Lookups!$A$3:$O$93,15),AT23-AT23*VLOOKUP(AR23,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR24<111,VLOOKUP($C24,Lookups!$T$3:$DG$93,AR$2+2),0)","v":4750.0741186107807},46,{"$f":"IF(VLOOKUP(AV24,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV24,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV24<111),IF(AV24<71,AX23+AW$15*VLOOKUP(AV23,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV23,Lookups!$DH$3:$DU$53,2)+IF(AV24<64,AW$15*VLOOKUP(AV23,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV23,Lookups!$DH$3:$DU$53,13,0))-AX23*VLOOKUP(AV23,Lookups!$A$3:$O$93,15),AX23-AX23*VLOOKUP(AV23,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV24<111,VLOOKUP($C24,Lookups!$T$3:$DG$93,AV$2+2),0)","v":5229.9489120094813},45,{"$f":"IF(VLOOKUP(AZ24,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ24,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ24<111),IF(AZ24<71,BB23+BA$16*VLOOKUP(AZ23,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ23,Lookups!$DH$3:$DU$53,2)+IF(AZ24<64,BA$16*VLOOKUP(AZ23,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ23,Lookups!$DH$3:$DU$53,13,0))-BB23*VLOOKUP(AZ23,Lookups!$A$3:$O$93,15),BB23-BB23*VLOOKUP(AZ23,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ24<111,VLOOKUP($C24,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":5714.8916040401145},44,{"$f":"IF(VLOOKUP(BD24,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD24,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD24<111),IF(BD24<71,BF23+BE$17*VLOOKUP(BD23,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD23,Lookups!$DH$3:$DU$53,2)+IF(BD24<64,BE$17*VLOOKUP(BD23,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD23,Lookups!$DH$3:$DU$53,13,0))-BF23*VLOOKUP(BD23,Lookups!$A$3:$O$93,15),BF23-BF23*VLOOKUP(BD23,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD24<111,VLOOKUP($C24,Lookups!$T$3:$DG$93,BD$2+2),0)","v":6205.0149483630958},43,{"$f":"IF(VLOOKUP(BH24,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH24,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH24<111),IF(BH24<71,BJ23+BI$18*VLOOKUP(BH23,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH23,Lookups!$DH$3:$DU$53,2)+IF(BH24<64,BI$18*VLOOKUP(BH23,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH23,Lookups!$DH$3:$DU$53,13,0))-BJ23*VLOOKUP(BH23,Lookups!$A$3:$O$93,15),BJ23-BJ23*VLOOKUP(BH23,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH24<111,VLOOKUP($C24,Lookups!$T$3:$DG$93,BH$2+2),0)","v":6687.8508270246166},42,{"$f":"IF(VLOOKUP(BL24,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL24,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL24<111),IF(BL24<71,BN23+BM$19*VLOOKUP(BL23,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL23,Lookups!$DH$3:$DU$53,2)+IF(BL24<64,BM$19*VLOOKUP(BL23,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL23,Lookups!$DH$3:$DU$53,13,0))-BN23*VLOOKUP(BL23,Lookups!$A$3:$O$93,15),BN23-BN23*VLOOKUP(BL23,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL24<111,VLOOKUP($C24,Lookups!$T$3:$DG$93,BL$2+2),0)","v":7160.7960507564567},41,{"$f":"IF(VLOOKUP(BP24,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP24,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP24<111),IF(BP24<71,BR23+BQ$20*VLOOKUP(BP23,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP23,Lookups!$DH$3:$DU$53,2)+IF(BP24<64,BQ$20*VLOOKUP(BP23,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP23,Lookups!$DH$3:$DU$53,13,0))-BR23*VLOOKUP(BP23,Lookups!$A$3:$O$93,15),BR23-BR23*VLOOKUP(BP23,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP24<111,VLOOKUP($C24,Lookups!$T$3:$DG$93,BP$2+2),0)","v":6853.817329591915},40,{"$f":"IF(VLOOKUP(BT24,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT24,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT24<111),IF(BT24<71,BV23+BU$21*VLOOKUP(BT23,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT23,Lookups!$DH$3:$DU$53,2)+IF(BT24<64,BU$21*VLOOKUP(BT23,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT23,Lookups!$DH$3:$DU$53,13,0))-BV23*VLOOKUP(BT23,Lookups!$A$3:$O$93,15),BV23-BV23*VLOOKUP(BT23,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT24<111,VLOOKUP($C24,Lookups!$T$3:$DG$93,BT$2+2),0)","v":6566.2097988731111},{"$f":"1+BX23","v":39},{"$f":"IF(VLOOKUP(BX24,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX24,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX24<111),IF(BX24<71,BZ23+BY$22*VLOOKUP(BX23,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX23,Lookups!$DH$3:$DU$53,2)+IF(BX24<64,BY$22*VLOOKUP(BX23,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX23,Lookups!$DH$3:$DU$53,13,0))-BZ23*VLOOKUP(BX23,Lookups!$A$3:$O$93,15),BZ23-BZ23*VLOOKUP(BX23,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX24<111,VLOOKUP($C24,Lookups!$T$3:$DG$93,BX$2+2),0)","v":6303.3798401173954},{"$f":"1+CB23","v":38},{"$f":"IF(VLOOKUP(CB24,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB24,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB24<111),IF(CB24<71,CD23+CC$23*VLOOKUP(CB23,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB23,Lookups!$DH$3:$DU$53,2)+IF(CB24<64,CC$23*VLOOKUP(CB23,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB23,Lookups!$DH$3:$DU$53,13,0))-CD23*VLOOKUP(CB23,Lookups!$A$3:$O$93,15),CD23-CD23*VLOOKUP(CB23,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB24<111,VLOOKUP($C24,Lookups!$T$3:$DG$93,CB$2+2),0)","v":6064.1010711792978},37,0,0,{"$f":"IF(CF24<111,VLOOKUP($C24,Lookups!$T$3:$DG$93,CF$2+2),0)","v":5847.203974101013},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E25,I25,M25,Q25,U25,Y25,AC25,AG25,AK25,AO25,AS25,AW25,BA25,BE25,BI25,BM25,BQ25,BU25,BY25,CC25,CG25,CK25,CO25,CS25,CW25,DA25,DE25,DI25,DM25,DQ25)+SUM(DU25,DY25,EC25,EG25,EK25,EO25,ES25,EW25,FA25,FE25)+'Amort-Proj'!Q25+SUM(FI25,FM25,FQ25,FU25,FY25,GC25,GG25,GK25,GO25,GS25,GW25,HA25,HE25,HI25)+SUM(HM25,HQ25,HU25,HY25,IC25,IG25,IK25,IO25,IS25)","v":0},{"$error":"#DIV/0!"},2037,58,{"$f":"IF(VLOOKUP(D25,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D25,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D25<111),IF(D25<71,F24+E$4*VLOOKUP(D24,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D24,Lookups!$DH$3:$DU$53,2)+IF(D25<64,E$4*VLOOKUP(D24,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D24,Lookups!$DH$3:$DU$53,13,0))-F24*VLOOKUP(D24,Lookups!$A$3:$O$93,15),F24-F24*VLOOKUP(D24,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D25<111,VLOOKUP($C25,Lookups!$T$3:$DG$93,D$2+2),0)","v":9866.0191272415286},57,{"$f":"IF(VLOOKUP(H25,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H25,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H25<111),IF(H25<71,J24+I$5*VLOOKUP(H24,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H24,Lookups!$DH$3:$DU$53,2)+IF(H25<64,I$5*VLOOKUP(H24,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H24,Lookups!$DH$3:$DU$53,13,0))-J24*VLOOKUP(H24,Lookups!$A$3:$O$93,15),J24-J24*VLOOKUP(H24,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H25<111,VLOOKUP($C25,Lookups!$T$3:$DG$93,H$2+2),0)","v":8696.4960341010519},56,{"$f":"IF(VLOOKUP(L25,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L25,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L25<111),IF(L25<71,N24+M$6*VLOOKUP(L24,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L24,Lookups!$DH$3:$DU$53,2)+IF(L25<64,M$6*VLOOKUP(L24,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L24,Lookups!$DH$3:$DU$53,13,0))-N24*VLOOKUP(L24,Lookups!$A$3:$O$93,15),N24-N24*VLOOKUP(L24,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L25<111,VLOOKUP($C25,Lookups!$T$3:$DG$93,L$2+2),0)","v":7953.0710859052642},55,{"$f":"IF(VLOOKUP(P25,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P25,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P25<111),IF(P25<71,R24+Q$7*VLOOKUP(P24,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P24,Lookups!$DH$3:$DU$53,2)+IF(P25<64,Q$7*VLOOKUP(P24,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P24,Lookups!$DH$3:$DU$53,13,0))-R24*VLOOKUP(P24,Lookups!$A$3:$O$93,15),R24-R24*VLOOKUP(P24,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P25<111,VLOOKUP($C25,Lookups!$T$3:$DG$93,P$2+2),0)","v":7001.8048316784461},54,{"$f":"IF(VLOOKUP(T25,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T25,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T25<111),IF(T25<71,V24+U$8*VLOOKUP(T24,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T24,Lookups!$DH$3:$DU$53,2)+IF(T25<64,U$8*VLOOKUP(T24,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T24,Lookups!$DH$3:$DU$53,13,0))-V24*VLOOKUP(T24,Lookups!$A$3:$O$93,15),V24-V24*VLOOKUP(T24,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T25<111,VLOOKUP($C25,Lookups!$T$3:$DG$93,T$2+2),0)","v":6088.5252548387816},53,{"$f":"IF(VLOOKUP(X25,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X25,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X25<111),IF(X25<71,Z24+Y$9*VLOOKUP(X24,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X24,Lookups!$DH$3:$DU$53,2)+IF(X25<64,Y$9*VLOOKUP(X24,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X24,Lookups!$DH$3:$DU$53,13,0))-Z24*VLOOKUP(X24,Lookups!$A$3:$O$93,15),Z24-Z24*VLOOKUP(X24,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X25<111,VLOOKUP($C25,Lookups!$T$3:$DG$93,X$2+2),0)","v":5211.8217156743067},52,{"$f":"IF(VLOOKUP(AB25,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB25,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB25<111),IF(AB25<71,AD24+AC$10*VLOOKUP(AB24,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB24,Lookups!$DH$3:$DU$53,2)+IF(AB25<64,AC$10*VLOOKUP(AB24,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB24,Lookups!$DH$3:$DU$53,13,0))-AD24*VLOOKUP(AB24,Lookups!$A$3:$O$93,15),AD24-AD24*VLOOKUP(AB24,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB25<111,VLOOKUP($C25,Lookups!$T$3:$DG$93,AB$2+2),0)","v":4374.4790630977741},51,{"$f":"IF(VLOOKUP(AF25,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF25,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF25<111),IF(AF25<71,AH24+AG$11*VLOOKUP(AF24,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF24,Lookups!$DH$3:$DU$53,2)+IF(AF25<64,AG$11*VLOOKUP(AF24,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF24,Lookups!$DH$3:$DU$53,13,0))-AH24*VLOOKUP(AF24,Lookups!$A$3:$O$93,15),AH24-AH24*VLOOKUP(AF24,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF25<111,VLOOKUP($C25,Lookups!$T$3:$DG$93,AF$2+2),0)","v":4502.1909676798959},50,{"$f":"IF(VLOOKUP(AJ25,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ25,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ25<111),IF(AJ25<71,AL24+AK$12*VLOOKUP(AJ24,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ24,Lookups!$DH$3:$DU$53,2)+IF(AJ25<64,AK$12*VLOOKUP(AJ24,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ24,Lookups!$DH$3:$DU$53,13,0))-AL24*VLOOKUP(AJ24,Lookups!$A$3:$O$93,15),AL24-AL24*VLOOKUP(AJ24,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ25<111,VLOOKUP($C25,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":4633.6349848132004},49,{"$f":"IF(VLOOKUP(AN25,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN25,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN25<111),IF(AN25<71,AP24+AO$13*VLOOKUP(AN24,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN24,Lookups!$DH$3:$DU$53,2)+IF(AN25<64,AO$13*VLOOKUP(AN24,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN24,Lookups!$DH$3:$DU$53,13,0))-AP24*VLOOKUP(AN24,Lookups!$A$3:$O$93,15),AP24-AP24*VLOOKUP(AN24,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN25<111,VLOOKUP($C25,Lookups!$T$3:$DG$93,AN$2+2),0)","v":4764.6753223973537},48,{"$f":"IF(VLOOKUP(AR25,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR25,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR25<111),IF(AR25<71,AT24+AS$14*VLOOKUP(AR24,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR24,Lookups!$DH$3:$DU$53,2)+IF(AR25<64,AS$14*VLOOKUP(AR24,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR24,Lookups!$DH$3:$DU$53,13,0))-AT24*VLOOKUP(AR24,Lookups!$A$3:$O$93,15),AT24-AT24*VLOOKUP(AR24,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR25<111,VLOOKUP($C25,Lookups!$T$3:$DG$93,AR$2+2),0)","v":4895.3147569526436},47,{"$f":"IF(VLOOKUP(AV25,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV25,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV25<111),IF(AV25<71,AX24+AW$15*VLOOKUP(AV24,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV24,Lookups!$DH$3:$DU$53,2)+IF(AV25<64,AW$15*VLOOKUP(AV24,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV24,Lookups!$DH$3:$DU$53,13,0))-AX24*VLOOKUP(AV24,Lookups!$A$3:$O$93,15),AX24-AX24*VLOOKUP(AV24,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV25<111,VLOOKUP($C25,Lookups!$T$3:$DG$93,AV$2+2),0)","v":5020.8283433715951},46,{"$f":"IF(VLOOKUP(AZ25,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ25,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ25<111),IF(AZ25<71,BB24+BA$16*VLOOKUP(AZ24,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ24,Lookups!$DH$3:$DU$53,2)+IF(AZ25<64,BA$16*VLOOKUP(AZ24,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ24,Lookups!$DH$3:$DU$53,13,0))-BB24*VLOOKUP(AZ24,Lookups!$A$3:$O$93,15),BB24-BB24*VLOOKUP(AZ24,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ25<111,VLOOKUP($C25,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":5528.0559999940215},45,{"$f":"IF(VLOOKUP(BD25,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD25,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD25<111),IF(BD25<71,BF24+BE$17*VLOOKUP(BD24,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD24,Lookups!$DH$3:$DU$53,2)+IF(BD25<64,BE$17*VLOOKUP(BD24,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD24,Lookups!$DH$3:$DU$53,13,0))-BF24*VLOOKUP(BD24,Lookups!$A$3:$O$93,15),BF24-BF24*VLOOKUP(BD24,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD25<111,VLOOKUP($C25,Lookups!$T$3:$DG$93,BD$2+2),0)","v":6040.6404254704012},44,{"$f":"IF(VLOOKUP(BH25,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH25,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH25<111),IF(BH25<71,BJ24+BI$18*VLOOKUP(BH24,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH24,Lookups!$DH$3:$DU$53,2)+IF(BH25<64,BI$18*VLOOKUP(BH24,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH24,Lookups!$DH$3:$DU$53,13,0))-BJ24*VLOOKUP(BH24,Lookups!$A$3:$O$93,15),BJ24-BJ24*VLOOKUP(BH24,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH25<111,VLOOKUP($C25,Lookups!$T$3:$DG$93,BH$2+2),0)","v":6558.7008004197914},43,{"$f":"IF(VLOOKUP(BL25,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL25,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL25<111),IF(BL25<71,BN24+BM$19*VLOOKUP(BL24,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL24,Lookups!$DH$3:$DU$53,2)+IF(BL25<64,BM$19*VLOOKUP(BL24,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL24,Lookups!$DH$3:$DU$53,13,0))-BN24*VLOOKUP(BL24,Lookups!$A$3:$O$93,15),BN24-BN24*VLOOKUP(BL24,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL25<111,VLOOKUP($C25,Lookups!$T$3:$DG$93,BL$2+2),0)","v":7069.0583241650193},42,{"$f":"IF(VLOOKUP(BP25,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP25,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP25<111),IF(BP25<71,BR24+BQ$20*VLOOKUP(BP24,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP24,Lookups!$DH$3:$DU$53,2)+IF(BP25<64,BQ$20*VLOOKUP(BP24,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP24,Lookups!$DH$3:$DU$53,13,0))-BR24*VLOOKUP(BP24,Lookups!$A$3:$O$93,15),BR24-BR24*VLOOKUP(BP24,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP25<111,VLOOKUP($C25,Lookups!$T$3:$DG$93,BP$2+2),0)","v":7568.9614256495743},41,{"$f":"IF(VLOOKUP(BT25,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT25,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT25<111),IF(BT25<71,BV24+BU$21*VLOOKUP(BT24,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT24,Lookups!$DH$3:$DU$53,2)+IF(BT25<64,BU$21*VLOOKUP(BT24,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT24,Lookups!$DH$3:$DU$53,13,0))-BV24*VLOOKUP(BT24,Lookups!$A$3:$O$93,15),BV24-BV24*VLOOKUP(BT24,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT25<111,VLOOKUP($C25,Lookups!$T$3:$DG$93,BT$2+2),0)","v":7244.4849173786533},40,{"$f":"IF(VLOOKUP(BX25,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX25,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX25<111),IF(BX25<71,BZ24+BY$22*VLOOKUP(BX24,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX24,Lookups!$DH$3:$DU$53,2)+IF(BX25<64,BY$22*VLOOKUP(BX24,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX24,Lookups!$DH$3:$DU$53,13,0))-BZ24*VLOOKUP(BX24,Lookups!$A$3:$O$93,15),BZ24-BZ24*VLOOKUP(BX24,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX25<111,VLOOKUP($C25,Lookups!$T$3:$DG$93,BX$2+2),0)","v":6940.4837574088779},{"$f":"1+CB24","v":39},{"$f":"IF(VLOOKUP(CB25,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB25,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB25<111),IF(CB25<71,CD24+CC$23*VLOOKUP(CB24,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB24,Lookups!$DH$3:$DU$53,2)+IF(CB25<64,CC$23*VLOOKUP(CB24,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB24,Lookups!$DH$3:$DU$53,13,0))-CD24*VLOOKUP(CB24,Lookups!$A$3:$O$93,15),CD24-CD24*VLOOKUP(CB24,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB25<111,VLOOKUP($C25,Lookups!$T$3:$DG$93,CB$2+2),0)","v":6662.6724910040866},{"$f":"1+CF24","v":38},{"$f":"IF(VLOOKUP(CF25,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF25,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF25<111),IF(CF25<71,CH24+CG$24*VLOOKUP(CF24,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF24,Lookups!$DH$3:$DU$53,2)+IF(CF25<64,CG$24*VLOOKUP(CF24,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF24,Lookups!$DH$3:$DU$53,13,0))-CH24*VLOOKUP(CF24,Lookups!$A$3:$O$93,15),CH24-CH24*VLOOKUP(CF24,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF25<111,VLOOKUP($C25,Lookups!$T$3:$DG$93,CF$2+2),0)","v":6409.7548322365174},37,0,0,{"$f":"IF(CJ25<111,VLOOKUP($C25,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":6180.4946006247701},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E26,I26,M26,Q26,U26,Y26,AC26,AG26,AK26,AO26,AS26,AW26,BA26,BE26,BI26,BM26,BQ26,BU26,BY26,CC26,CG26,CK26,CO26,CS26,CW26,DA26,DE26,DI26,DM26,DQ26)+SUM(DU26,DY26,EC26,EG26,EK26,EO26,ES26,EW26,FA26,FE26)+'Amort-Proj'!Q26+SUM(FI26,FM26,FQ26,FU26,FY26,GC26,GG26,GK26,GO26,GS26,GW26,HA26,HE26,HI26)+SUM(HM26,HQ26,HU26,HY26,IC26,IG26,IK26,IO26,IS26)","v":0},{"$error":"#DIV/0!"},2038,59,{"$f":"IF(VLOOKUP(D26,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D26,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D26<111),IF(D26<71,F25+E$4*VLOOKUP(D25,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D25,Lookups!$DH$3:$DU$53,2)+IF(D26<64,E$4*VLOOKUP(D25,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D25,Lookups!$DH$3:$DU$53,13,0))-F25*VLOOKUP(D25,Lookups!$A$3:$O$93,15),F25-F25*VLOOKUP(D25,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D26<111,VLOOKUP($C26,Lookups!$T$3:$DG$93,D$2+2),0)","v":11973.118059464061},58,{"$f":"IF(VLOOKUP(H26,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H26,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H26<111),IF(H26<71,J25+I$5*VLOOKUP(H25,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H25,Lookups!$DH$3:$DU$53,2)+IF(H26<64,I$5*VLOOKUP(H25,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H25,Lookups!$DH$3:$DU$53,13,0))-J25*VLOOKUP(H25,Lookups!$A$3:$O$93,15),J25-J25*VLOOKUP(H25,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H26<111,VLOOKUP($C26,Lookups!$T$3:$DG$93,H$2+2),0)","v":10704.630753057058},57,{"$f":"IF(VLOOKUP(L26,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L26,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L26<111),IF(L26<71,N25+M$6*VLOOKUP(L25,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L25,Lookups!$DH$3:$DU$53,2)+IF(L26<64,M$6*VLOOKUP(L25,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L25,Lookups!$DH$3:$DU$53,13,0))-N25*VLOOKUP(L25,Lookups!$A$3:$O$93,15),N25-N25*VLOOKUP(L25,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L26<111,VLOOKUP($C26,Lookups!$T$3:$DG$93,L$2+2),0)","v":9435.6981969996414},56,{"$f":"IF(VLOOKUP(P26,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P26,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P26<111),IF(P26<71,R25+Q$7*VLOOKUP(P25,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P25,Lookups!$DH$3:$DU$53,2)+IF(P26<64,Q$7*VLOOKUP(P25,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P25,Lookups!$DH$3:$DU$53,13,0))-R25*VLOOKUP(P25,Lookups!$A$3:$O$93,15),R25-R25*VLOOKUP(P25,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P26<111,VLOOKUP($C26,Lookups!$T$3:$DG$93,P$2+2),0)","v":8390.4899956300524},55,{"$f":"IF(VLOOKUP(T26,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T26,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T26<111),IF(T26<71,V25+U$8*VLOOKUP(T25,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T25,Lookups!$DH$3:$DU$53,2)+IF(T26<64,U$8*VLOOKUP(T25,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T25,Lookups!$DH$3:$DU$53,13,0))-V25*VLOOKUP(T25,Lookups!$A$3:$O$93,15),V25-V25*VLOOKUP(T25,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T26<111,VLOOKUP($C26,Lookups!$T$3:$DG$93,T$2+2),0)","v":7386.9040974207601},54,{"$f":"IF(VLOOKUP(X26,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X26,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X26<111),IF(X26<71,Z25+Y$9*VLOOKUP(X25,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X25,Lookups!$DH$3:$DU$53,2)+IF(X26<64,Y$9*VLOOKUP(X25,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X25,Lookups!$DH$3:$DU$53,13,0))-Z25*VLOOKUP(X25,Lookups!$A$3:$O$93,15),Z25-Z25*VLOOKUP(X25,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X26<111,VLOOKUP($C26,Lookups!$T$3:$DG$93,X$2+2),0)","v":6423.3941438549145},53,{"$f":"IF(VLOOKUP(AB26,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB26,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB26<111),IF(AB26<71,AD25+AC$10*VLOOKUP(AB25,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB25,Lookups!$DH$3:$DU$53,2)+IF(AB26<64,AC$10*VLOOKUP(AB25,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB25,Lookups!$DH$3:$DU$53,13,0))-AD25*VLOOKUP(AB25,Lookups!$A$3:$O$93,15),AD25-AD25*VLOOKUP(AB25,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB26<111,VLOOKUP($C26,Lookups!$T$3:$DG$93,AB$2+2),0)","v":5503.6837317520685},52,{"$f":"IF(VLOOKUP(AF26,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF26,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF26<111),IF(AF26<71,AH25+AG$11*VLOOKUP(AF25,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF25,Lookups!$DH$3:$DU$53,2)+IF(AF26<64,AG$11*VLOOKUP(AF25,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF25,Lookups!$DH$3:$DU$53,13,0))-AH25*VLOOKUP(AF25,Lookups!$A$3:$O$93,15),AH25-AH25*VLOOKUP(AF25,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF26<111,VLOOKUP($C26,Lookups!$T$3:$DG$93,AF$2+2),0)","v":4619.4498906312492},51,{"$f":"IF(VLOOKUP(AJ26,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ26,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ26<111),IF(AJ26<71,AL25+AK$12*VLOOKUP(AJ25,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ25,Lookups!$DH$3:$DU$53,2)+IF(AJ26<64,AK$12*VLOOKUP(AJ25,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ25,Lookups!$DH$3:$DU$53,13,0))-AL25*VLOOKUP(AJ25,Lookups!$A$3:$O$93,15),AL25-AL25*VLOOKUP(AJ25,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ26<111,VLOOKUP($C26,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":4758.8158528376498},50,{"$f":"IF(VLOOKUP(AN26,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN26,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN26<111),IF(AN26<71,AP25+AO$13*VLOOKUP(AN25,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN25,Lookups!$DH$3:$DU$53,2)+IF(AN26<64,AO$13*VLOOKUP(AN25,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN25,Lookups!$DH$3:$DU$53,13,0))-AP25*VLOOKUP(AN25,Lookups!$A$3:$O$93,15),AP25-AP25*VLOOKUP(AN25,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN26<111,VLOOKUP($C26,Lookups!$T$3:$DG$93,AN$2+2),0)","v":4897.7521789475522},49,{"$f":"IF(VLOOKUP(AR26,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR26,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR26<111),IF(AR26<71,AT25+AS$14*VLOOKUP(AR25,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR25,Lookups!$DH$3:$DU$53,2)+IF(AR26<64,AS$14*VLOOKUP(AR25,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR25,Lookups!$DH$3:$DU$53,13,0))-AT25*VLOOKUP(AR25,Lookups!$A$3:$O$93,15),AT25-AT25*VLOOKUP(AR25,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR26<111,VLOOKUP($C26,Lookups!$T$3:$DG$93,AR$2+2),0)","v":5036.2618157740026},48,{"$f":"IF(VLOOKUP(AV26,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV26,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV26<111),IF(AV26<71,AX25+AW$15*VLOOKUP(AV25,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV25,Lookups!$DH$3:$DU$53,2)+IF(AV26<64,AW$15*VLOOKUP(AV25,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV25,Lookups!$DH$3:$DU$53,13,0))-AX25*VLOOKUP(AV25,Lookups!$A$3:$O$93,15),AX25-AX25*VLOOKUP(AV25,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV26<111,VLOOKUP($C26,Lookups!$T$3:$DG$93,AV$2+2),0)","v":5174.3476980989444},47,{"$f":"IF(VLOOKUP(AZ26,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ26,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ26<111),IF(AZ26<71,BB25+BA$16*VLOOKUP(AZ25,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ25,Lookups!$DH$3:$DU$53,2)+IF(AZ26<64,BA$16*VLOOKUP(AZ25,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ25,Lookups!$DH$3:$DU$53,13,0))-BB25*VLOOKUP(AZ25,Lookups!$A$3:$O$93,15),BB25-BB25*VLOOKUP(AZ25,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ26<111,VLOOKUP($C26,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":5307.0155589437754},46,{"$f":"IF(VLOOKUP(BD26,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD26,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD26<111),IF(BD26<71,BF25+BE$17*VLOOKUP(BD25,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD25,Lookups!$DH$3:$DU$53,2)+IF(BD26<64,BE$17*VLOOKUP(BD25,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD25,Lookups!$DH$3:$DU$53,13,0))-BF25*VLOOKUP(BD25,Lookups!$A$3:$O$93,15),BF25-BF25*VLOOKUP(BD25,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD26<111,VLOOKUP($C26,Lookups!$T$3:$DG$93,BD$2+2),0)","v":5843.1551919936801},45,{"$f":"IF(VLOOKUP(BH26,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH26,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH26<111),IF(BH26<71,BJ25+BI$18*VLOOKUP(BH25,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH25,Lookups!$DH$3:$DU$53,2)+IF(BH26<64,BI$18*VLOOKUP(BH25,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH25,Lookups!$DH$3:$DU$53,13,0))-BJ25*VLOOKUP(BH25,Lookups!$A$3:$O$93,15),BJ25-BJ25*VLOOKUP(BH25,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH26<111,VLOOKUP($C26,Lookups!$T$3:$DG$93,BH$2+2),0)","v":6384.9569297222133},44,{"$f":"IF(VLOOKUP(BL26,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL26,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL26<111),IF(BL26<71,BN25+BM$19*VLOOKUP(BL25,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL25,Lookups!$DH$3:$DU$53,2)+IF(BL26<64,BM$19*VLOOKUP(BL25,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL25,Lookups!$DH$3:$DU$53,13,0))-BN25*VLOOKUP(BL25,Lookups!$A$3:$O$93,15),BN25-BN25*VLOOKUP(BL25,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL26<111,VLOOKUP($C26,Lookups!$T$3:$DG$93,BL$2+2),0)","v":6932.5467460437194},43,{"$f":"IF(VLOOKUP(BP26,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP26,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP26<111),IF(BP26<71,BR25+BQ$20*VLOOKUP(BP25,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP25,Lookups!$DH$3:$DU$53,2)+IF(BP26<64,BQ$20*VLOOKUP(BP25,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP25,Lookups!$DH$3:$DU$53,13,0))-BR25*VLOOKUP(BP25,Lookups!$A$3:$O$93,15),BR25-BR25*VLOOKUP(BP25,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP26<111,VLOOKUP($C26,Lookups!$T$3:$DG$93,BP$2+2),0)","v":7471.9946486424251},42,{"$f":"IF(VLOOKUP(BT26,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT26,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT26<111),IF(BT26<71,BV25+BU$21*VLOOKUP(BT25,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT25,Lookups!$DH$3:$DU$53,2)+IF(BT26<64,BU$21*VLOOKUP(BT25,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT25,Lookups!$DH$3:$DU$53,13,0))-BV25*VLOOKUP(BT25,Lookups!$A$3:$O$93,15),BV25-BV25*VLOOKUP(BT25,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT26<111,VLOOKUP($C26,Lookups!$T$3:$DG$93,BT$2+2),0)","v":8000.3922269115992},41,{"$f":"IF(VLOOKUP(BX26,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX26,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX26<111),IF(BX26<71,BZ25+BY$22*VLOOKUP(BX25,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX25,Lookups!$DH$3:$DU$53,2)+IF(BX26<64,BY$22*VLOOKUP(BX25,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX25,Lookups!$DH$3:$DU$53,13,0))-BZ25*VLOOKUP(BX25,Lookups!$A$3:$O$93,15),BZ25-BZ25*VLOOKUP(BX25,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX26<111,VLOOKUP($C26,Lookups!$T$3:$DG$93,BX$2+2),0)","v":7657.4205576692366},40,{"$f":"IF(VLOOKUP(CB26,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB26,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB26<111),IF(CB26<71,CD25+CC$23*VLOOKUP(CB25,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB25,Lookups!$DH$3:$DU$53,2)+IF(CB26<64,CC$23*VLOOKUP(CB25,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB25,Lookups!$DH$3:$DU$53,13,0))-CD25*VLOOKUP(CB25,Lookups!$A$3:$O$93,15),CD25-CD25*VLOOKUP(CB25,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB26<111,VLOOKUP($C26,Lookups!$T$3:$DG$93,CB$2+2),0)","v":7336.0913315811831},{"$f":"1+CF25","v":39},{"$f":"IF(VLOOKUP(CF26,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF26,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF26<111),IF(CF26<71,CH25+CG$24*VLOOKUP(CF25,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF25,Lookups!$DH$3:$DU$53,2)+IF(CF26<64,CG$24*VLOOKUP(CF25,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF25,Lookups!$DH$3:$DU$53,13,0))-CH25*VLOOKUP(CF25,Lookups!$A$3:$O$93,15),CH25-CH25*VLOOKUP(CF25,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF26<111,VLOOKUP($C26,Lookups!$T$3:$DG$93,CF$2+2),0)","v":7042.4448229913196},{"$f":"1+CJ25","v":38},{"$f":"IF(VLOOKUP(CJ26,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ26,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ26<111),IF(CJ26<71,CL25+CK$25*VLOOKUP(CJ25,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ25,Lookups!$DH$3:$DU$53,2)+IF(CJ26<64,CK$25*VLOOKUP(CJ25,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ25,Lookups!$DH$3:$DU$53,13,0))-CL25*VLOOKUP(CJ25,Lookups!$A$3:$O$93,15),CL25-CL25*VLOOKUP(CJ25,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ26<111,VLOOKUP($C26,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":6775.1108576739989},37,0,0,{"$f":"IF(CN26<111,VLOOKUP($C26,Lookups!$T$3:$DG$93,CN$2+2),0)","v":6532.782792860382},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E27,I27,M27,Q27,U27,Y27,AC27,AG27,AK27,AO27,AS27,AW27,BA27,BE27,BI27,BM27,BQ27,BU27,BY27,CC27,CG27,CK27,CO27,CS27,CW27,DA27,DE27,DI27,DM27,DQ27)+SUM(DU27,DY27,EC27,EG27,EK27,EO27,ES27,EW27,FA27,FE27)+'Amort-Proj'!Q27+SUM(FI27,FM27,FQ27,FU27,FY27,GC27,GG27,GK27,GO27,GS27,GW27,HA27,HE27,HI27)+SUM(HM27,HQ27,HU27,HY27,IC27,IG27,IK27,IO27,IS27)","v":0},{"$error":"#DIV/0!"},2039,60,{"$f":"IF(VLOOKUP(D27,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D27,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D27<111),IF(D27<71,F26+E$4*VLOOKUP(D26,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D26,Lookups!$DH$3:$DU$53,2)+IF(D27<64,E$4*VLOOKUP(D26,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D26,Lookups!$DH$3:$DU$53,13,0))-F26*VLOOKUP(D26,Lookups!$A$3:$O$93,15),F26-F26*VLOOKUP(D26,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D27<111,VLOOKUP($C27,Lookups!$T$3:$DG$93,D$2+2),0)","v":14367.252192922728},59,{"$f":"IF(VLOOKUP(H27,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H27,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H27<111),IF(H27<71,J26+I$5*VLOOKUP(H26,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H26,Lookups!$DH$3:$DU$53,2)+IF(H27<64,I$5*VLOOKUP(H26,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H26,Lookups!$DH$3:$DU$53,13,0))-J26*VLOOKUP(H26,Lookups!$A$3:$O$93,15),J26-J26*VLOOKUP(H26,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H27<111,VLOOKUP($C27,Lookups!$T$3:$DG$93,H$2+2),0)","v":12990.833094518506},58,{"$f":"IF(VLOOKUP(L27,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L27,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L27<111),IF(L27<71,N26+M$6*VLOOKUP(L26,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L26,Lookups!$DH$3:$DU$53,2)+IF(L27<64,M$6*VLOOKUP(L26,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L26,Lookups!$DH$3:$DU$53,13,0))-N26*VLOOKUP(L26,Lookups!$A$3:$O$93,15),N26-N26*VLOOKUP(L26,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L27<111,VLOOKUP($C27,Lookups!$T$3:$DG$93,L$2+2),0)","v":11614.524367066908},57,{"$f":"IF(VLOOKUP(P27,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P27,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P27<111),IF(P27<71,R26+Q$7*VLOOKUP(P26,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P26,Lookups!$DH$3:$DU$53,2)+IF(P27<64,Q$7*VLOOKUP(P26,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P26,Lookups!$DH$3:$DU$53,13,0))-R26*VLOOKUP(P26,Lookups!$A$3:$O$93,15),R26-R26*VLOOKUP(P26,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P27<111,VLOOKUP($C27,Lookups!$T$3:$DG$93,P$2+2),0)","v":9954.6615978346217},56,{"$f":"IF(VLOOKUP(T27,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T27,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T27<111),IF(T27<71,V26+U$8*VLOOKUP(T26,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T26,Lookups!$DH$3:$DU$53,2)+IF(T27<64,U$8*VLOOKUP(T26,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T26,Lookups!$DH$3:$DU$53,13,0))-V26*VLOOKUP(T26,Lookups!$A$3:$O$93,15),V26-V26*VLOOKUP(T26,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T27<111,VLOOKUP($C27,Lookups!$T$3:$DG$93,T$2+2),0)","v":8851.9669453897041},55,{"$f":"IF(VLOOKUP(X27,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X27,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X27<111),IF(X27<71,Z26+Y$9*VLOOKUP(X26,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X26,Lookups!$DH$3:$DU$53,2)+IF(X27<64,Y$9*VLOOKUP(X26,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X26,Lookups!$DH$3:$DU$53,13,0))-Z26*VLOOKUP(X26,Lookups!$A$3:$O$93,15),Z26-Z26*VLOOKUP(X26,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X27<111,VLOOKUP($C27,Lookups!$T$3:$DG$93,X$2+2),0)","v":7793.1838227789012},54,{"$f":"IF(VLOOKUP(AB27,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB27,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB27<111),IF(AB27<71,AD26+AC$10*VLOOKUP(AB26,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB26,Lookups!$DH$3:$DU$53,2)+IF(AB27<64,AC$10*VLOOKUP(AB26,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB26,Lookups!$DH$3:$DU$53,13,0))-AD26*VLOOKUP(AB26,Lookups!$A$3:$O$93,15),AD26-AD26*VLOOKUP(AB26,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB27<111,VLOOKUP($C27,Lookups!$T$3:$DG$93,AB$2+2),0)","v":6783.1042159107901},53,{"$f":"IF(VLOOKUP(AF27,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF27,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF27<111),IF(AF27<71,AH26+AG$11*VLOOKUP(AF26,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF26,Lookups!$DH$3:$DU$53,2)+IF(AF27<64,AG$11*VLOOKUP(AF26,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF26,Lookups!$DH$3:$DU$53,13,0))-AH26*VLOOKUP(AF26,Lookups!$A$3:$O$93,15),AH26-AH26*VLOOKUP(AF26,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF27<111,VLOOKUP($C27,Lookups!$T$3:$DG$93,AF$2+2),0)","v":5811.8900207301849},52,{"$f":"IF(VLOOKUP(AJ27,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ27,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ27<111),IF(AJ27<71,AL26+AK$12*VLOOKUP(AJ26,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ26,Lookups!$DH$3:$DU$53,2)+IF(AJ27<64,AK$12*VLOOKUP(AJ26,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ26,Lookups!$DH$3:$DU$53,13,0))-AL26*VLOOKUP(AJ26,Lookups!$A$3:$O$93,15),AL26-AL26*VLOOKUP(AJ26,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ27<111,VLOOKUP($C27,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":4882.7585343972305},51,{"$f":"IF(VLOOKUP(AN27,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN27,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN27<111),IF(AN27<71,AP26+AO$13*VLOOKUP(AN26,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN26,Lookups!$DH$3:$DU$53,2)+IF(AN27<64,AO$13*VLOOKUP(AN26,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN26,Lookups!$DH$3:$DU$53,13,0))-AP26*VLOOKUP(AN26,Lookups!$A$3:$O$93,15),AP26-AP26*VLOOKUP(AN26,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN27<111,VLOOKUP($C27,Lookups!$T$3:$DG$93,AN$2+2),0)","v":5030.0683564493957},50,{"$f":"IF(VLOOKUP(AR27,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR27,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR27<111),IF(AR27<71,AT26+AS$14*VLOOKUP(AR26,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR26,Lookups!$DH$3:$DU$53,2)+IF(AR27<64,AS$14*VLOOKUP(AR26,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR26,Lookups!$DH$3:$DU$53,13,0))-AT26*VLOOKUP(AR26,Lookups!$A$3:$O$93,15),AT26-AT26*VLOOKUP(AR26,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR27<111,VLOOKUP($C27,Lookups!$T$3:$DG$93,AR$2+2),0)","v":5176.9240531475625},49,{"$f":"IF(VLOOKUP(AV27,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV27,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV27<111),IF(AV27<71,AX26+AW$15*VLOOKUP(AV26,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV26,Lookups!$DH$3:$DU$53,2)+IF(AV27<64,AW$15*VLOOKUP(AV26,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV26,Lookups!$DH$3:$DU$53,13,0))-AX26*VLOOKUP(AV26,Lookups!$A$3:$O$93,15),AX26-AX26*VLOOKUP(AV26,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV27<111,VLOOKUP($C27,Lookups!$T$3:$DG$93,AV$2+2),0)","v":5323.3287392731208},48,{"$f":"IF(VLOOKUP(AZ27,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ27,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ27<111),IF(AZ27<71,BB26+BA$16*VLOOKUP(AZ26,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ26,Lookups!$DH$3:$DU$53,2)+IF(AZ27<64,BA$16*VLOOKUP(AZ26,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ26,Lookups!$DH$3:$DU$53,13,0))-BB26*VLOOKUP(AZ26,Lookups!$A$3:$O$93,15),BB26-BB26*VLOOKUP(AZ26,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ27<111,VLOOKUP($C27,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":5469.2855168905835},47,{"$f":"IF(VLOOKUP(BD27,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD27,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD27<111),IF(BD27<71,BF26+BE$17*VLOOKUP(BD26,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD26,Lookups!$DH$3:$DU$53,2)+IF(BD27<64,BE$17*VLOOKUP(BD26,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD26,Lookups!$DH$3:$DU$53,13,0))-BF26*VLOOKUP(BD26,Lookups!$A$3:$O$93,15),BF26-BF26*VLOOKUP(BD26,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD27<111,VLOOKUP($C27,Lookups!$T$3:$DG$93,BD$2+2),0)","v":5609.5154458035704},46,{"$f":"IF(VLOOKUP(BH27,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH27,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH27<111),IF(BH27<71,BJ26+BI$18*VLOOKUP(BH26,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH26,Lookups!$DH$3:$DU$53,2)+IF(BH27<64,BI$18*VLOOKUP(BH26,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH26,Lookups!$DH$3:$DU$53,13,0))-BJ26*VLOOKUP(BH26,Lookups!$A$3:$O$93,15),BJ26-BJ26*VLOOKUP(BH26,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH27<111,VLOOKUP($C27,Lookups!$T$3:$DG$93,BH$2+2),0)","v":6176.2150379373197},45,{"$f":"IF(VLOOKUP(BL27,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL27,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL27<111),IF(BL27<71,BN26+BM$19*VLOOKUP(BL26,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL26,Lookups!$DH$3:$DU$53,2)+IF(BL27<64,BM$19*VLOOKUP(BL26,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL26,Lookups!$DH$3:$DU$53,13,0))-BN26*VLOOKUP(BL26,Lookups!$A$3:$O$93,15),BN26-BN26*VLOOKUP(BL26,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL27<111,VLOOKUP($C27,Lookups!$T$3:$DG$93,BL$2+2),0)","v":6748.8994747163788},44,{"$f":"IF(VLOOKUP(BP27,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP27,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP27<111),IF(BP27<71,BR26+BQ$20*VLOOKUP(BP26,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP26,Lookups!$DH$3:$DU$53,2)+IF(BP27<64,BQ$20*VLOOKUP(BP26,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP26,Lookups!$DH$3:$DU$53,13,0))-BR26*VLOOKUP(BP26,Lookups!$A$3:$O$93,15),BR26-BR26*VLOOKUP(BP26,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP27<111,VLOOKUP($C27,Lookups!$T$3:$DG$93,BP$2+2),0)","v":7327.7019105682111},43,{"$f":"IF(VLOOKUP(BT27,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT27,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT27<111),IF(BT27<71,BV26+BU$21*VLOOKUP(BT26,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT26,Lookups!$DH$3:$DU$53,2)+IF(BT27<64,BU$21*VLOOKUP(BT26,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT26,Lookups!$DH$3:$DU$53,13,0))-BV26*VLOOKUP(BT26,Lookups!$A$3:$O$93,15),BV26-BV26*VLOOKUP(BT26,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT27<111,VLOOKUP($C27,Lookups!$T$3:$DG$93,BT$2+2),0)","v":7897.8983436150429},42,{"$f":"IF(VLOOKUP(BX27,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX27,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX27<111),IF(BX27<71,BZ26+BY$22*VLOOKUP(BX26,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX26,Lookups!$DH$3:$DU$53,2)+IF(BX27<64,BY$22*VLOOKUP(BX26,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX26,Lookups!$DH$3:$DU$53,13,0))-BZ26*VLOOKUP(BX26,Lookups!$A$3:$O$93,15),BZ26-BZ26*VLOOKUP(BX26,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX27<111,VLOOKUP($C27,Lookups!$T$3:$DG$93,BX$2+2),0)","v":8456.4145838455606},41,{"$f":"IF(VLOOKUP(CB27,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB27,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB27<111),IF(CB27<71,CD26+CC$23*VLOOKUP(CB26,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB26,Lookups!$DH$3:$DU$53,2)+IF(CB27<64,CC$23*VLOOKUP(CB26,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB26,Lookups!$DH$3:$DU$53,13,0))-CD26*VLOOKUP(CB26,Lookups!$A$3:$O$93,15),CD26-CD26*VLOOKUP(CB26,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB27<111,VLOOKUP($C27,Lookups!$T$3:$DG$93,CB$2+2),0)","v":8093.8935294563826},40,{"$f":"IF(VLOOKUP(CF27,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF27,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF27<111),IF(CF27<71,CH26+CG$24*VLOOKUP(CF26,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF26,Lookups!$DH$3:$DU$53,2)+IF(CF27<64,CG$24*VLOOKUP(CF26,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF26,Lookups!$DH$3:$DU$53,13,0))-CH26*VLOOKUP(CF26,Lookups!$A$3:$O$93,15),CH26-CH26*VLOOKUP(CF26,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF27<111,VLOOKUP($C27,Lookups!$T$3:$DG$93,CF$2+2),0)","v":7754.2485374813104},{"$f":"1+CJ26","v":39},{"$f":"IF(VLOOKUP(CJ27,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ27,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ27<111),IF(CJ27<71,CL26+CK$25*VLOOKUP(CJ26,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ26,Lookups!$DH$3:$DU$53,2)+IF(CJ27<64,CK$25*VLOOKUP(CJ26,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ26,Lookups!$DH$3:$DU$53,13,0))-CL26*VLOOKUP(CJ26,Lookups!$A$3:$O$93,15),CL26-CL26*VLOOKUP(CJ26,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ27<111,VLOOKUP($C27,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":7443.8641779018244},{"$f":"1+CN26","v":38},{"$f":"IF(VLOOKUP(CN27,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN27,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN27<111),IF(CN27<71,CP26+CO$26*VLOOKUP(CN26,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN26,Lookups!$DH$3:$DU$53,2)+IF(CN27<64,CO$26*VLOOKUP(CN26,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN26,Lookups!$DH$3:$DU$53,13,0))-CP26*VLOOKUP(CN26,Lookups!$A$3:$O$93,15),CP26-CP26*VLOOKUP(CN26,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN27<111,VLOOKUP($C27,Lookups!$T$3:$DG$93,CN$2+2),0)","v":7161.2921765614165},37,0,0,{"$f":"IF(CR27<111,VLOOKUP($C27,Lookups!$T$3:$DG$93,CR$2+2),0)","v":6905.151412053423},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E28,I28,M28,Q28,U28,Y28,AC28,AG28,AK28,AO28,AS28,AW28,BA28,BE28,BI28,BM28,BQ28,BU28,BY28,CC28,CG28,CK28,CO28,CS28,CW28,DA28,DE28,DI28,DM28,DQ28)+SUM(DU28,DY28,EC28,EG28,EK28,EO28,ES28,EW28,FA28,FE28)+'Amort-Proj'!Q28+SUM(FI28,FM28,FQ28,FU28,FY28,GC28,GG28,GK28,GO28,GS28,GW28,HA28,HE28,HI28)+SUM(HM28,HQ28,HU28,HY28,IC28,IG28,IK28,IO28,IS28)","v":0},{"$error":"#DIV/0!"},2040,61,{"$f":"IF(VLOOKUP(D28,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D28,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D28<111),IF(D28<71,F27+E$4*VLOOKUP(D27,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D27,Lookups!$DH$3:$DU$53,2)+IF(D28<64,E$4*VLOOKUP(D27,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D27,Lookups!$DH$3:$DU$53,13,0))-F27*VLOOKUP(D27,Lookups!$A$3:$O$93,15),F27-F27*VLOOKUP(D27,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D28<111,VLOOKUP($C28,Lookups!$T$3:$DG$93,D$2+2),0)","v":17082.645486517355},60,{"$f":"IF(VLOOKUP(H28,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H28,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H28<111),IF(H28<71,J27+I$5*VLOOKUP(H27,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H27,Lookups!$DH$3:$DU$53,2)+IF(H28<64,I$5*VLOOKUP(H27,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H27,Lookups!$DH$3:$DU$53,13,0))-J27*VLOOKUP(H27,Lookups!$A$3:$O$93,15),J27-J27*VLOOKUP(H27,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H28<111,VLOOKUP($C28,Lookups!$T$3:$DG$93,H$2+2),0)","v":15588.46862932116},59,{"$f":"IF(VLOOKUP(L28,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L28,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L28<111),IF(L28<71,N27+M$6*VLOOKUP(L27,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L27,Lookups!$DH$3:$DU$53,2)+IF(L28<64,M$6*VLOOKUP(L27,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L27,Lookups!$DH$3:$DU$53,13,0))-N27*VLOOKUP(L27,Lookups!$A$3:$O$93,15),N27-N27*VLOOKUP(L27,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L28<111,VLOOKUP($C28,Lookups!$T$3:$DG$93,L$2+2),0)","v":14095.053907552579},58,{"$f":"IF(VLOOKUP(P28,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P28,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P28<111),IF(P28<71,R27+Q$7*VLOOKUP(P27,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P27,Lookups!$DH$3:$DU$53,2)+IF(P28<64,Q$7*VLOOKUP(P27,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P27,Lookups!$DH$3:$DU$53,13,0))-R27*VLOOKUP(P27,Lookups!$A$3:$O$93,15),R27-R27*VLOOKUP(P27,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P28<111,VLOOKUP($C28,Lookups!$T$3:$DG$93,P$2+2),0)","v":12253.323207255587},57,{"$f":"IF(VLOOKUP(T28,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T28,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T28<111),IF(T28<71,V27+U$8*VLOOKUP(T27,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T27,Lookups!$DH$3:$DU$53,2)+IF(T28<64,U$8*VLOOKUP(T27,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T27,Lookups!$DH$3:$DU$53,13,0))-V27*VLOOKUP(T27,Lookups!$A$3:$O$93,15),V27-V27*VLOOKUP(T27,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T28<111,VLOOKUP($C28,Lookups!$T$3:$DG$93,T$2+2),0)","v":10502.167985715525},56,{"$f":"IF(VLOOKUP(X28,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X28,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X28<111),IF(X28<71,Z27+Y$9*VLOOKUP(X27,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X27,Lookups!$DH$3:$DU$53,2)+IF(X28<64,Y$9*VLOOKUP(X27,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X27,Lookups!$DH$3:$DU$53,13,0))-Z27*VLOOKUP(X27,Lookups!$A$3:$O$93,15),Z27-Z27*VLOOKUP(X27,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X28<111,VLOOKUP($C28,Lookups!$T$3:$DG$93,X$2+2),0)","v":9338.825127386137},55,{"$f":"IF(VLOOKUP(AB28,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB28,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB28<111),IF(AB28<71,AD27+AC$10*VLOOKUP(AB27,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB27,Lookups!$DH$3:$DU$53,2)+IF(AB28<64,AC$10*VLOOKUP(AB27,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB27,Lookups!$DH$3:$DU$53,13,0))-AD27*VLOOKUP(AB27,Lookups!$A$3:$O$93,15),AD27-AD27*VLOOKUP(AB27,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB28<111,VLOOKUP($C28,Lookups!$T$3:$DG$93,AB$2+2),0)","v":8229.6021168545194},54,{"$f":"IF(VLOOKUP(AF28,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF28,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF28<111),IF(AF28<71,AH27+AG$11*VLOOKUP(AF27,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF27,Lookups!$DH$3:$DU$53,2)+IF(AF28<64,AG$11*VLOOKUP(AF27,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF27,Lookups!$DH$3:$DU$53,13,0))-AH27*VLOOKUP(AF27,Lookups!$A$3:$O$93,15),AH27-AH27*VLOOKUP(AF27,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF28<111,VLOOKUP($C28,Lookups!$T$3:$DG$93,AF$2+2),0)","v":7162.9580520017944},53,{"$f":"IF(VLOOKUP(AJ28,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ28,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ28<111),IF(AJ28<71,AL27+AK$12*VLOOKUP(AJ27,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ27,Lookups!$DH$3:$DU$53,2)+IF(AJ28<64,AK$12*VLOOKUP(AJ27,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ27,Lookups!$DH$3:$DU$53,13,0))-AL27*VLOOKUP(AJ27,Lookups!$A$3:$O$93,15),AL27-AL27*VLOOKUP(AJ27,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ28<111,VLOOKUP($C28,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":6143.1677519118048},52,{"$f":"IF(VLOOKUP(AN28,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN28,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN28<111),IF(AN28<71,AP27+AO$13*VLOOKUP(AN27,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN27,Lookups!$DH$3:$DU$53,2)+IF(AN28<64,AO$13*VLOOKUP(AN27,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN27,Lookups!$DH$3:$DU$53,13,0))-AP27*VLOOKUP(AN27,Lookups!$A$3:$O$93,15),AP27-AP27*VLOOKUP(AN27,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN28<111,VLOOKUP($C28,Lookups!$T$3:$DG$93,AN$2+2),0)","v":5161.0757708578722},51,{"$f":"IF(VLOOKUP(AR28,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR28,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR28<111),IF(AR28<71,AT27+AS$14*VLOOKUP(AR27,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR27,Lookups!$DH$3:$DU$53,2)+IF(AR28<64,AS$14*VLOOKUP(AR27,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR27,Lookups!$DH$3:$DU$53,13,0))-AT27*VLOOKUP(AR27,Lookups!$A$3:$O$93,15),AT27-AT27*VLOOKUP(AR27,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR28<111,VLOOKUP($C28,Lookups!$T$3:$DG$93,AR$2+2),0)","v":5316.7822527670105},50,{"$f":"IF(VLOOKUP(AV28,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV28,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV28<111),IF(AV28<71,AX27+AW$15*VLOOKUP(AV27,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV27,Lookups!$DH$3:$DU$53,2)+IF(AV28<64,AW$15*VLOOKUP(AV27,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV27,Lookups!$DH$3:$DU$53,13,0))-AX27*VLOOKUP(AV27,Lookups!$A$3:$O$93,15),AX27-AX27*VLOOKUP(AV27,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV28<111,VLOOKUP($C28,Lookups!$T$3:$DG$93,AV$2+2),0)","v":5472.0087241769734},49,{"$f":"IF(VLOOKUP(AZ28,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ28,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ28<111),IF(AZ28<71,BB27+BA$16*VLOOKUP(AZ27,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ27,Lookups!$DH$3:$DU$53,2)+IF(AZ28<64,BA$16*VLOOKUP(AZ27,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ27,Lookups!$DH$3:$DU$53,13,0))-BB27*VLOOKUP(AZ27,Lookups!$A$3:$O$93,15),BB27-BB27*VLOOKUP(AZ27,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ28<111,VLOOKUP($C28,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":5626.7584774116885},48,{"$f":"IF(VLOOKUP(BD28,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD28,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD28<111),IF(BD28<71,BF27+BE$17*VLOOKUP(BD27,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD27,Lookups!$DH$3:$DU$53,2)+IF(BD28<64,BE$17*VLOOKUP(BD27,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD27,Lookups!$DH$3:$DU$53,13,0))-BF27*VLOOKUP(BD27,Lookups!$A$3:$O$93,15),BF27-BF27*VLOOKUP(BD27,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD28<111,VLOOKUP($C28,Lookups!$T$3:$DG$93,BD$2+2),0)","v":5781.034791353346},47,{"$f":"IF(VLOOKUP(BH28,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH28,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH28<111),IF(BH28<71,BJ27+BI$18*VLOOKUP(BH27,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH27,Lookups!$DH$3:$DU$53,2)+IF(BH28<64,BI$18*VLOOKUP(BH27,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH27,Lookups!$DH$3:$DU$53,13,0))-BJ27*VLOOKUP(BH27,Lookups!$A$3:$O$93,15),BJ27-BJ27*VLOOKUP(BH27,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH28<111,VLOOKUP($C28,Lookups!$T$3:$DG$93,BH$2+2),0)","v":5929.2578262143734},46,{"$f":"IF(VLOOKUP(BL28,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL28,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL28<111),IF(BL28<71,BN27+BM$19*VLOOKUP(BL27,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL27,Lookups!$DH$3:$DU$53,2)+IF(BL28<64,BM$19*VLOOKUP(BL27,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL27,Lookups!$DH$3:$DU$53,13,0))-BN27*VLOOKUP(BL27,Lookups!$A$3:$O$93,15),BN27-BN27*VLOOKUP(BL27,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL28<111,VLOOKUP($C28,Lookups!$T$3:$DG$93,BL$2+2),0)","v":6528.2592950997469},45,{"$f":"IF(VLOOKUP(BP28,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP28,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP28<111),IF(BP28<71,BR27+BQ$20*VLOOKUP(BP27,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP27,Lookups!$DH$3:$DU$53,2)+IF(BP28<64,BQ$20*VLOOKUP(BP27,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP27,Lookups!$DH$3:$DU$53,13,0))-BR27*VLOOKUP(BP27,Lookups!$A$3:$O$93,15),BR27-BR27*VLOOKUP(BP27,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP28<111,VLOOKUP($C28,Lookups!$T$3:$DG$93,BP$2+2),0)","v":7133.5867447752116},44,{"$f":"IF(VLOOKUP(BT28,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT28,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT28<111),IF(BT28<71,BV27+BU$21*VLOOKUP(BT27,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT27,Lookups!$DH$3:$DU$53,2)+IF(BT28<64,BU$21*VLOOKUP(BT27,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT27,Lookups!$DH$3:$DU$53,13,0))-BV27*VLOOKUP(BT27,Lookups!$A$3:$O$93,15),BV27-BV27*VLOOKUP(BT27,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT28<111,VLOOKUP($C28,Lookups!$T$3:$DG$93,BT$2+2),0)","v":7745.3809194705991},43,{"$f":"IF(VLOOKUP(BX28,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX28,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX28<111),IF(BX28<71,BZ27+BY$22*VLOOKUP(BX27,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX27,Lookups!$DH$3:$DU$53,2)+IF(BX28<64,BY$22*VLOOKUP(BX27,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX27,Lookups!$DH$3:$DU$53,13,0))-BZ27*VLOOKUP(BX27,Lookups!$A$3:$O$93,15),BZ27-BZ27*VLOOKUP(BX27,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX28<111,VLOOKUP($C28,Lookups!$T$3:$DG$93,BX$2+2),0)","v":8348.0785492011},42,{"$f":"IF(VLOOKUP(CB28,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB28,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB28<111),IF(CB28<71,CD27+CC$23*VLOOKUP(CB27,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB27,Lookups!$DH$3:$DU$53,2)+IF(CB28<64,CC$23*VLOOKUP(CB27,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB27,Lookups!$DH$3:$DU$53,13,0))-CD27*VLOOKUP(CB27,Lookups!$A$3:$O$93,15),CD27-CD27*VLOOKUP(CB27,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB28<111,VLOOKUP($C28,Lookups!$T$3:$DG$93,CB$2+2),0)","v":8938.4302151247575},41,{"$f":"IF(VLOOKUP(CF28,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF28,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF28<111),IF(CF28<71,CH27+CG$24*VLOOKUP(CF27,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF27,Lookups!$DH$3:$DU$53,2)+IF(CF28<64,CG$24*VLOOKUP(CF27,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF27,Lookups!$DH$3:$DU$53,13,0))-CH27*VLOOKUP(CF27,Lookups!$A$3:$O$93,15),CH27-CH27*VLOOKUP(CF27,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF28<111,VLOOKUP($C28,Lookups!$T$3:$DG$93,CF$2+2),0)","v":8555.2454606353967},40,{"$f":"IF(VLOOKUP(CJ28,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ28,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ28<111),IF(CJ28<71,CL27+CK$25*VLOOKUP(CJ27,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ27,Lookups!$DH$3:$DU$53,2)+IF(CJ28<64,CK$25*VLOOKUP(CJ27,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ27,Lookups!$DH$3:$DU$53,13,0))-CL27*VLOOKUP(CJ27,Lookups!$A$3:$O$93,15),CL27-CL27*VLOOKUP(CJ27,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ28<111,VLOOKUP($C28,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":8196.2407041177448},{"$f":"1+CN27","v":39},{"$f":"IF(VLOOKUP(CN28,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN28,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN28<111),IF(CN28<71,CP27+CO$26*VLOOKUP(CN27,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN27,Lookups!$DH$3:$DU$53,2)+IF(CN28<64,CO$26*VLOOKUP(CN27,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN27,Lookups!$DH$3:$DU$53,13,0))-CP27*VLOOKUP(CN27,Lookups!$A$3:$O$93,15),CP27-CP27*VLOOKUP(CN27,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN28<111,VLOOKUP($C28,Lookups!$T$3:$DG$93,CN$2+2),0)","v":7868.1644360422279},{"$f":"1+CR27","v":38},{"$f":"IF(VLOOKUP(CR28,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR28,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR28<111),IF(CR28<71,CT27+CS$27*VLOOKUP(CR27,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR27,Lookups!$DH$3:$DU$53,2)+IF(CR28<64,CS$27*VLOOKUP(CR27,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR27,Lookups!$DH$3:$DU$53,13,0))-CT27*VLOOKUP(CR27,Lookups!$A$3:$O$93,15),CT27-CT27*VLOOKUP(CR27,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR28<111,VLOOKUP($C28,Lookups!$T$3:$DG$93,CR$2+2),0)","v":7569.4858306254164},37,0,0,{"$f":"IF(CV28<111,VLOOKUP($C28,Lookups!$T$3:$DG$93,CV$2+2),0)","v":7298.7450425404677},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E29,I29,M29,Q29,U29,Y29,AC29,AG29,AK29,AO29,AS29,AW29,BA29,BE29,BI29,BM29,BQ29,BU29,BY29,CC29,CG29,CK29,CO29,CS29,CW29,DA29,DE29,DI29,DM29,DQ29)+SUM(DU29,DY29,EC29,EG29,EK29,EO29,ES29,EW29,FA29,FE29)+'Amort-Proj'!Q29+SUM(FI29,FM29,FQ29,FU29,FY29,GC29,GG29,GK29,GO29,GS29,GW29,HA29,HE29,HI29)+SUM(HM29,HQ29,HU29,HY29,IC29,IG29,IK29,IO29,IS29)","v":0},{"$error":"#DIV/0!"},2041,62,{"$f":"IF(VLOOKUP(D29,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D29,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D29<111),IF(D29<71,F28+E$4*VLOOKUP(D28,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D28,Lookups!$DH$3:$DU$53,2)+IF(D29<64,E$4*VLOOKUP(D28,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D28,Lookups!$DH$3:$DU$53,13,0))-F28*VLOOKUP(D28,Lookups!$A$3:$O$93,15),F28-F28*VLOOKUP(D28,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D29<111,VLOOKUP($C29,Lookups!$T$3:$DG$93,D$2+2),0)","v":20157.374808478777},61,{"$f":"IF(VLOOKUP(H29,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H29,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H29<111),IF(H29<71,J28+I$5*VLOOKUP(H28,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H28,Lookups!$DH$3:$DU$53,2)+IF(H29<64,I$5*VLOOKUP(H28,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H28,Lookups!$DH$3:$DU$53,13,0))-J28*VLOOKUP(H28,Lookups!$A$3:$O$93,15),J28-J28*VLOOKUP(H28,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H29<111,VLOOKUP($C29,Lookups!$T$3:$DG$93,H$2+2),0)","v":18534.67035287133},60,{"$f":"IF(VLOOKUP(L29,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L29,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L29<111),IF(L29<71,N28+M$6*VLOOKUP(L28,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L28,Lookups!$DH$3:$DU$53,2)+IF(L29<64,M$6*VLOOKUP(L28,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L28,Lookups!$DH$3:$DU$53,13,0))-N28*VLOOKUP(L28,Lookups!$A$3:$O$93,15),N28-N28*VLOOKUP(L28,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L29<111,VLOOKUP($C29,Lookups!$T$3:$DG$93,L$2+2),0)","v":16913.488462813457},59,{"$f":"IF(VLOOKUP(P29,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P29,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P29<111),IF(P29<71,R28+Q$7*VLOOKUP(P28,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P28,Lookups!$DH$3:$DU$53,2)+IF(P29<64,Q$7*VLOOKUP(P28,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P28,Lookups!$DH$3:$DU$53,13,0))-R28*VLOOKUP(P28,Lookups!$A$3:$O$93,15),R28-R28*VLOOKUP(P28,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P29<111,VLOOKUP($C29,Lookups!$T$3:$DG$93,P$2+2),0)","v":14870.281872467971},58,{"$f":"IF(VLOOKUP(T29,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T29,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T29<111),IF(T29<71,V28+U$8*VLOOKUP(T28,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T28,Lookups!$DH$3:$DU$53,2)+IF(T29<64,U$8*VLOOKUP(T28,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T28,Lookups!$DH$3:$DU$53,13,0))-V28*VLOOKUP(T28,Lookups!$A$3:$O$93,15),V28-V28*VLOOKUP(T28,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T29<111,VLOOKUP($C29,Lookups!$T$3:$DG$93,T$2+2),0)","v":12927.255983654644},57,{"$f":"IF(VLOOKUP(X29,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X29,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X29<111),IF(X29<71,Z28+Y$9*VLOOKUP(X28,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X28,Lookups!$DH$3:$DU$53,2)+IF(X29<64,Y$9*VLOOKUP(X28,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X28,Lookups!$DH$3:$DU$53,13,0))-Z28*VLOOKUP(X28,Lookups!$A$3:$O$93,15),Z28-Z28*VLOOKUP(X28,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X29<111,VLOOKUP($C29,Lookups!$T$3:$DG$93,X$2+2),0)","v":11079.787224929878},56,{"$f":"IF(VLOOKUP(AB29,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB29,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB29<111),IF(AB29<71,AD28+AC$10*VLOOKUP(AB28,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB28,Lookups!$DH$3:$DU$53,2)+IF(AB29<64,AC$10*VLOOKUP(AB28,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB28,Lookups!$DH$3:$DU$53,13,0))-AD28*VLOOKUP(AB28,Lookups!$A$3:$O$93,15),AD28-AD28*VLOOKUP(AB28,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB29<111,VLOOKUP($C29,Lookups!$T$3:$DG$93,AB$2+2),0)","v":9861.799334519761},55,{"$f":"IF(VLOOKUP(AF29,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF29,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF29<111),IF(AF29<71,AH28+AG$11*VLOOKUP(AF28,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF28,Lookups!$DH$3:$DU$53,2)+IF(AF29<64,AG$11*VLOOKUP(AF28,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF28,Lookups!$DH$3:$DU$53,13,0))-AH28*VLOOKUP(AF28,Lookups!$A$3:$O$93,15),AH28-AH28*VLOOKUP(AF28,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF29<111,VLOOKUP($C29,Lookups!$T$3:$DG$93,AF$2+2),0)","v":8690.4598353983729},54,{"$f":"IF(VLOOKUP(AJ29,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ29,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ29<111),IF(AJ29<71,AL28+AK$12*VLOOKUP(AJ28,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ28,Lookups!$DH$3:$DU$53,2)+IF(AJ29<64,AK$12*VLOOKUP(AJ28,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ28,Lookups!$DH$3:$DU$53,13,0))-AL28*VLOOKUP(AJ28,Lookups!$A$3:$O$93,15),AL28-AL28*VLOOKUP(AJ28,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ29<111,VLOOKUP($C29,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":7571.2466609658959},53,{"$f":"IF(VLOOKUP(AN29,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN29,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN29<111),IF(AN29<71,AP28+AO$13*VLOOKUP(AN28,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN28,Lookups!$DH$3:$DU$53,2)+IF(AN29<64,AO$13*VLOOKUP(AN28,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN28,Lookups!$DH$3:$DU$53,13,0))-AP28*VLOOKUP(AN28,Lookups!$A$3:$O$93,15),AP28-AP28*VLOOKUP(AN28,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN29<111,VLOOKUP($C29,Lookups!$T$3:$DG$93,AN$2+2),0)","v":6493.3283137707776},52,{"$f":"IF(VLOOKUP(AR29,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR29,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR29<111),IF(AR29<71,AT28+AS$14*VLOOKUP(AR28,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR28,Lookups!$DH$3:$DU$53,2)+IF(AR29<64,AS$14*VLOOKUP(AR28,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR28,Lookups!$DH$3:$DU$53,13,0))-AT28*VLOOKUP(AR28,Lookups!$A$3:$O$93,15),AT28-AT28*VLOOKUP(AR28,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR29<111,VLOOKUP($C29,Lookups!$T$3:$DG$93,AR$2+2),0)","v":5455.2570897967707},51,{"$f":"IF(VLOOKUP(AV29,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV29,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV29<111),IF(AV29<71,AX28+AW$15*VLOOKUP(AV28,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV28,Lookups!$DH$3:$DU$53,2)+IF(AV29<64,AW$15*VLOOKUP(AV28,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV28,Lookups!$DH$3:$DU$53,13,0))-AX28*VLOOKUP(AV28,Lookups!$A$3:$O$93,15),AX28-AX28*VLOOKUP(AV28,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV29<111,VLOOKUP($C29,Lookups!$T$3:$DG$93,AV$2+2),0)","v":5619.8388411747301},50,{"$f":"IF(VLOOKUP(AZ29,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ29,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ29<111),IF(AZ29<71,BB28+BA$16*VLOOKUP(AZ28,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ28,Lookups!$DH$3:$DU$53,2)+IF(AZ29<64,BA$16*VLOOKUP(AZ28,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ28,Lookups!$DH$3:$DU$53,13,0))-BB28*VLOOKUP(AZ28,Lookups!$A$3:$O$93,15),BB28-BB28*VLOOKUP(AZ28,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ29<111,VLOOKUP($C29,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":5783.9132214550609},49,{"$f":"IF(VLOOKUP(BD29,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD29,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD29<111),IF(BD29<71,BF28+BE$17*VLOOKUP(BD28,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD28,Lookups!$DH$3:$DU$53,2)+IF(BD29<64,BE$17*VLOOKUP(BD28,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD28,Lookups!$DH$3:$DU$53,13,0))-BF28*VLOOKUP(BD28,Lookups!$A$3:$O$93,15),BF28-BF28*VLOOKUP(BD28,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD29<111,VLOOKUP($C29,Lookups!$T$3:$DG$93,BD$2+2),0)","v":5947.4837106241548},48,{"$f":"IF(VLOOKUP(BH29,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH29,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH29<111),IF(BH29<71,BJ28+BI$18*VLOOKUP(BH28,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH28,Lookups!$DH$3:$DU$53,2)+IF(BH29<64,BI$18*VLOOKUP(BH28,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH28,Lookups!$DH$3:$DU$53,13,0))-BJ28*VLOOKUP(BH28,Lookups!$A$3:$O$93,15),BJ28-BJ28*VLOOKUP(BH28,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH29<111,VLOOKUP($C29,Lookups!$T$3:$DG$93,BH$2+2),0)","v":6110.5537744604862},47,{"$f":"IF(VLOOKUP(BL29,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL29,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL29<111),IF(BL29<71,BN28+BM$19*VLOOKUP(BL28,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL28,Lookups!$DH$3:$DU$53,2)+IF(BL29<64,BM$19*VLOOKUP(BL28,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL28,Lookups!$DH$3:$DU$53,13,0))-BN28*VLOOKUP(BL28,Lookups!$A$3:$O$93,15),BN28-BN28*VLOOKUP(BL28,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL29<111,VLOOKUP($C29,Lookups!$T$3:$DG$93,BL$2+2),0)","v":6267.2255223085922},46,{"$f":"IF(VLOOKUP(BP29,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP29,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP29<111),IF(BP29<71,BR28+BQ$20*VLOOKUP(BP28,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP28,Lookups!$DH$3:$DU$53,2)+IF(BP29<64,BQ$20*VLOOKUP(BP28,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP28,Lookups!$DH$3:$DU$53,13,0))-BR28*VLOOKUP(BP28,Lookups!$A$3:$O$93,15),BR28-BR28*VLOOKUP(BP28,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP29<111,VLOOKUP($C29,Lookups!$T$3:$DG$93,BP$2+2),0)","v":6900.3700749204318},45,{"$f":"IF(VLOOKUP(BT29,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT29,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT29<111),IF(BT29<71,BV28+BU$21*VLOOKUP(BT28,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT28,Lookups!$DH$3:$DU$53,2)+IF(BT29<64,BU$21*VLOOKUP(BT28,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT28,Lookups!$DH$3:$DU$53,13,0))-BV28*VLOOKUP(BT28,Lookups!$A$3:$O$93,15),BV28-BV28*VLOOKUP(BT28,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT29<111,VLOOKUP($C29,Lookups!$T$3:$DG$93,BT$2+2),0)","v":7540.2011892273986},44,{"$f":"IF(VLOOKUP(BX29,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX29,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX29<111),IF(BX29<71,BZ28+BY$22*VLOOKUP(BX28,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX28,Lookups!$DH$3:$DU$53,2)+IF(BX29<64,BY$22*VLOOKUP(BX28,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX28,Lookups!$DH$3:$DU$53,13,0))-BZ28*VLOOKUP(BX28,Lookups!$A$3:$O$93,15),BZ28-BZ28*VLOOKUP(BX28,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX29<111,VLOOKUP($C29,Lookups!$T$3:$DG$93,BX$2+2),0)","v":8186.8676318804228},43,{"$f":"IF(VLOOKUP(CB29,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB29,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB29<111),IF(CB29<71,CD28+CC$23*VLOOKUP(CB28,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB28,Lookups!$DH$3:$DU$53,2)+IF(CB29<64,CC$23*VLOOKUP(CB28,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB28,Lookups!$DH$3:$DU$53,13,0))-CD28*VLOOKUP(CB28,Lookups!$A$3:$O$93,15),CD28-CD28*VLOOKUP(CB28,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB29<111,VLOOKUP($C29,Lookups!$T$3:$DG$93,CB$2+2),0)","v":8823.9190265055622},42,{"$f":"IF(VLOOKUP(CF29,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF29,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF29<111),IF(CF29<71,CH28+CG$24*VLOOKUP(CF28,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF28,Lookups!$DH$3:$DU$53,2)+IF(CF29<64,CG$24*VLOOKUP(CF28,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF28,Lookups!$DH$3:$DU$53,13,0))-CH28*VLOOKUP(CF28,Lookups!$A$3:$O$93,15),CH28-CH28*VLOOKUP(CF28,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF29<111,VLOOKUP($C29,Lookups!$T$3:$DG$93,CF$2+2),0)","v":9447.9207373868685},41,{"$f":"IF(VLOOKUP(CJ29,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ29,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ29<111),IF(CJ29<71,CL28+CK$25*VLOOKUP(CJ28,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ28,Lookups!$DH$3:$DU$53,2)+IF(CJ29<64,CK$25*VLOOKUP(CJ28,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ28,Lookups!$DH$3:$DU$53,13,0))-CL28*VLOOKUP(CJ28,Lookups!$A$3:$O$93,15),CL28-CL28*VLOOKUP(CJ28,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ29<111,VLOOKUP($C29,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":9042.8944518916142},40,{"$f":"IF(VLOOKUP(CN29,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN29,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN29<111),IF(CN29<71,CP28+CO$26*VLOOKUP(CN28,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN28,Lookups!$DH$3:$DU$53,2)+IF(CN29<64,CO$26*VLOOKUP(CN28,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN28,Lookups!$DH$3:$DU$53,13,0))-CP28*VLOOKUP(CN28,Lookups!$A$3:$O$93,15),CP28-CP28*VLOOKUP(CN28,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN29<111,VLOOKUP($C29,Lookups!$T$3:$DG$93,CN$2+2),0)","v":8663.426424252455},{"$f":"1+CR28","v":39},{"$f":"IF(VLOOKUP(CR29,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR29,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR29<111),IF(CR29<71,CT28+CS$27*VLOOKUP(CR28,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR28,Lookups!$DH$3:$DU$53,2)+IF(CR29<64,CS$27*VLOOKUP(CR28,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR28,Lookups!$DH$3:$DU$53,13,0))-CT28*VLOOKUP(CR28,Lookups!$A$3:$O$93,15),CT28-CT28*VLOOKUP(CR28,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR29<111,VLOOKUP($C29,Lookups!$T$3:$DG$93,CR$2+2),0)","v":8316.6498088966346},{"$f":"1+CV28","v":38},{"$f":"IF(VLOOKUP(CV29,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV29,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV29<111),IF(CV29<71,CX28+CW$28*VLOOKUP(CV28,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV28,Lookups!$DH$3:$DU$53,2)+IF(CV29<64,CW$28*VLOOKUP(CV28,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV28,Lookups!$DH$3:$DU$53,13,0))-CX28*VLOOKUP(CV28,Lookups!$A$3:$O$93,15),CX28-CX28*VLOOKUP(CV28,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV29<111,VLOOKUP($C29,Lookups!$T$3:$DG$93,CV$2+2),0)","v":8000.946522971065},37,0,0,{"$f":"IF(CZ29<111,VLOOKUP($C29,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":7714.7735099652737},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E30,I30,M30,Q30,U30,Y30,AC30,AG30,AK30,AO30,AS30,AW30,BA30,BE30,BI30,BM30,BQ30,BU30,BY30,CC30,CG30,CK30,CO30,CS30,CW30,DA30,DE30,DI30,DM30,DQ30)+SUM(DU30,DY30,EC30,EG30,EK30,EO30,ES30,EW30,FA30,FE30)+'Amort-Proj'!Q30+SUM(FI30,FM30,FQ30,FU30,FY30,GC30,GG30,GK30,GO30,GS30,GW30,HA30,HE30,HI30)+SUM(HM30,HQ30,HU30,HY30,IC30,IG30,IK30,IO30,IS30)","v":0},{"$error":"#DIV/0!"},2042,63,{"$f":"IF(VLOOKUP(D30,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D30,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D30<111),IF(D30<71,F29+E$4*VLOOKUP(D29,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D29,Lookups!$DH$3:$DU$53,2)+IF(D30<64,E$4*VLOOKUP(D29,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D29,Lookups!$DH$3:$DU$53,13,0))-F29*VLOOKUP(D29,Lookups!$A$3:$O$93,15),F29-F29*VLOOKUP(D29,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D30<111,VLOOKUP($C30,Lookups!$T$3:$DG$93,D$2+2),0)","v":24726.52295175703},62,{"$f":"IF(VLOOKUP(H30,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H30,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H30<111),IF(H30<71,J29+I$5*VLOOKUP(H29,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H29,Lookups!$DH$3:$DU$53,2)+IF(H30<64,I$5*VLOOKUP(H29,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H29,Lookups!$DH$3:$DU$53,13,0))-J29*VLOOKUP(H29,Lookups!$A$3:$O$93,15),J29-J29*VLOOKUP(H29,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H30<111,VLOOKUP($C30,Lookups!$T$3:$DG$93,H$2+2),0)","v":21870.751667199471},61,{"$f":"IF(VLOOKUP(L30,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L30,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L30<111),IF(L30<71,N29+M$6*VLOOKUP(L29,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L29,Lookups!$DH$3:$DU$53,2)+IF(L30<64,M$6*VLOOKUP(L29,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L29,Lookups!$DH$3:$DU$53,13,0))-N29*VLOOKUP(L29,Lookups!$A$3:$O$93,15),N29-N29*VLOOKUP(L29,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L30<111,VLOOKUP($C30,Lookups!$T$3:$DG$93,L$2+2),0)","v":20110.117332865393},60,{"$f":"IF(VLOOKUP(P30,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P30,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P30<111),IF(P30<71,R29+Q$7*VLOOKUP(P29,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P29,Lookups!$DH$3:$DU$53,2)+IF(P30<64,Q$7*VLOOKUP(P29,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P29,Lookups!$DH$3:$DU$53,13,0))-R29*VLOOKUP(P29,Lookups!$A$3:$O$93,15),R29-R29*VLOOKUP(P29,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P30<111,VLOOKUP($C30,Lookups!$T$3:$DG$93,P$2+2),0)","v":17843.730328268197},59,{"$f":"IF(VLOOKUP(T30,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T30,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T30<111),IF(T30<71,V29+U$8*VLOOKUP(T29,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T29,Lookups!$DH$3:$DU$53,2)+IF(T30<64,U$8*VLOOKUP(T29,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T29,Lookups!$DH$3:$DU$53,13,0))-V29*VLOOKUP(T29,Lookups!$A$3:$O$93,15),V29-V29*VLOOKUP(T29,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T30<111,VLOOKUP($C30,Lookups!$T$3:$DG$93,T$2+2),0)","v":15688.147375453709},58,{"$f":"IF(VLOOKUP(X30,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X30,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X30<111),IF(X30<71,Z29+Y$9*VLOOKUP(X29,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X29,Lookups!$DH$3:$DU$53,2)+IF(X30<64,Y$9*VLOOKUP(X29,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X29,Lookups!$DH$3:$DU$53,13,0))-Z29*VLOOKUP(X29,Lookups!$A$3:$O$93,15),Z29-Z29*VLOOKUP(X29,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X30<111,VLOOKUP($C30,Lookups!$T$3:$DG$93,X$2+2),0)","v":13638.255062755648},57,{"$f":"IF(VLOOKUP(AB30,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB30,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB30<111),IF(AB30<71,AD29+AC$10*VLOOKUP(AB29,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB29,Lookups!$DH$3:$DU$53,2)+IF(AB30<64,AC$10*VLOOKUP(AB29,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB29,Lookups!$DH$3:$DU$53,13,0))-AD29*VLOOKUP(AB29,Lookups!$A$3:$O$93,15),AD29-AD29*VLOOKUP(AB29,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB30<111,VLOOKUP($C30,Lookups!$T$3:$DG$93,AB$2+2),0)","v":11700.255309525952},56,{"$f":"IF(VLOOKUP(AF30,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF30,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF30<111),IF(AF30<71,AH29+AG$11*VLOOKUP(AF29,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF29,Lookups!$DH$3:$DU$53,2)+IF(AF30<64,AG$11*VLOOKUP(AF29,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF29,Lookups!$DH$3:$DU$53,13,0))-AH29*VLOOKUP(AF29,Lookups!$A$3:$O$93,15),AH29-AH29*VLOOKUP(AF29,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF30<111,VLOOKUP($C30,Lookups!$T$3:$DG$93,AF$2+2),0)","v":10414.060097252868},55,{"$f":"IF(VLOOKUP(AJ30,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ30,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ30<111),IF(AJ30<71,AL29+AK$12*VLOOKUP(AJ29,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ29,Lookups!$DH$3:$DU$53,2)+IF(AJ30<64,AK$12*VLOOKUP(AJ29,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ29,Lookups!$DH$3:$DU$53,13,0))-AL29*VLOOKUP(AJ29,Lookups!$A$3:$O$93,15),AL29-AL29*VLOOKUP(AJ29,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ30<111,VLOOKUP($C30,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":9185.8160460160798},54,{"$f":"IF(VLOOKUP(AN30,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN30,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN30<111),IF(AN30<71,AP29+AO$13*VLOOKUP(AN29,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN29,Lookups!$DH$3:$DU$53,2)+IF(AN30<64,AO$13*VLOOKUP(AN29,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN29,Lookups!$DH$3:$DU$53,13,0))-AP29*VLOOKUP(AN29,Lookups!$A$3:$O$93,15),AP29-AP29*VLOOKUP(AN29,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN30<111,VLOOKUP($C30,Lookups!$T$3:$DG$93,AN$2+2),0)","v":8002.8077206409516},53,{"$f":"IF(VLOOKUP(AR30,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR30,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR30<111),IF(AR30<71,AT29+AS$14*VLOOKUP(AR29,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR29,Lookups!$DH$3:$DU$53,2)+IF(AR30<64,AS$14*VLOOKUP(AR29,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR29,Lookups!$DH$3:$DU$53,13,0))-AT29*VLOOKUP(AR29,Lookups!$A$3:$O$93,15),AT29-AT29*VLOOKUP(AR29,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR30<111,VLOOKUP($C30,Lookups!$T$3:$DG$93,AR$2+2),0)","v":6863.4480276557115},52,{"$f":"IF(VLOOKUP(AV30,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV30,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV30<111),IF(AV30<71,AX29+AW$15*VLOOKUP(AV29,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV29,Lookups!$DH$3:$DU$53,2)+IF(AV30<64,AW$15*VLOOKUP(AV29,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV29,Lookups!$DH$3:$DU$53,13,0))-AX29*VLOOKUP(AV29,Lookups!$A$3:$O$93,15),AX29-AX29*VLOOKUP(AV29,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV30<111,VLOOKUP($C30,Lookups!$T$3:$DG$93,AV$2+2),0)","v":5766.2067439151861},51,{"$f":"IF(VLOOKUP(AZ30,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ30,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ30<111),IF(AZ30<71,BB29+BA$16*VLOOKUP(AZ29,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ29,Lookups!$DH$3:$DU$53,2)+IF(AZ30<64,BA$16*VLOOKUP(AZ29,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ29,Lookups!$DH$3:$DU$53,13,0))-BB29*VLOOKUP(AZ29,Lookups!$A$3:$O$93,15),BB29-BB29*VLOOKUP(AZ29,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ30<111,VLOOKUP($C30,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":5940.1696551216892},50,{"$f":"IF(VLOOKUP(BD30,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD30,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD30<111),IF(BD30<71,BF29+BE$17*VLOOKUP(BD29,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD29,Lookups!$DH$3:$DU$53,2)+IF(BD30<64,BE$17*VLOOKUP(BD29,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD29,Lookups!$DH$3:$DU$53,13,0))-BF29*VLOOKUP(BD29,Lookups!$A$3:$O$93,15),BF29-BF29*VLOOKUP(BD29,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD30<111,VLOOKUP($C30,Lookups!$T$3:$DG$93,BD$2+2),0)","v":6113.5962750779991},49,{"$f":"IF(VLOOKUP(BH30,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH30,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH30<111),IF(BH30<71,BJ29+BI$18*VLOOKUP(BH29,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH29,Lookups!$DH$3:$DU$53,2)+IF(BH30<64,BI$18*VLOOKUP(BH29,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH29,Lookups!$DH$3:$DU$53,13,0))-BJ29*VLOOKUP(BH29,Lookups!$A$3:$O$93,15),BJ29-BJ29*VLOOKUP(BH29,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH30<111,VLOOKUP($C30,Lookups!$T$3:$DG$93,BH$2+2),0)","v":6286.490282129731},48,{"$f":"IF(VLOOKUP(BL30,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL30,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL30<111),IF(BL30<71,BN29+BM$19*VLOOKUP(BL29,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL29,Lookups!$DH$3:$DU$53,2)+IF(BL30<64,BM$19*VLOOKUP(BL29,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL29,Lookups!$DH$3:$DU$53,13,0))-BN29*VLOOKUP(BL29,Lookups!$A$3:$O$93,15),BN29-BN29*VLOOKUP(BL29,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL30<111,VLOOKUP($C30,Lookups!$T$3:$DG$93,BL$2+2),0)","v":6458.8553396047337},47,{"$f":"IF(VLOOKUP(BP30,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP30,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP30<111),IF(BP30<71,BR29+BQ$20*VLOOKUP(BP29,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP29,Lookups!$DH$3:$DU$53,2)+IF(BP30<64,BQ$20*VLOOKUP(BP29,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP29,Lookups!$DH$3:$DU$53,13,0))-BR29*VLOOKUP(BP29,Lookups!$A$3:$O$93,15),BR29-BR29*VLOOKUP(BP29,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP30<111,VLOOKUP($C30,Lookups!$T$3:$DG$93,BP$2+2),0)","v":6624.4573770801817},46,{"$f":"IF(VLOOKUP(BT30,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT30,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT30<111),IF(BT30<71,BV29+BU$21*VLOOKUP(BT29,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT29,Lookups!$DH$3:$DU$53,2)+IF(BT30<64,BU$21*VLOOKUP(BT29,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT29,Lookups!$DH$3:$DU$53,13,0))-BV29*VLOOKUP(BT29,Lookups!$A$3:$O$93,15),BV29-BV29*VLOOKUP(BT29,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT30<111,VLOOKUP($C30,Lookups!$T$3:$DG$93,BT$2+2),0)","v":7293.6911691908963},45,{"$f":"IF(VLOOKUP(BX30,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX30,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX30<111),IF(BX30<71,BZ29+BY$22*VLOOKUP(BX29,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX29,Lookups!$DH$3:$DU$53,2)+IF(BX30<64,BY$22*VLOOKUP(BX29,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX29,Lookups!$DH$3:$DU$53,13,0))-BZ29*VLOOKUP(BX29,Lookups!$A$3:$O$93,15),BZ29-BZ29*VLOOKUP(BX29,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX30<111,VLOOKUP($C30,Lookups!$T$3:$DG$93,BX$2+2),0)","v":7969.9926570133603},44,{"$f":"IF(VLOOKUP(CB30,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB30,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB30<111),IF(CB30<71,CD29+CC$23*VLOOKUP(CB29,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB29,Lookups!$DH$3:$DU$53,2)+IF(CB30<64,CC$23*VLOOKUP(CB29,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB29,Lookups!$DH$3:$DU$53,13,0))-CD29*VLOOKUP(CB29,Lookups!$A$3:$O$93,15),CD29-CD29*VLOOKUP(CB29,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB30<111,VLOOKUP($C30,Lookups!$T$3:$DG$93,CB$2+2),0)","v":8653.519086897606},43,{"$f":"IF(VLOOKUP(CF30,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF30,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF30<111),IF(CF30<71,CH29+CG$24*VLOOKUP(CF29,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF29,Lookups!$DH$3:$DU$53,2)+IF(CF30<64,CG$24*VLOOKUP(CF29,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF29,Lookups!$DH$3:$DU$53,13,0))-CH29*VLOOKUP(CF29,Lookups!$A$3:$O$93,15),CH29-CH29*VLOOKUP(CF29,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF30<111,VLOOKUP($C30,Lookups!$T$3:$DG$93,CF$2+2),0)","v":9326.8824110163787},42,{"$f":"IF(VLOOKUP(CJ30,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ30,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ30<111),IF(CJ30<71,CL29+CK$25*VLOOKUP(CJ29,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ29,Lookups!$DH$3:$DU$53,2)+IF(CJ30<64,CK$25*VLOOKUP(CJ29,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ29,Lookups!$DH$3:$DU$53,13,0))-CL29*VLOOKUP(CJ29,Lookups!$A$3:$O$93,15),CL29-CL29*VLOOKUP(CJ29,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ30<111,VLOOKUP($C30,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":9986.452219417919},41,{"$f":"IF(VLOOKUP(CN30,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN30,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN30<111),IF(CN30<71,CP29+CO$26*VLOOKUP(CN29,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN29,Lookups!$DH$3:$DU$53,2)+IF(CN30<64,CO$26*VLOOKUP(CN29,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN29,Lookups!$DH$3:$DU$53,13,0))-CP29*VLOOKUP(CN29,Lookups!$A$3:$O$93,15),CP29-CP29*VLOOKUP(CN29,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN30<111,VLOOKUP($C30,Lookups!$T$3:$DG$93,CN$2+2),0)","v":9558.3394356494355},40,{"$f":"IF(VLOOKUP(CR30,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR30,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR30<111),IF(CR30<71,CT29+CS$27*VLOOKUP(CR29,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR29,Lookups!$DH$3:$DU$53,2)+IF(CR30<64,CS$27*VLOOKUP(CR29,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR29,Lookups!$DH$3:$DU$53,13,0))-CT29*VLOOKUP(CR29,Lookups!$A$3:$O$93,15),CT29-CT29*VLOOKUP(CR29,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR30<111,VLOOKUP($C30,Lookups!$T$3:$DG$93,CR$2+2),0)","v":9157.2417304348437},{"$f":"1+CV29","v":39},{"$f":"IF(VLOOKUP(CV30,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV30,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV30<111),IF(CV30<71,CX29+CW$28*VLOOKUP(CV29,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV29,Lookups!$DH$3:$DU$53,2)+IF(CV30<64,CW$28*VLOOKUP(CV29,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV29,Lookups!$DH$3:$DU$53,13,0))-CX29*VLOOKUP(CV29,Lookups!$A$3:$O$93,15),CX29-CX29*VLOOKUP(CV29,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV30<111,VLOOKUP($C30,Lookups!$T$3:$DG$93,CV$2+2),0)","v":8790.6988480037417},{"$f":"1+CZ29","v":38},{"$f":"IF(VLOOKUP(CZ30,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ30,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ30<111),IF(CZ30<71,DB29+DA$29*VLOOKUP(CZ29,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ29,Lookups!$DH$3:$DU$53,2)+IF(CZ30<64,DA$29*VLOOKUP(CZ29,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ29,Lookups!$DH$3:$DU$53,13,0))-DB29*VLOOKUP(CZ29,Lookups!$A$3:$O$93,15),DB29-DB29*VLOOKUP(CZ29,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ30<111,VLOOKUP($C30,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":8457.000474780416},37,0,0,{"$f":"IF(DD30<111,VLOOKUP($C30,Lookups!$T$3:$DG$93,DD$2+2),0)","v":8154.5156000332936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E31,I31,M31,Q31,U31,Y31,AC31,AG31,AK31,AO31,AS31,AW31,BA31,BE31,BI31,BM31,BQ31,BU31,BY31,CC31,CG31,CK31,CO31,CS31,CW31,DA31,DE31,DI31,DM31,DQ31)+SUM(DU31,DY31,EC31,EG31,EK31,EO31,ES31,EW31,FA31,FE31)+'Amort-Proj'!Q31+SUM(FI31,FM31,FQ31,FU31,FY31,GC31,GG31,GK31,GO31,GS31,GW31,HA31,HE31,HI31)+SUM(HM31,HQ31,HU31,HY31,IC31,IG31,IK31,IO31,IS31)","v":0},{"$error":"#DIV/0!"},2043,64,{"$f":"IF(VLOOKUP(D31,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D31,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D31<111),IF(D31<71,F30+E$4*VLOOKUP(D30,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D30,Lookups!$DH$3:$DU$53,2)+IF(D31<64,E$4*VLOOKUP(D30,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D30,Lookups!$DH$3:$DU$53,13,0))-F30*VLOOKUP(D30,Lookups!$A$3:$O$93,15),F30-F30*VLOOKUP(D30,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D31<111,VLOOKUP($C31,Lookups!$T$3:$DG$93,D$2+2),0)","v":29969.140029933937},63,{"$f":"IF(VLOOKUP(H31,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H31,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H31<111),IF(H31<71,J30+I$5*VLOOKUP(H30,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H30,Lookups!$DH$3:$DU$53,2)+IF(H31<64,I$5*VLOOKUP(H30,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H30,Lookups!$DH$3:$DU$53,13,0))-J30*VLOOKUP(H30,Lookups!$A$3:$O$93,15),J30-J30*VLOOKUP(H30,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H31<111,VLOOKUP($C31,Lookups!$T$3:$DG$93,H$2+2),0)","v":26828.277402656375},62,{"$f":"IF(VLOOKUP(L31,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L31,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L31<111),IF(L31<71,N30+M$6*VLOOKUP(L30,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L30,Lookups!$DH$3:$DU$53,2)+IF(L31<64,M$6*VLOOKUP(L30,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L30,Lookups!$DH$3:$DU$53,13,0))-N30*VLOOKUP(L30,Lookups!$A$3:$O$93,15),N30-N30*VLOOKUP(L30,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L31<111,VLOOKUP($C31,Lookups!$T$3:$DG$93,L$2+2),0)","v":23729.765558911426},61,{"$f":"IF(VLOOKUP(P31,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P31,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P31<111),IF(P31<71,R30+Q$7*VLOOKUP(P30,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P30,Lookups!$DH$3:$DU$53,2)+IF(P31<64,Q$7*VLOOKUP(P30,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P30,Lookups!$DH$3:$DU$53,13,0))-R30*VLOOKUP(P30,Lookups!$A$3:$O$93,15),R30-R30*VLOOKUP(P30,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P31<111,VLOOKUP($C31,Lookups!$T$3:$DG$93,P$2+2),0)","v":21216.173786172989},60,{"$f":"IF(VLOOKUP(T31,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T31,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T31<111),IF(T31<71,V30+U$8*VLOOKUP(T30,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T30,Lookups!$DH$3:$DU$53,2)+IF(T31<64,U$8*VLOOKUP(T30,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T30,Lookups!$DH$3:$DU$53,13,0))-V30*VLOOKUP(T30,Lookups!$A$3:$O$93,15),V30-V30*VLOOKUP(T30,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T31<111,VLOOKUP($C31,Lookups!$T$3:$DG$93,T$2+2),0)","v":18825.135496322946},59,{"$f":"IF(VLOOKUP(X31,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X31,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X31<111),IF(X31<71,Z30+Y$9*VLOOKUP(X30,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X30,Lookups!$DH$3:$DU$53,2)+IF(X31<64,Y$9*VLOOKUP(X30,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X30,Lookups!$DH$3:$DU$53,13,0))-Z30*VLOOKUP(X30,Lookups!$A$3:$O$93,15),Z30-Z30*VLOOKUP(X30,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X31<111,VLOOKUP($C31,Lookups!$T$3:$DG$93,X$2+2),0)","v":16550.995481103662},58,{"$f":"IF(VLOOKUP(AB31,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB31,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB31<111),IF(AB31<71,AD30+AC$10*VLOOKUP(AB30,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB30,Lookups!$DH$3:$DU$53,2)+IF(AB31<64,AC$10*VLOOKUP(AB30,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB30,Lookups!$DH$3:$DU$53,13,0))-AD30*VLOOKUP(AB30,Lookups!$A$3:$O$93,15),AD30-AD30*VLOOKUP(AB30,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB31<111,VLOOKUP($C31,Lookups!$T$3:$DG$93,AB$2+2),0)","v":14401.997346269965},57,{"$f":"IF(VLOOKUP(AF31,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF31,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF31<111),IF(AF31<71,AH30+AG$11*VLOOKUP(AF30,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF30,Lookups!$DH$3:$DU$53,2)+IF(AF31<64,AG$11*VLOOKUP(AF30,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF30,Lookups!$DH$3:$DU$53,13,0))-AH30*VLOOKUP(AF30,Lookups!$A$3:$O$93,15),AH30-AH30*VLOOKUP(AF30,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF31<111,VLOOKUP($C31,Lookups!$T$3:$DG$93,AF$2+2),0)","v":12355.469606859406},56,{"$f":"IF(VLOOKUP(AJ31,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ31,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ31<111),IF(AJ31<71,AL30+AK$12*VLOOKUP(AJ30,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ30,Lookups!$DH$3:$DU$53,2)+IF(AJ31<64,AK$12*VLOOKUP(AJ30,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ30,Lookups!$DH$3:$DU$53,13,0))-AL30*VLOOKUP(AJ30,Lookups!$A$3:$O$93,15),AL30-AL30*VLOOKUP(AJ30,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ31<111,VLOOKUP($C31,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":11007.661522796281},55,{"$f":"IF(VLOOKUP(AN31,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN31,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN31<111),IF(AN31<71,AP30+AO$13*VLOOKUP(AN30,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN30,Lookups!$DH$3:$DU$53,2)+IF(AN31<64,AO$13*VLOOKUP(AN30,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN30,Lookups!$DH$3:$DU$53,13,0))-AP30*VLOOKUP(AN30,Lookups!$A$3:$O$93,15),AP30-AP30*VLOOKUP(AN30,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN31<111,VLOOKUP($C31,Lookups!$T$3:$DG$93,AN$2+2),0)","v":9709.4075606389961},54,{"$f":"IF(VLOOKUP(AR31,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR31,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR31<111),IF(AR31<71,AT30+AS$14*VLOOKUP(AR30,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR30,Lookups!$DH$3:$DU$53,2)+IF(AR31<64,AS$14*VLOOKUP(AR30,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR30,Lookups!$DH$3:$DU$53,13,0))-AT30*VLOOKUP(AR30,Lookups!$A$3:$O$93,15),AT30-AT30*VLOOKUP(AR30,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR31<111,VLOOKUP($C31,Lookups!$T$3:$DG$93,AR$2+2),0)","v":8458.9677607174854},53,{"$f":"IF(VLOOKUP(AV31,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV31,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV31<111),IF(AV31<71,AX30+AW$15*VLOOKUP(AV30,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV30,Lookups!$DH$3:$DU$53,2)+IF(AV31<64,AW$15*VLOOKUP(AV30,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV30,Lookups!$DH$3:$DU$53,13,0))-AX30*VLOOKUP(AV30,Lookups!$A$3:$O$93,15),AX30-AX30*VLOOKUP(AV30,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV31<111,VLOOKUP($C31,Lookups!$T$3:$DG$93,AV$2+2),0)","v":7254.6645652320867},52,{"$f":"IF(VLOOKUP(AZ31,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ31,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ31<111),IF(AZ31<71,BB30+BA$16*VLOOKUP(AZ30,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ30,Lookups!$DH$3:$DU$53,2)+IF(AZ31<64,BA$16*VLOOKUP(AZ30,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ30,Lookups!$DH$3:$DU$53,13,0))-BB30*VLOOKUP(AZ30,Lookups!$A$3:$O$93,15),BB30-BB30*VLOOKUP(AZ30,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ31<111,VLOOKUP($C31,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":6094.880528318351},51,{"$f":"IF(VLOOKUP(BD31,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD31,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD31<111),IF(BD31<71,BF30+BE$17*VLOOKUP(BD30,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD30,Lookups!$DH$3:$DU$53,2)+IF(BD31<64,BE$17*VLOOKUP(BD30,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD30,Lookups!$DH$3:$DU$53,13,0))-BF30*VLOOKUP(BD30,Lookups!$A$3:$O$93,15),BF30-BF30*VLOOKUP(BD30,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD31<111,VLOOKUP($C31,Lookups!$T$3:$DG$93,BD$2+2),0)","v":6278.7593254636249},50,{"$f":"IF(VLOOKUP(BH31,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH31,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH31<111),IF(BH31<71,BJ30+BI$18*VLOOKUP(BH30,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH30,Lookups!$DH$3:$DU$53,2)+IF(BH31<64,BI$18*VLOOKUP(BH30,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH30,Lookups!$DH$3:$DU$53,13,0))-BJ30*VLOOKUP(BH30,Lookups!$A$3:$O$93,15),BJ30-BJ30*VLOOKUP(BH30,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH31<111,VLOOKUP($C31,Lookups!$T$3:$DG$93,BH$2+2),0)","v":6462.0712627574449},49,{"$f":"IF(VLOOKUP(BL31,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL31,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL31<111),IF(BL31<71,BN30+BM$19*VLOOKUP(BL30,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL30,Lookups!$DH$3:$DU$53,2)+IF(BL31<64,BM$19*VLOOKUP(BL30,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL30,Lookups!$DH$3:$DU$53,13,0))-BN30*VLOOKUP(BL30,Lookups!$A$3:$O$93,15),BN30-BN30*VLOOKUP(BL30,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL31<111,VLOOKUP($C31,Lookups!$T$3:$DG$93,BL$2+2),0)","v":6644.8202282111251},48,{"$f":"IF(VLOOKUP(BP31,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP31,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP31<111),IF(BP31<71,BR30+BQ$20*VLOOKUP(BP30,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP30,Lookups!$DH$3:$DU$53,2)+IF(BP31<64,BQ$20*VLOOKUP(BP30,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP30,Lookups!$DH$3:$DU$53,13,0))-BR30*VLOOKUP(BP30,Lookups!$A$3:$O$93,15),BR30-BR30*VLOOKUP(BP30,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP31<111,VLOOKUP($C31,Lookups!$T$3:$DG$93,BP$2+2),0)","v":6827.0100939622034},47,{"$f":"IF(VLOOKUP(BT31,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT31,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT31<111),IF(BT31<71,BV30+BU$21*VLOOKUP(BT30,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT30,Lookups!$DH$3:$DU$53,2)+IF(BT31<64,BU$21*VLOOKUP(BT30,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT30,Lookups!$DH$3:$DU$53,13,0))-BV30*VLOOKUP(BT30,Lookups!$A$3:$O$93,15),BV30-BV30*VLOOKUP(BT30,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT31<111,VLOOKUP($C31,Lookups!$T$3:$DG$93,BT$2+2),0)","v":7002.0514475737518},46,{"$f":"IF(VLOOKUP(BX31,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX31,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX31<111),IF(BX31<71,BZ30+BY$22*VLOOKUP(BX30,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX30,Lookups!$DH$3:$DU$53,2)+IF(BX31<64,BY$22*VLOOKUP(BX30,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX30,Lookups!$DH$3:$DU$53,13,0))-BZ30*VLOOKUP(BX30,Lookups!$A$3:$O$93,15),BZ30-BZ30*VLOOKUP(BX30,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX31<111,VLOOKUP($C31,Lookups!$T$3:$DG$93,BX$2+2),0)","v":7709.4315658347768},45,{"$f":"IF(VLOOKUP(CB31,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB31,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB31<111),IF(CB31<71,CD30+CC$23*VLOOKUP(CB30,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB30,Lookups!$DH$3:$DU$53,2)+IF(CB31<64,CC$23*VLOOKUP(CB30,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB30,Lookups!$DH$3:$DU$53,13,0))-CD30*VLOOKUP(CB30,Lookups!$A$3:$O$93,15),CD30-CD30*VLOOKUP(CB30,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB31<111,VLOOKUP($C31,Lookups!$T$3:$DG$93,CB$2+2),0)","v":8424.2822384631218},44,{"$f":"IF(VLOOKUP(CF31,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF31,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF31<111),IF(CF31<71,CH30+CG$24*VLOOKUP(CF30,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF30,Lookups!$DH$3:$DU$53,2)+IF(CF31<64,CG$24*VLOOKUP(CF30,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF30,Lookups!$DH$3:$DU$53,13,0))-CH30*VLOOKUP(CF30,Lookups!$A$3:$O$93,15),CH30-CH30*VLOOKUP(CF30,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF31<111,VLOOKUP($C31,Lookups!$T$3:$DG$93,CF$2+2),0)","v":9146.7696748507697},43,{"$f":"IF(VLOOKUP(CJ31,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ31,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ31<111),IF(CJ31<71,CL30+CK$25*VLOOKUP(CJ30,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ30,Lookups!$DH$3:$DU$53,2)+IF(CJ31<64,CK$25*VLOOKUP(CJ30,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ30,Lookups!$DH$3:$DU$53,13,0))-CL30*VLOOKUP(CJ30,Lookups!$A$3:$O$93,15),CL30-CL30*VLOOKUP(CJ30,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ31<111,VLOOKUP($C31,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":9858.5147084443124},42,{"$f":"IF(VLOOKUP(CN31,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN31,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN31<111),IF(CN31<71,CP30+CO$26*VLOOKUP(CN30,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN30,Lookups!$DH$3:$DU$53,2)+IF(CN31<64,CO$26*VLOOKUP(CN30,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN30,Lookups!$DH$3:$DU$53,13,0))-CP30*VLOOKUP(CN30,Lookups!$A$3:$O$93,15),CP30-CP30*VLOOKUP(CN30,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN31<111,VLOOKUP($C31,Lookups!$T$3:$DG$93,CN$2+2),0)","v":10555.67999592474},41,{"$f":"IF(VLOOKUP(CR31,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR31,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR31<111),IF(CR31<71,CT30+CS$27*VLOOKUP(CR30,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR30,Lookups!$DH$3:$DU$53,2)+IF(CR31<64,CS$27*VLOOKUP(CR30,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR30,Lookups!$DH$3:$DU$53,13,0))-CT30*VLOOKUP(CR30,Lookups!$A$3:$O$93,15),CT30-CT30*VLOOKUP(CR30,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR31<111,VLOOKUP($C31,Lookups!$T$3:$DG$93,CR$2+2),0)","v":10103.164783481452},40,{"$f":"IF(VLOOKUP(CV31,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV31,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV31<111),IF(CV31<71,CX30+CW$28*VLOOKUP(CV30,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV30,Lookups!$DH$3:$DU$53,2)+IF(CV31<64,CW$28*VLOOKUP(CV30,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV30,Lookups!$DH$3:$DU$53,13,0))-CX30*VLOOKUP(CV30,Lookups!$A$3:$O$93,15),CX30-CX30*VLOOKUP(CV30,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV31<111,VLOOKUP($C31,Lookups!$T$3:$DG$93,CV$2+2),0)","v":9679.2045090696301},{"$f":"1+CZ30","v":39},{"$f":"IF(VLOOKUP(CZ31,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ31,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ31<111),IF(CZ31<71,DB30+DA$29*VLOOKUP(CZ30,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ30,Lookups!$DH$3:$DU$53,2)+IF(CZ31<64,DA$29*VLOOKUP(CZ30,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ30,Lookups!$DH$3:$DU$53,13,0))-DB30*VLOOKUP(CZ30,Lookups!$A$3:$O$93,15),DB30-DB30*VLOOKUP(CZ30,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ31<111,VLOOKUP($C31,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":9291.7686823399545},{"$f":"1+DD30","v":38},{"$f":"IF(VLOOKUP(DD31,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD31,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD31<111),IF(DD31<71,DF30+DE$30*VLOOKUP(DD30,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD30,Lookups!$DH$3:$DU$53,2)+IF(DD31<64,DE$30*VLOOKUP(DD30,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD30,Lookups!$DH$3:$DU$53,13,0))-DF30*VLOOKUP(DD30,Lookups!$A$3:$O$93,15),DF30-DF30*VLOOKUP(DD30,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD31<111,VLOOKUP($C31,Lookups!$T$3:$DG$93,DD$2+2),0)","v":8939.0495018428992},37,0,0,{"$f":"IF(DH31<111,VLOOKUP($C31,Lookups!$T$3:$DG$93,DH$2+2),0)","v":8619.3229892351901},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E32,I32,M32,Q32,U32,Y32,AC32,AG32,AK32,AO32,AS32,AW32,BA32,BE32,BI32,BM32,BQ32,BU32,BY32,CC32,CG32,CK32,CO32,CS32,CW32,DA32,DE32,DI32,DM32,DQ32)+SUM(DU32,DY32,EC32,EG32,EK32,EO32,ES32,EW32,FA32,FE32)+'Amort-Proj'!Q32+SUM(FI32,FM32,FQ32,FU32,FY32,GC32,GG32,GK32,GO32,GS32,GW32,HA32,HE32,HI32)+SUM(HM32,HQ32,HU32,HY32,IC32,IG32,IK32,IO32,IS32)","v":0},{"$error":"#DIV/0!"},2044,65,{"$f":"IF(VLOOKUP(D32,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D32,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D32<111),IF(D32<71,F31+E$4*VLOOKUP(D31,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D31,Lookups!$DH$3:$DU$53,2)+IF(D32<64,E$4*VLOOKUP(D31,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D31,Lookups!$DH$3:$DU$53,13,0))-F31*VLOOKUP(D31,Lookups!$A$3:$O$93,15),F31-F31*VLOOKUP(D31,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D32<111,VLOOKUP($C32,Lookups!$T$3:$DG$93,D$2+2),0)","v":6828.3565521035162},64,{"$f":"IF(VLOOKUP(H32,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H32,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H32<111),IF(H32<71,J31+I$5*VLOOKUP(H31,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H31,Lookups!$DH$3:$DU$53,2)+IF(H32<64,I$5*VLOOKUP(H31,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H31,Lookups!$DH$3:$DU$53,13,0))-J31*VLOOKUP(H31,Lookups!$A$3:$O$93,15),J31-J31*VLOOKUP(H31,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H32<111,VLOOKUP($C32,Lookups!$T$3:$DG$93,H$2+2),0)","v":32516.51693247832},63,{"$f":"IF(VLOOKUP(L32,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L32,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L32<111),IF(L32<71,N31+M$6*VLOOKUP(L31,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L31,Lookups!$DH$3:$DU$53,2)+IF(L32<64,M$6*VLOOKUP(L31,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L31,Lookups!$DH$3:$DU$53,13,0))-N31*VLOOKUP(L31,Lookups!$A$3:$O$93,15),N31-N31*VLOOKUP(L31,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L32<111,VLOOKUP($C32,Lookups!$T$3:$DG$93,L$2+2),0)","v":29108.680981882164},62,{"$f":"IF(VLOOKUP(P32,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P32,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P32<111),IF(P32<71,R31+Q$7*VLOOKUP(P31,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P31,Lookups!$DH$3:$DU$53,2)+IF(P32<64,Q$7*VLOOKUP(P31,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P31,Lookups!$DH$3:$DU$53,13,0))-R31*VLOOKUP(P31,Lookups!$A$3:$O$93,15),R31-R31*VLOOKUP(P31,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P32<111,VLOOKUP($C32,Lookups!$T$3:$DG$93,P$2+2),0)","v":25034.902664651552},61,{"$f":"IF(VLOOKUP(T32,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T32,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T32<111),IF(T32<71,V31+U$8*VLOOKUP(T31,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T31,Lookups!$DH$3:$DU$53,2)+IF(T32<64,U$8*VLOOKUP(T31,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T31,Lookups!$DH$3:$DU$53,13,0))-V31*VLOOKUP(T31,Lookups!$A$3:$O$93,15),V31-V31*VLOOKUP(T31,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T32<111,VLOOKUP($C32,Lookups!$T$3:$DG$93,T$2+2),0)","v":22383.063344412501},60,{"$f":"IF(VLOOKUP(X32,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X32,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X32<111),IF(X32<71,Z31+Y$9*VLOOKUP(X31,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X31,Lookups!$DH$3:$DU$53,2)+IF(X32<64,Y$9*VLOOKUP(X31,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X31,Lookups!$DH$3:$DU$53,13,0))-Z31*VLOOKUP(X31,Lookups!$A$3:$O$93,15),Z31-Z31*VLOOKUP(X31,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X32<111,VLOOKUP($C32,Lookups!$T$3:$DG$93,X$2+2),0)","v":19860.517948620705},59,{"$f":"IF(VLOOKUP(AB32,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB32,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB32<111),IF(AB32<71,AD31+AC$10*VLOOKUP(AB31,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB31,Lookups!$DH$3:$DU$53,2)+IF(AB32<64,AC$10*VLOOKUP(AB31,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB31,Lookups!$DH$3:$DU$53,13,0))-AD31*VLOOKUP(AB31,Lookups!$A$3:$O$93,15),AD31-AD31*VLOOKUP(AB31,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB32<111,VLOOKUP($C32,Lookups!$T$3:$DG$93,AB$2+2),0)","v":17477.851228045467},58,{"$f":"IF(VLOOKUP(AF32,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF32,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF32<111),IF(AF32<71,AH31+AG$11*VLOOKUP(AF31,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF31,Lookups!$DH$3:$DU$53,2)+IF(AF32<64,AG$11*VLOOKUP(AF31,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF31,Lookups!$DH$3:$DU$53,13,0))-AH31*VLOOKUP(AF31,Lookups!$A$3:$O$93,15),AH31-AH31*VLOOKUP(AF31,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF32<111,VLOOKUP($C32,Lookups!$T$3:$DG$93,AF$2+2),0)","v":15208.509197661084},57,{"$f":"IF(VLOOKUP(AJ32,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ32,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ32<111),IF(AJ32<71,AL31+AK$12*VLOOKUP(AJ31,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ31,Lookups!$DH$3:$DU$53,2)+IF(AJ32<64,AK$12*VLOOKUP(AJ31,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ31,Lookups!$DH$3:$DU$53,13,0))-AL31*VLOOKUP(AJ31,Lookups!$A$3:$O$93,15),AL31-AL31*VLOOKUP(AJ31,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ32<111,VLOOKUP($C32,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":13059.731374450392},56,{"$f":"IF(VLOOKUP(AN32,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN32,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN32<111),IF(AN32<71,AP31+AO$13*VLOOKUP(AN31,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN31,Lookups!$DH$3:$DU$53,2)+IF(AN32<64,AO$13*VLOOKUP(AN31,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN31,Lookups!$DH$3:$DU$53,13,0))-AP31*VLOOKUP(AN31,Lookups!$A$3:$O$93,15),AP31-AP31*VLOOKUP(AN31,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN32<111,VLOOKUP($C32,Lookups!$T$3:$DG$93,AN$2+2),0)","v":11635.098229595669},55,{"$f":"IF(VLOOKUP(AR32,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR32,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR32<111),IF(AR32<71,AT31+AS$14*VLOOKUP(AR31,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR31,Lookups!$DH$3:$DU$53,2)+IF(AR32<64,AS$14*VLOOKUP(AR31,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR31,Lookups!$DH$3:$DU$53,13,0))-AT31*VLOOKUP(AR31,Lookups!$A$3:$O$93,15),AT31-AT31*VLOOKUP(AR31,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR32<111,VLOOKUP($C32,Lookups!$T$3:$DG$93,AR$2+2),0)","v":10262.843791595418},54,{"$f":"IF(VLOOKUP(AV32,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV32,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV32<111),IF(AV32<71,AX31+AW$15*VLOOKUP(AV31,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV31,Lookups!$DH$3:$DU$53,2)+IF(AV32<64,AW$15*VLOOKUP(AV31,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV31,Lookups!$DH$3:$DU$53,13,0))-AX31*VLOOKUP(AV31,Lookups!$A$3:$O$93,15),AX31-AX31*VLOOKUP(AV31,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV32<111,VLOOKUP($C32,Lookups!$T$3:$DG$93,AV$2+2),0)","v":8941.1289230783823},53,{"$f":"IF(VLOOKUP(AZ32,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ32,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ32<111),IF(AZ32<71,BB31+BA$16*VLOOKUP(AZ31,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ31,Lookups!$DH$3:$DU$53,2)+IF(AZ32<64,BA$16*VLOOKUP(AZ31,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ31,Lookups!$DH$3:$DU$53,13,0))-BB31*VLOOKUP(AZ31,Lookups!$A$3:$O$93,15),BB31-BB31*VLOOKUP(AZ31,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ32<111,VLOOKUP($C32,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":7668.1804454503153},52,{"$f":"IF(VLOOKUP(BD32,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD32,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD32<111),IF(BD32<71,BF31+BE$17*VLOOKUP(BD31,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD31,Lookups!$DH$3:$DU$53,2)+IF(BD32<64,BE$17*VLOOKUP(BD31,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD31,Lookups!$DH$3:$DU$53,13,0))-BF31*VLOOKUP(BD31,Lookups!$A$3:$O$93,15),BF31-BF31*VLOOKUP(BD31,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD32<111,VLOOKUP($C32,Lookups!$T$3:$DG$93,BD$2+2),0)","v":6442.2887184324964},51,{"$f":"IF(VLOOKUP(BH32,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH32,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH32<111),IF(BH32<71,BJ31+BI$18*VLOOKUP(BH31,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH31,Lookups!$DH$3:$DU$53,2)+IF(BH32<64,BI$18*VLOOKUP(BH31,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH31,Lookups!$DH$3:$DU$53,13,0))-BJ31*VLOOKUP(BH31,Lookups!$A$3:$O$93,15),BJ31-BJ31*VLOOKUP(BH31,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH32<111,VLOOKUP($C32,Lookups!$T$3:$DG$93,BH$2+2),0)","v":6636.6486070150513},50,{"$f":"IF(VLOOKUP(BL32,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL32,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL32<111),IF(BL32<71,BN31+BM$19*VLOOKUP(BL31,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL31,Lookups!$DH$3:$DU$53,2)+IF(BL32<64,BM$19*VLOOKUP(BL31,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL31,Lookups!$DH$3:$DU$53,13,0))-BN31*VLOOKUP(BL31,Lookups!$A$3:$O$93,15),BN31-BN31*VLOOKUP(BL31,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL32<111,VLOOKUP($C32,Lookups!$T$3:$DG$93,BL$2+2),0)","v":6830.4093247346191},49,{"$f":"IF(VLOOKUP(BP32,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP32,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP32<111),IF(BP32<71,BR31+BQ$20*VLOOKUP(BP31,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP31,Lookups!$DH$3:$DU$53,2)+IF(BP32<64,BQ$20*VLOOKUP(BP31,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP31,Lookups!$DH$3:$DU$53,13,0))-BR31*VLOOKUP(BP31,Lookups!$A$3:$O$93,15),BR31-BR31*VLOOKUP(BP31,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP32<111,VLOOKUP($C32,Lookups!$T$3:$DG$93,BP$2+2),0)","v":7023.5749812191589},48,{"$f":"IF(VLOOKUP(BT32,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT32,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT32<111),IF(BT32<71,BV31+BU$21*VLOOKUP(BT31,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT31,Lookups!$DH$3:$DU$53,2)+IF(BT32<64,BU$21*VLOOKUP(BT31,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT31,Lookups!$DH$3:$DU$53,13,0))-BV31*VLOOKUP(BT31,Lookups!$A$3:$O$93,15),BV31-BV31*VLOOKUP(BT31,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT32<111,VLOOKUP($C32,Lookups!$T$3:$DG$93,BT$2+2),0)","v":7216.1496693180488},47,{"$f":"IF(VLOOKUP(BX32,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX32,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX32<111),IF(BX32<71,BZ31+BY$22*VLOOKUP(BX31,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX31,Lookups!$DH$3:$DU$53,2)+IF(BX32<64,BY$22*VLOOKUP(BX31,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX31,Lookups!$DH$3:$DU$53,13,0))-BZ31*VLOOKUP(BX31,Lookups!$A$3:$O$93,15),BZ31-BZ31*VLOOKUP(BX31,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX32<111,VLOOKUP($C32,Lookups!$T$3:$DG$93,BX$2+2),0)","v":7401.1683800854553},46,{"$f":"IF(VLOOKUP(CB32,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB32,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB32<111),IF(CB32<71,CD31+CC$23*VLOOKUP(CB31,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB31,Lookups!$DH$3:$DU$53,2)+IF(CB32<64,CC$23*VLOOKUP(CB31,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB31,Lookups!$DH$3:$DU$53,13,0))-CD31*VLOOKUP(CB31,Lookups!$A$3:$O$93,15),CD31-CD31*VLOOKUP(CB31,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB32<111,VLOOKUP($C32,Lookups!$T$3:$DG$93,CB$2+2),0)","v":8148.8691650873589},45,{"$f":"IF(VLOOKUP(CF32,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF32,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF32<111),IF(CF32<71,CH31+CG$24*VLOOKUP(CF31,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF31,Lookups!$DH$3:$DU$53,2)+IF(CF32<64,CG$24*VLOOKUP(CF31,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF31,Lookups!$DH$3:$DU$53,13,0))-CH31*VLOOKUP(CF31,Lookups!$A$3:$O$93,15),CH31-CH31*VLOOKUP(CF31,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF32<111,VLOOKUP($C32,Lookups!$T$3:$DG$93,CF$2+2),0)","v":8904.4663260555189},44,{"$f":"IF(VLOOKUP(CJ32,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ32,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ32<111),IF(CJ32<71,CL31+CK$25*VLOOKUP(CJ31,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ31,Lookups!$DH$3:$DU$53,2)+IF(CJ32<64,CK$25*VLOOKUP(CJ31,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ31,Lookups!$DH$3:$DU$53,13,0))-CL31*VLOOKUP(CJ31,Lookups!$A$3:$O$93,15),CL31-CL31*VLOOKUP(CJ31,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ32<111,VLOOKUP($C32,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":9668.1355463172622},43,{"$f":"IF(VLOOKUP(CN32,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN32,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN32<111),IF(CN32<71,CP31+CO$26*VLOOKUP(CN31,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN31,Lookups!$DH$3:$DU$53,2)+IF(CN32<64,CO$26*VLOOKUP(CN31,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN31,Lookups!$DH$3:$DU$53,13,0))-CP31*VLOOKUP(CN31,Lookups!$A$3:$O$93,15),CP31-CP31*VLOOKUP(CN31,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN32<111,VLOOKUP($C32,Lookups!$T$3:$DG$93,CN$2+2),0)","v":10420.450046825637},42,{"$f":"IF(VLOOKUP(CR32,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR32,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR32<111),IF(CR32<71,CT31+CS$27*VLOOKUP(CR31,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR31,Lookups!$DH$3:$DU$53,2)+IF(CR32<64,CS$27*VLOOKUP(CR31,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR31,Lookups!$DH$3:$DU$53,13,0))-CT31*VLOOKUP(CR31,Lookups!$A$3:$O$93,15),CT31-CT31*VLOOKUP(CR31,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR32<111,VLOOKUP($C32,Lookups!$T$3:$DG$93,CR$2+2),0)","v":11157.353755692449},41,{"$f":"IF(VLOOKUP(CV32,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV32,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV32<111),IF(CV32<71,CX31+CW$28*VLOOKUP(CV31,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV31,Lookups!$DH$3:$DU$53,2)+IF(CV32<64,CW$28*VLOOKUP(CV31,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV31,Lookups!$DH$3:$DU$53,13,0))-CX31*VLOOKUP(CV31,Lookups!$A$3:$O$93,15),CX31-CX31*VLOOKUP(CV31,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV32<111,VLOOKUP($C32,Lookups!$T$3:$DG$93,CV$2+2),0)","v":10679.045176139894},40,{"$f":"IF(VLOOKUP(CZ32,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ32,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ32<111),IF(CZ32<71,DB31+DA$29*VLOOKUP(CZ31,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ31,Lookups!$DH$3:$DU$53,2)+IF(CZ32<64,DA$29*VLOOKUP(CZ31,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ31,Lookups!$DH$3:$DU$53,13,0))-DB31*VLOOKUP(CZ31,Lookups!$A$3:$O$93,15),DB31-DB31*VLOOKUP(CZ31,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ32<111,VLOOKUP($C32,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":10230.919166086598},{"$f":"1+DD31","v":39},{"$f":"IF(VLOOKUP(DD32,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD32,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD32<111),IF(DD32<71,DF31+DE$30*VLOOKUP(DD31,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD31,Lookups!$DH$3:$DU$53,2)+IF(DD32<64,DE$30*VLOOKUP(DD31,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD31,Lookups!$DH$3:$DU$53,13,0))-DF31*VLOOKUP(DD31,Lookups!$A$3:$O$93,15),DF31-DF31*VLOOKUP(DD31,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD32<111,VLOOKUP($C32,Lookups!$T$3:$DG$93,DD$2+2),0)","v":9821.3994972333312},{"$f":"1+DH31","v":38},{"$f":"IF(VLOOKUP(DH32,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH32,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH32<111),IF(DH32<71,DJ31+DI$31*VLOOKUP(DH31,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH31,Lookups!$DH$3:$DU$53,2)+IF(DH32<64,DI$31*VLOOKUP(DH31,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH31,Lookups!$DH$3:$DU$53,13,0))-DJ31*VLOOKUP(DH31,Lookups!$A$3:$O$93,15),DJ31-DJ31*VLOOKUP(DH31,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH32<111,VLOOKUP($C32,Lookups!$T$3:$DG$93,DH$2+2),0)","v":9448.5753234479434},37,0,0,{"$f":"IF(DL32<111,VLOOKUP($C32,Lookups!$T$3:$DG$93,DL$2+2),0)","v":9110.6243996215962},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E33,I33,M33,Q33,U33,Y33,AC33,AG33,AK33,AO33,AS33,AW33,BA33,BE33,BI33,BM33,BQ33,BU33,BY33,CC33,CG33,CK33,CO33,CS33,CW33,DA33,DE33,DI33,DM33,DQ33)+SUM(DU33,DY33,EC33,EG33,EK33,EO33,ES33,EW33,FA33,FE33)+'Amort-Proj'!Q33+SUM(FI33,FM33,FQ33,FU33,FY33,GC33,GG33,GK33,GO33,GS33,GW33,HA33,HE33,HI33)+SUM(HM33,HQ33,HU33,HY33,IC33,IG33,IK33,IO33,IS33)","v":0},{"$error":"#DIV/0!"},2045,66,{"$f":"IF(VLOOKUP(D33,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D33,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D33<111),IF(D33<71,F32+E$4*VLOOKUP(D32,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D32,Lookups!$DH$3:$DU$53,2)+IF(D33<64,E$4*VLOOKUP(D32,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D32,Lookups!$DH$3:$DU$53,13,0))-F32*VLOOKUP(D32,Lookups!$A$3:$O$93,15),F32-F32*VLOOKUP(D32,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D33<111,VLOOKUP($C33,Lookups!$T$3:$DG$93,D$2+2),0)","v":7767.294821528023},65,{"$f":"IF(VLOOKUP(H33,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H33,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H33<111),IF(H33<71,J32+I$5*VLOOKUP(H32,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H32,Lookups!$DH$3:$DU$53,2)+IF(H33<64,I$5*VLOOKUP(H32,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H32,Lookups!$DH$3:$DU$53,13,0))-J32*VLOOKUP(H32,Lookups!$A$3:$O$93,15),J32-J32*VLOOKUP(H32,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H33<111,VLOOKUP($C33,Lookups!$T$3:$DG$93,H$2+2),0)","v":7408.7668590323146},64,{"$f":"IF(VLOOKUP(L33,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L33,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L33<111),IF(L33<71,N32+M$6*VLOOKUP(L32,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L32,Lookups!$DH$3:$DU$53,2)+IF(L33<64,M$6*VLOOKUP(L32,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L32,Lookups!$DH$3:$DU$53,13,0))-N32*VLOOKUP(L32,Lookups!$A$3:$O$93,15),N32-N32*VLOOKUP(L32,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L33<111,VLOOKUP($C33,Lookups!$T$3:$DG$93,L$2+2),0)","v":35280.420871738977},63,{"$f":"IF(VLOOKUP(P33,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P33,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P33<111),IF(P33<71,R32+Q$7*VLOOKUP(P32,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P32,Lookups!$DH$3:$DU$53,2)+IF(P33<64,Q$7*VLOOKUP(P32,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P32,Lookups!$DH$3:$DU$53,13,0))-R32*VLOOKUP(P32,Lookups!$A$3:$O$93,15),R32-R32*VLOOKUP(P32,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P33<111,VLOOKUP($C33,Lookups!$T$3:$DG$93,P$2+2),0)","v":30709.658435885682},62,{"$f":"IF(VLOOKUP(T33,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T33,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T33<111),IF(T33<71,V32+U$8*VLOOKUP(T32,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T32,Lookups!$DH$3:$DU$53,2)+IF(T33<64,U$8*VLOOKUP(T32,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T32,Lookups!$DH$3:$DU$53,13,0))-V32*VLOOKUP(T32,Lookups!$A$3:$O$93,15),V32-V32*VLOOKUP(T32,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T33<111,VLOOKUP($C33,Lookups!$T$3:$DG$93,T$2+2),0)","v":26411.822311207387},61,{"$f":"IF(VLOOKUP(X33,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X33,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X33<111),IF(X33<71,Z32+Y$9*VLOOKUP(X32,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X32,Lookups!$DH$3:$DU$53,2)+IF(X33<64,Y$9*VLOOKUP(X32,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X32,Lookups!$DH$3:$DU$53,13,0))-Z32*VLOOKUP(X32,Lookups!$A$3:$O$93,15),Z32-Z32*VLOOKUP(X32,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X33<111,VLOOKUP($C33,Lookups!$T$3:$DG$93,X$2+2),0)","v":23614.131828355188},60,{"$f":"IF(VLOOKUP(AB33,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB33,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB33<111),IF(AB33<71,AD32+AC$10*VLOOKUP(AB32,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB32,Lookups!$DH$3:$DU$53,2)+IF(AB33<64,AC$10*VLOOKUP(AB32,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB32,Lookups!$DH$3:$DU$53,13,0))-AD32*VLOOKUP(AB32,Lookups!$A$3:$O$93,15),AD32-AD32*VLOOKUP(AB32,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB33<111,VLOOKUP($C33,Lookups!$T$3:$DG$93,AB$2+2),0)","v":20972.706953743465},59,{"$f":"IF(VLOOKUP(AF33,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF33,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF33<111),IF(AF33<71,AH32+AG$11*VLOOKUP(AF32,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF32,Lookups!$DH$3:$DU$53,2)+IF(AF33<64,AG$11*VLOOKUP(AF32,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF32,Lookups!$DH$3:$DU$53,13,0))-AH32*VLOOKUP(AF32,Lookups!$A$3:$O$93,15),AH32-AH32*VLOOKUP(AF32,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF33<111,VLOOKUP($C33,Lookups!$T$3:$DG$93,AF$2+2),0)","v":18456.610896816015},58,{"$f":"IF(VLOOKUP(AJ33,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ33,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ33<111),IF(AJ33<71,AL32+AK$12*VLOOKUP(AJ32,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ32,Lookups!$DH$3:$DU$53,2)+IF(AJ33<64,AK$12*VLOOKUP(AJ32,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ32,Lookups!$DH$3:$DU$53,13,0))-AL32*VLOOKUP(AJ32,Lookups!$A$3:$O$93,15),AL32-AL32*VLOOKUP(AJ32,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ33<111,VLOOKUP($C33,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":16075.394221927765},57,{"$f":"IF(VLOOKUP(AN33,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN33,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN33<111),IF(AN33<71,AP32+AO$13*VLOOKUP(AN32,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN32,Lookups!$DH$3:$DU$53,2)+IF(AN33<64,AO$13*VLOOKUP(AN32,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN32,Lookups!$DH$3:$DU$53,13,0))-AP32*VLOOKUP(AN32,Lookups!$A$3:$O$93,15),AP32-AP32*VLOOKUP(AN32,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN33<111,VLOOKUP($C33,Lookups!$T$3:$DG$93,AN$2+2),0)","v":13804.136062794063},56,{"$f":"IF(VLOOKUP(AR33,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR33,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR33<111),IF(AR33<71,AT32+AS$14*VLOOKUP(AR32,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR32,Lookups!$DH$3:$DU$53,2)+IF(AR33<64,AS$14*VLOOKUP(AR32,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR32,Lookups!$DH$3:$DU$53,13,0))-AT32*VLOOKUP(AR32,Lookups!$A$3:$O$93,15),AT32-AT32*VLOOKUP(AR32,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR33<111,VLOOKUP($C33,Lookups!$T$3:$DG$93,AR$2+2),0)","v":12298.298828682622},55,{"$f":"IF(VLOOKUP(AV33,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV33,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV33<111),IF(AV33<71,AX32+AW$15*VLOOKUP(AV32,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV32,Lookups!$DH$3:$DU$53,2)+IF(AV33<64,AW$15*VLOOKUP(AV32,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV32,Lookups!$DH$3:$DU$53,13,0))-AX32*VLOOKUP(AV32,Lookups!$A$3:$O$93,15),AX32-AX32*VLOOKUP(AV32,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV33<111,VLOOKUP($C33,Lookups!$T$3:$DG$93,AV$2+2),0)","v":10847.825887716357},54,{"$f":"IF(VLOOKUP(AZ33,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ33,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ33<111),IF(AZ33<71,BB32+BA$16*VLOOKUP(AZ32,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ32,Lookups!$DH$3:$DU$53,2)+IF(AZ33<64,BA$16*VLOOKUP(AZ32,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ32,Lookups!$DH$3:$DU$53,13,0))-BB32*VLOOKUP(AZ32,Lookups!$A$3:$O$93,15),BB32-BB32*VLOOKUP(AZ32,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ33<111,VLOOKUP($C33,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":9450.7732716938499},53,{"$f":"IF(VLOOKUP(BD33,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD33,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD33<111),IF(BD33<71,BF32+BE$17*VLOOKUP(BD32,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD32,Lookups!$DH$3:$DU$53,2)+IF(BD33<64,BE$17*VLOOKUP(BD32,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD32,Lookups!$DH$3:$DU$53,13,0))-BF32*VLOOKUP(BD32,Lookups!$A$3:$O$93,15),BF32-BF32*VLOOKUP(BD32,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD33<111,VLOOKUP($C33,Lookups!$T$3:$DG$93,BD$2+2),0)","v":8105.2667308409827},52,{"$f":"IF(VLOOKUP(BH33,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH33,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH33<111),IF(BH33<71,BJ32+BI$18*VLOOKUP(BH32,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH32,Lookups!$DH$3:$DU$53,2)+IF(BH33<64,BI$18*VLOOKUP(BH32,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH32,Lookups!$DH$3:$DU$53,13,0))-BJ32*VLOOKUP(BH32,Lookups!$A$3:$O$93,15),BJ32-BJ32*VLOOKUP(BH32,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH33<111,VLOOKUP($C33,Lookups!$T$3:$DG$93,BH$2+2),0)","v":6809.4991753831482},51,{"$f":"IF(VLOOKUP(BL33,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL33,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL33<111),IF(BL33<71,BN32+BM$19*VLOOKUP(BL32,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL32,Lookups!$DH$3:$DU$53,2)+IF(BL33<64,BM$19*VLOOKUP(BL32,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL32,Lookups!$DH$3:$DU$53,13,0))-BN32*VLOOKUP(BL32,Lookups!$A$3:$O$93,15),BN32-BN32*VLOOKUP(BL32,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL33<111,VLOOKUP($C33,Lookups!$T$3:$DG$93,BL$2+2),0)","v":7014.9375776149091},50,{"$f":"IF(VLOOKUP(BP33,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP33,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP33<111),IF(BP33<71,BR32+BQ$20*VLOOKUP(BP32,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP32,Lookups!$DH$3:$DU$53,2)+IF(BP33<64,BQ$20*VLOOKUP(BP32,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP32,Lookups!$DH$3:$DU$53,13,0))-BR32*VLOOKUP(BP32,Lookups!$A$3:$O$93,15),BR32-BR32*VLOOKUP(BP32,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP33<111,VLOOKUP($C33,Lookups!$T$3:$DG$93,BP$2+2),0)","v":7219.7426562444916},49,{"$f":"IF(VLOOKUP(BT33,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT33,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT33<111),IF(BT33<71,BV32+BU$21*VLOOKUP(BT32,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT32,Lookups!$DH$3:$DU$53,2)+IF(BT33<64,BU$21*VLOOKUP(BT32,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT32,Lookups!$DH$3:$DU$53,13,0))-BV32*VLOOKUP(BT32,Lookups!$A$3:$O$93,15),BV32-BV32*VLOOKUP(BT32,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT33<111,VLOOKUP($C33,Lookups!$T$3:$DG$93,BT$2+2),0)","v":7423.9187551486502},48,{"$f":"IF(VLOOKUP(BX33,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX33,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX33<111),IF(BX33<71,BZ32+BY$22*VLOOKUP(BX32,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX32,Lookups!$DH$3:$DU$53,2)+IF(BX33<64,BY$22*VLOOKUP(BX32,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX32,Lookups!$DH$3:$DU$53,13,0))-BZ32*VLOOKUP(BX32,Lookups!$A$3:$O$93,15),BZ32-BZ32*VLOOKUP(BX32,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX33<111,VLOOKUP($C33,Lookups!$T$3:$DG$93,BX$2+2),0)","v":7627.4702004691771},47,{"$f":"IF(VLOOKUP(CB33,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB33,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB33<111),IF(CB33<71,CD32+CC$23*VLOOKUP(CB32,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB32,Lookups!$DH$3:$DU$53,2)+IF(CB33<64,CC$23*VLOOKUP(CB32,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB32,Lookups!$DH$3:$DU$53,13,0))-CD32*VLOOKUP(CB32,Lookups!$A$3:$O$93,15),CD32-CD32*VLOOKUP(CB32,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB33<111,VLOOKUP($C33,Lookups!$T$3:$DG$93,CB$2+2),0)","v":7823.0349777503261},46,{"$f":"IF(VLOOKUP(CF33,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF33,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF33<111),IF(CF33<71,CH32+CG$24*VLOOKUP(CF32,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF32,Lookups!$DH$3:$DU$53,2)+IF(CF33<64,CG$24*VLOOKUP(CF32,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF32,Lookups!$DH$3:$DU$53,13,0))-CH32*VLOOKUP(CF32,Lookups!$A$3:$O$93,15),CH32-CH32*VLOOKUP(CF32,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF33<111,VLOOKUP($C33,Lookups!$T$3:$DG$93,CF$2+2),0)","v":8613.3547074973376},45,{"$f":"IF(VLOOKUP(CJ33,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ33,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ33<111),IF(CJ33<71,CL32+CK$25*VLOOKUP(CJ32,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ32,Lookups!$DH$3:$DU$53,2)+IF(CJ33<64,CK$25*VLOOKUP(CJ32,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ32,Lookups!$DH$3:$DU$53,13,0))-CL32*VLOOKUP(CJ32,Lookups!$A$3:$O$93,15),CL32-CL32*VLOOKUP(CJ32,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ33<111,VLOOKUP($C33,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":9412.0209066406824},44,{"$f":"IF(VLOOKUP(CN33,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN33,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN33<111),IF(CN33<71,CP32+CO$26*VLOOKUP(CN32,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN32,Lookups!$DH$3:$DU$53,2)+IF(CN33<64,CO$26*VLOOKUP(CN32,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN32,Lookups!$DH$3:$DU$53,13,0))-CP32*VLOOKUP(CN32,Lookups!$A$3:$O$93,15),CP32-CP32*VLOOKUP(CN32,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN33<111,VLOOKUP($C33,Lookups!$T$3:$DG$93,CN$2+2),0)","v":10219.219272457345},43,{"$f":"IF(VLOOKUP(CR33,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR33,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR33<111),IF(CR33<71,CT32+CS$27*VLOOKUP(CR32,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR32,Lookups!$DH$3:$DU$53,2)+IF(CR33<64,CS$27*VLOOKUP(CR32,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR32,Lookups!$DH$3:$DU$53,13,0))-CT32*VLOOKUP(CR32,Lookups!$A$3:$O$93,15),CT32-CT32*VLOOKUP(CR32,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR33<111,VLOOKUP($C33,Lookups!$T$3:$DG$93,CR$2+2),0)","v":11014.415699494699},42,{"$f":"IF(VLOOKUP(CV33,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV33,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV33<111),IF(CV33<71,CX32+CW$28*VLOOKUP(CV32,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV32,Lookups!$DH$3:$DU$53,2)+IF(CV33<64,CW$28*VLOOKUP(CV32,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV32,Lookups!$DH$3:$DU$53,13,0))-CX32*VLOOKUP(CV32,Lookups!$A$3:$O$93,15),CX32-CX32*VLOOKUP(CV32,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV33<111,VLOOKUP($C33,Lookups!$T$3:$DG$93,CV$2+2),0)","v":11793.322919766919},41,{"$f":"IF(VLOOKUP(CZ33,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ33,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ33<111),IF(CZ33<71,DB32+DA$29*VLOOKUP(CZ32,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ32,Lookups!$DH$3:$DU$53,2)+IF(CZ33<64,DA$29*VLOOKUP(CZ32,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ32,Lookups!$DH$3:$DU$53,13,0))-DB32*VLOOKUP(CZ32,Lookups!$A$3:$O$93,15),DB32-DB32*VLOOKUP(CZ32,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ33<111,VLOOKUP($C33,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":11287.750751179869},40,{"$f":"IF(VLOOKUP(DD33,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD33,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD33<111),IF(DD33<71,DF32+DE$30*VLOOKUP(DD32,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD32,Lookups!$DH$3:$DU$53,2)+IF(DD33<64,DE$30*VLOOKUP(DD32,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD32,Lookups!$DH$3:$DU$53,13,0))-DF32*VLOOKUP(DD32,Lookups!$A$3:$O$93,15),DF32-DF32*VLOOKUP(DD32,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD33<111,VLOOKUP($C33,Lookups!$T$3:$DG$93,DD$2+2),0)","v":10814.081558553533},{"$f":"1+DH32","v":39},{"$f":"IF(VLOOKUP(DH33,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH33,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH33<111),IF(DH33<71,DJ32+DI$31*VLOOKUP(DH32,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH32,Lookups!$DH$3:$DU$53,2)+IF(DH33<64,DI$31*VLOOKUP(DH32,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH32,Lookups!$DH$3:$DU$53,13,0))-DJ32*VLOOKUP(DH32,Lookups!$A$3:$O$93,15),DJ32-DJ32*VLOOKUP(DH32,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH33<111,VLOOKUP($C33,Lookups!$T$3:$DG$93,DH$2+2),0)","v":10381.219268575631},{"$f":"1+DL32","v":38},{"$f":"IF(VLOOKUP(DL33,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL33,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL33<111),IF(DL33<71,DN32+DM$32*VLOOKUP(DL32,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL32,Lookups!$DH$3:$DU$53,2)+IF(DL33<64,DM$32*VLOOKUP(DL32,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL32,Lookups!$DH$3:$DU$53,13,0))-DN32*VLOOKUP(DL32,Lookups!$A$3:$O$93,15),DN32-DN32*VLOOKUP(DL32,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL33<111,VLOOKUP($C33,Lookups!$T$3:$DG$93,DL$2+2),0)","v":9987.1441168844758},37,0,0,{"$f":"IF(DP33<111,VLOOKUP($C33,Lookups!$T$3:$DG$93,DP$2+2),0)","v":9629.9299904000272},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E34,I34,M34,Q34,U34,Y34,AC34,AG34,AK34,AO34,AS34,AW34,BA34,BE34,BI34,BM34,BQ34,BU34,BY34,CC34,CG34,CK34,CO34,CS34,CW34,DA34,DE34,DI34,DM34,DQ34)+SUM(DU34,DY34,EC34,EG34,EK34,EO34,ES34,EW34,FA34,FE34)+'Amort-Proj'!Q34+SUM(FI34,FM34,FQ34,FU34,FY34,GC34,GG34,GK34,GO34,GS34,GW34,HA34,HE34,HI34)+SUM(HM34,HQ34,HU34,HY34,IC34,IG34,IK34,IO34,IS34)","v":0},{"$error":"#DIV/0!"},2046,67,{"$f":"IF(VLOOKUP(D34,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D34,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D34<111),IF(D34<71,F33+E$4*VLOOKUP(D33,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D33,Lookups!$DH$3:$DU$53,2)+IF(D34<64,E$4*VLOOKUP(D33,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D33,Lookups!$DH$3:$DU$53,13,0))-F33*VLOOKUP(D33,Lookups!$A$3:$O$93,15),F33-F33*VLOOKUP(D33,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D34<111,VLOOKUP($C34,Lookups!$T$3:$DG$93,D$2+2),0)","v":8806.8057581729045},66,{"$f":"IF(VLOOKUP(H34,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H34,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H34<111),IF(H34<71,J33+I$5*VLOOKUP(H33,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H33,Lookups!$DH$3:$DU$53,2)+IF(H34<64,I$5*VLOOKUP(H33,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H33,Lookups!$DH$3:$DU$53,13,0))-J33*VLOOKUP(H33,Lookups!$A$3:$O$93,15),J33-J33*VLOOKUP(H33,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H34<111,VLOOKUP($C34,Lookups!$T$3:$DG$93,H$2+2),0)","v":8427.5148813579053},65,{"$f":"IF(VLOOKUP(L34,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L34,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L34<111),IF(L34<71,N33+M$6*VLOOKUP(L33,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L33,Lookups!$DH$3:$DU$53,2)+IF(L34<64,M$6*VLOOKUP(L33,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L33,Lookups!$DH$3:$DU$53,13,0))-N33*VLOOKUP(L33,Lookups!$A$3:$O$93,15),N33-N33*VLOOKUP(L33,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L34<111,VLOOKUP($C34,Lookups!$T$3:$DG$93,L$2+2),0)","v":8038.5120420500607},64,{"$f":"IF(VLOOKUP(P34,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P34,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P34<111),IF(P34<71,R33+Q$7*VLOOKUP(P33,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P33,Lookups!$DH$3:$DU$53,2)+IF(P34<64,Q$7*VLOOKUP(P33,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P33,Lookups!$DH$3:$DU$53,13,0))-R33*VLOOKUP(P33,Lookups!$A$3:$O$93,15),R33-R33*VLOOKUP(P33,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P34<111,VLOOKUP($C34,Lookups!$T$3:$DG$93,P$2+2),0)","v":37220.84401968462},63,{"$f":"IF(VLOOKUP(T34,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T34,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T34<111),IF(T34<71,V33+U$8*VLOOKUP(T33,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T33,Lookups!$DH$3:$DU$53,2)+IF(T34<64,U$8*VLOOKUP(T33,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T33,Lookups!$DH$3:$DU$53,13,0))-V33*VLOOKUP(T33,Lookups!$A$3:$O$93,15),V33-V33*VLOOKUP(T33,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T34<111,VLOOKUP($C34,Lookups!$T$3:$DG$93,T$2+2),0)","v":32398.689649859392},62,{"$f":"IF(VLOOKUP(X34,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X34,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X34<111),IF(X34<71,Z33+Y$9*VLOOKUP(X33,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X33,Lookups!$DH$3:$DU$53,2)+IF(X34<64,Y$9*VLOOKUP(X33,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X33,Lookups!$DH$3:$DU$53,13,0))-Z33*VLOOKUP(X33,Lookups!$A$3:$O$93,15),Z33-Z33*VLOOKUP(X33,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X34<111,VLOOKUP($C34,Lookups!$T$3:$DG$93,X$2+2),0)","v":27864.472538323793},61,{"$f":"IF(VLOOKUP(AB34,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB34,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB34<111),IF(AB34<71,AD33+AC$10*VLOOKUP(AB33,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB33,Lookups!$DH$3:$DU$53,2)+IF(AB34<64,AC$10*VLOOKUP(AB33,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB33,Lookups!$DH$3:$DU$53,13,0))-AD33*VLOOKUP(AB33,Lookups!$A$3:$O$93,15),AD33-AD33*VLOOKUP(AB33,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB34<111,VLOOKUP($C34,Lookups!$T$3:$DG$93,AB$2+2),0)","v":24936.523210743078},60,{"$f":"IF(VLOOKUP(AF34,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF34,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF34<111),IF(AF34<71,AH33+AG$11*VLOOKUP(AF33,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF33,Lookups!$DH$3:$DU$53,2)+IF(AF34<64,AG$11*VLOOKUP(AF33,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF33,Lookups!$DH$3:$DU$53,13,0))-AH33*VLOOKUP(AF33,Lookups!$A$3:$O$93,15),AH33-AH33*VLOOKUP(AF33,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF34<111,VLOOKUP($C34,Lookups!$T$3:$DG$93,AF$2+2),0)","v":22147.178543153099},59,{"$f":"IF(VLOOKUP(AJ34,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ34,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ34<111),IF(AJ34<71,AL33+AK$12*VLOOKUP(AJ33,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ33,Lookups!$DH$3:$DU$53,2)+IF(AJ34<64,AK$12*VLOOKUP(AJ33,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ33,Lookups!$DH$3:$DU$53,13,0))-AL33*VLOOKUP(AJ33,Lookups!$A$3:$O$93,15),AL33-AL33*VLOOKUP(AJ33,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ34<111,VLOOKUP($C34,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":19508.637717934525},58,{"$f":"IF(VLOOKUP(AN34,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN34,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN34<111),IF(AN34<71,AP33+AO$13*VLOOKUP(AN33,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN33,Lookups!$DH$3:$DU$53,2)+IF(AN34<64,AO$13*VLOOKUP(AN33,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN33,Lookups!$DH$3:$DU$53,13,0))-AP33*VLOOKUP(AN33,Lookups!$A$3:$O$93,15),AP33-AP33*VLOOKUP(AN33,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN34<111,VLOOKUP($C34,Lookups!$T$3:$DG$93,AN$2+2),0)","v":16991.691692577646},57,{"$f":"IF(VLOOKUP(AR34,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR34,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR34<111),IF(AR34<71,AT33+AS$14*VLOOKUP(AR33,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR33,Lookups!$DH$3:$DU$53,2)+IF(AR34<64,AS$14*VLOOKUP(AR33,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR33,Lookups!$DH$3:$DU$53,13,0))-AT33*VLOOKUP(AR33,Lookups!$A$3:$O$93,15),AT33-AT33*VLOOKUP(AR33,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR34<111,VLOOKUP($C34,Lookups!$T$3:$DG$93,AR$2+2),0)","v":14590.971818373324},56,{"$f":"IF(VLOOKUP(AV34,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV34,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV34<111),IF(AV34<71,AX33+AW$15*VLOOKUP(AV33,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV33,Lookups!$DH$3:$DU$53,2)+IF(AV34<64,AW$15*VLOOKUP(AV33,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV33,Lookups!$DH$3:$DU$53,13,0))-AX33*VLOOKUP(AV33,Lookups!$A$3:$O$93,15),AX33-AX33*VLOOKUP(AV33,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV34<111,VLOOKUP($C34,Lookups!$T$3:$DG$93,AV$2+2),0)","v":12999.301861917531},55,{"$f":"IF(VLOOKUP(AZ34,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ34,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ34<111),IF(AZ34<71,BB33+BA$16*VLOOKUP(AZ33,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ33,Lookups!$DH$3:$DU$53,2)+IF(AZ34<64,BA$16*VLOOKUP(AZ33,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ33,Lookups!$DH$3:$DU$53,13,0))-BB33*VLOOKUP(AZ33,Lookups!$A$3:$O$93,15),BB33-BB33*VLOOKUP(AZ33,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ34<111,VLOOKUP($C34,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":11466.151963316188},54,{"$f":"IF(VLOOKUP(BD34,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD34,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD34<111),IF(BD34<71,BF33+BE$17*VLOOKUP(BD33,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD33,Lookups!$DH$3:$DU$53,2)+IF(BD34<64,BE$17*VLOOKUP(BD33,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD33,Lookups!$DH$3:$DU$53,13,0))-BF33*VLOOKUP(BD33,Lookups!$A$3:$O$93,15),BF33-BF33*VLOOKUP(BD33,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD34<111,VLOOKUP($C34,Lookups!$T$3:$DG$93,BD$2+2),0)","v":9989.4673481803984},53,{"$f":"IF(VLOOKUP(BH34,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH34,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH34<111),IF(BH34<71,BJ33+BI$18*VLOOKUP(BH33,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH33,Lookups!$DH$3:$DU$53,2)+IF(BH34<64,BI$18*VLOOKUP(BH33,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH33,Lookups!$DH$3:$DU$53,13,0))-BJ33*VLOOKUP(BH33,Lookups!$A$3:$O$93,15),BJ33-BJ33*VLOOKUP(BH33,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH34<111,VLOOKUP($C34,Lookups!$T$3:$DG$93,BH$2+2),0)","v":8567.266934498919},52,{"$f":"IF(VLOOKUP(BL34,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL34,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL34<111),IF(BL34<71,BN33+BM$19*VLOOKUP(BL33,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL33,Lookups!$DH$3:$DU$53,2)+IF(BL34<64,BM$19*VLOOKUP(BL33,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL33,Lookups!$DH$3:$DU$53,13,0))-BN33*VLOOKUP(BL33,Lookups!$A$3:$O$93,15),BN33-BN33*VLOOKUP(BL33,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL34<111,VLOOKUP($C34,Lookups!$T$3:$DG$93,BL$2+2),0)","v":7197.640628379987},51,{"$f":"IF(VLOOKUP(BP34,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP34,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP34<111),IF(BP34<71,BR33+BQ$20*VLOOKUP(BP33,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP33,Lookups!$DH$3:$DU$53,2)+IF(BP34<64,BQ$20*VLOOKUP(BP33,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP33,Lookups!$DH$3:$DU$53,13,0))-BR33*VLOOKUP(BP33,Lookups!$A$3:$O$93,15),BR33-BR33*VLOOKUP(BP33,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP34<111,VLOOKUP($C34,Lookups!$T$3:$DG$93,BP$2+2),0)","v":7414.7890195389582},50,{"$f":"IF(VLOOKUP(BT34,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT34,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT34<111),IF(BT34<71,BV33+BU$21*VLOOKUP(BT33,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT33,Lookups!$DH$3:$DU$53,2)+IF(BT34<64,BU$21*VLOOKUP(BT33,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT33,Lookups!$DH$3:$DU$53,13,0))-BV33*VLOOKUP(BT33,Lookups!$A$3:$O$93,15),BV33-BV33*VLOOKUP(BT33,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT34<111,VLOOKUP($C34,Lookups!$T$3:$DG$93,BT$2+2),0)","v":7631.2679876504271},49,{"$f":"IF(VLOOKUP(BX34,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX34,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX34<111),IF(BX34<71,BZ33+BY$22*VLOOKUP(BX33,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX33,Lookups!$DH$3:$DU$53,2)+IF(BX34<64,BY$22*VLOOKUP(BX33,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX33,Lookups!$DH$3:$DU$53,13,0))-BZ33*VLOOKUP(BX33,Lookups!$A$3:$O$93,15),BZ33-BZ33*VLOOKUP(BX33,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX34<111,VLOOKUP($C34,Lookups!$T$3:$DG$93,BX$2+2),0)","v":7847.082124192123},48,{"$f":"IF(VLOOKUP(CB34,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB34,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB34<111),IF(CB34<71,CD33+CC$23*VLOOKUP(CB33,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB33,Lookups!$DH$3:$DU$53,2)+IF(CB34<64,CC$23*VLOOKUP(CB33,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB33,Lookups!$DH$3:$DU$53,13,0))-CD33*VLOOKUP(CB33,Lookups!$A$3:$O$93,15),CD33-CD33*VLOOKUP(CB33,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB34<111,VLOOKUP($C34,Lookups!$T$3:$DG$93,CB$2+2),0)","v":8062.2360018959198},47,{"$f":"IF(VLOOKUP(CF34,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF34,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF34<111),IF(CF34<71,CH33+CG$24*VLOOKUP(CF33,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF33,Lookups!$DH$3:$DU$53,2)+IF(CF34<64,CG$24*VLOOKUP(CF33,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF33,Lookups!$DH$3:$DU$53,13,0))-CH33*VLOOKUP(CF33,Lookups!$A$3:$O$93,15),CH33-CH33*VLOOKUP(CF33,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF34<111,VLOOKUP($C34,Lookups!$T$3:$DG$93,CF$2+2),0)","v":8268.9479714820936},46,{"$f":"IF(VLOOKUP(CJ34,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ34,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ34<111),IF(CJ34<71,CL33+CK$25*VLOOKUP(CJ33,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ33,Lookups!$DH$3:$DU$53,2)+IF(CJ34<64,CK$25*VLOOKUP(CJ33,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ33,Lookups!$DH$3:$DU$53,13,0))-CL33*VLOOKUP(CJ33,Lookups!$A$3:$O$93,15),CL33-CL33*VLOOKUP(CJ33,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ34<111,VLOOKUP($C34,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":9104.3159258246851},45,{"$f":"IF(VLOOKUP(CN34,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN34,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN34<111),IF(CN34<71,CP33+CO$26*VLOOKUP(CN33,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN33,Lookups!$DH$3:$DU$53,2)+IF(CN34<64,CO$26*VLOOKUP(CN33,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN33,Lookups!$DH$3:$DU$53,13,0))-CP33*VLOOKUP(CN33,Lookups!$A$3:$O$93,15),CP33-CP33*VLOOKUP(CN33,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN34<111,VLOOKUP($C34,Lookups!$T$3:$DG$93,CN$2+2),0)","v":9948.5060983192016},44,{"$f":"IF(VLOOKUP(CR34,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR34,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR34<111),IF(CR34<71,CT33+CS$27*VLOOKUP(CR33,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR33,Lookups!$DH$3:$DU$53,2)+IF(CR34<64,CS$27*VLOOKUP(CR33,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR33,Lookups!$DH$3:$DU$53,13,0))-CT33*VLOOKUP(CR33,Lookups!$A$3:$O$93,15),CT33-CT33*VLOOKUP(CR33,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR34<111,VLOOKUP($C34,Lookups!$T$3:$DG$93,CR$2+2),0)","v":10801.714770987413},43,{"$f":"IF(VLOOKUP(CV34,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV34,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV34<111),IF(CV34<71,CX33+CW$28*VLOOKUP(CV33,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV33,Lookups!$DH$3:$DU$53,2)+IF(CV34<64,CW$28*VLOOKUP(CV33,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV33,Lookups!$DH$3:$DU$53,13,0))-CX33*VLOOKUP(CV33,Lookups!$A$3:$O$93,15),CX33-CX33*VLOOKUP(CV33,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV34<111,VLOOKUP($C34,Lookups!$T$3:$DG$93,CV$2+2),0)","v":11642.237394365897},42,{"$f":"IF(VLOOKUP(CZ34,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ34,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ34<111),IF(CZ34<71,DB33+DA$29*VLOOKUP(CZ33,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ33,Lookups!$DH$3:$DU$53,2)+IF(CZ34<64,DA$29*VLOOKUP(CZ33,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ33,Lookups!$DH$3:$DU$53,13,0))-DB33*VLOOKUP(CZ33,Lookups!$A$3:$O$93,15),DB33-DB33*VLOOKUP(CZ33,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ34<111,VLOOKUP($C34,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":12465.542326193632},41,{"$f":"IF(VLOOKUP(DD34,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD34,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD34<111),IF(DD34<71,DF33+DE$30*VLOOKUP(DD33,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD33,Lookups!$DH$3:$DU$53,2)+IF(DD34<64,DE$30*VLOOKUP(DD33,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD33,Lookups!$DH$3:$DU$53,13,0))-DF33*VLOOKUP(DD33,Lookups!$A$3:$O$93,15),DF33-DF33*VLOOKUP(DD33,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD34<111,VLOOKUP($C34,Lookups!$T$3:$DG$93,DD$2+2),0)","v":11931.152543997121},40,{"$f":"IF(VLOOKUP(DH34,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH34,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH34<111),IF(DH34<71,DJ33+DI$31*VLOOKUP(DH33,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH33,Lookups!$DH$3:$DU$53,2)+IF(DH34<64,DI$31*VLOOKUP(DH33,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH33,Lookups!$DH$3:$DU$53,13,0))-DJ33*VLOOKUP(DH33,Lookups!$A$3:$O$93,15),DJ33-DJ33*VLOOKUP(DH33,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH34<111,VLOOKUP($C34,Lookups!$T$3:$DG$93,DH$2+2),0)","v":11430.484207391084},{"$f":"1+DL33","v":39},{"$f":"IF(VLOOKUP(DL34,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL34,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL34<111),IF(DL34<71,DN33+DM$32*VLOOKUP(DL33,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL33,Lookups!$DH$3:$DU$53,2)+IF(DL34<64,DM$32*VLOOKUP(DL33,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL33,Lookups!$DH$3:$DU$53,13,0))-DN33*VLOOKUP(DL33,Lookups!$A$3:$O$93,15),DN33-DN33*VLOOKUP(DL33,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL34<111,VLOOKUP($C34,Lookups!$T$3:$DG$93,DL$2+2),0)","v":10972.948766884441},{"$f":"1+DP33","v":38},{"$f":"IF(VLOOKUP(DP34,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP34,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP34<111),IF(DP34<71,DR33+DQ$33*VLOOKUP(DP33,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP33,Lookups!$DH$3:$DU$53,2)+IF(DP34<64,DQ$33*VLOOKUP(DP33,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP33,Lookups!$DH$3:$DU$53,13,0))-DR33*VLOOKUP(DP33,Lookups!$A$3:$O$93,15),DR33-DR33*VLOOKUP(DP33,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP34<111,VLOOKUP($C34,Lookups!$T$3:$DG$93,DP$2+2),0)","v":10556.411331546891},37,0,0,{"$f":"IF(DT34<111,VLOOKUP($C34,Lookups!$T$3:$DG$93,DT$2+2),0)","v":10178.835999852829},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E35,I35,M35,Q35,U35,Y35,AC35,AG35,AK35,AO35,AS35,AW35,BA35,BE35,BI35,BM35,BQ35,BU35,BY35,CC35,CG35,CK35,CO35,CS35,CW35,DA35,DE35,DI35,DM35,DQ35)+SUM(DU35,DY35,EC35,EG35,EK35,EO35,ES35,EW35,FA35,FE35)+'Amort-Proj'!Q35+SUM(FI35,FM35,FQ35,FU35,FY35,GC35,GG35,GK35,GO35,GS35,GW35,HA35,HE35,HI35)+SUM(HM35,HQ35,HU35,HY35,IC35,IG35,IK35,IO35,IS35)","v":0},{"$error":"#DIV/0!"},2047,68,{"$f":"IF(VLOOKUP(D35,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D35,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D35<111),IF(D35<71,F34+E$4*VLOOKUP(D34,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D34,Lookups!$DH$3:$DU$53,2)+IF(D35<64,E$4*VLOOKUP(D34,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D34,Lookups!$DH$3:$DU$53,13,0))-F34*VLOOKUP(D34,Lookups!$A$3:$O$93,15),F34-F34*VLOOKUP(D34,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D35<111,VLOOKUP($C35,Lookups!$T$3:$DG$93,D$2+2),0)","v":9956.641447576545},67,{"$f":"IF(VLOOKUP(H35,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H35,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H35<111),IF(H35<71,J34+I$5*VLOOKUP(H34,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H34,Lookups!$DH$3:$DU$53,2)+IF(H35<64,I$5*VLOOKUP(H34,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H34,Lookups!$DH$3:$DU$53,13,0))-J34*VLOOKUP(H34,Lookups!$A$3:$O$93,15),J34-J34*VLOOKUP(H34,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H35<111,VLOOKUP($C35,Lookups!$T$3:$DG$93,H$2+2),0)","v":9555.3842476176014},66,{"$f":"IF(VLOOKUP(L35,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L35,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L35<111),IF(L35<71,N34+M$6*VLOOKUP(L34,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L34,Lookups!$DH$3:$DU$53,2)+IF(L35<64,M$6*VLOOKUP(L34,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L34,Lookups!$DH$3:$DU$53,13,0))-N34*VLOOKUP(L34,Lookups!$A$3:$O$93,15),N34-N34*VLOOKUP(L34,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L35<111,VLOOKUP($C35,Lookups!$T$3:$DG$93,L$2+2),0)","v":9143.8536462733264},65,{"$f":"IF(VLOOKUP(P35,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P35,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P35<111),IF(P35<71,R34+Q$7*VLOOKUP(P34,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P34,Lookups!$DH$3:$DU$53,2)+IF(P35<64,Q$7*VLOOKUP(P34,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P34,Lookups!$DH$3:$DU$53,13,0))-R34*VLOOKUP(P34,Lookups!$A$3:$O$93,15),R34-R34*VLOOKUP(P34,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P35<111,VLOOKUP($C35,Lookups!$T$3:$DG$93,P$2+2),0)","v":8480.6302043628129},64,{"$f":"IF(VLOOKUP(T35,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T35,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T35<111),IF(T35<71,V34+U$8*VLOOKUP(T34,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T34,Lookups!$DH$3:$DU$53,2)+IF(T35<64,U$8*VLOOKUP(T34,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T34,Lookups!$DH$3:$DU$53,13,0))-V34*VLOOKUP(T34,Lookups!$A$3:$O$93,15),V34-V34*VLOOKUP(T34,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T35<111,VLOOKUP($C35,Lookups!$T$3:$DG$93,T$2+2),0)","v":39267.990440767273},63,{"$f":"IF(VLOOKUP(X35,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X35,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X35<111),IF(X35<71,Z34+Y$9*VLOOKUP(X34,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X34,Lookups!$DH$3:$DU$53,2)+IF(X35<64,Y$9*VLOOKUP(X34,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X34,Lookups!$DH$3:$DU$53,13,0))-Z34*VLOOKUP(X34,Lookups!$A$3:$O$93,15),Z34-Z34*VLOOKUP(X34,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X35<111,VLOOKUP($C35,Lookups!$T$3:$DG$93,X$2+2),0)","v":34180.617580601654},62,{"$f":"IF(VLOOKUP(AB35,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB35,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB35<111),IF(AB35<71,AD34+AC$10*VLOOKUP(AB34,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB34,Lookups!$DH$3:$DU$53,2)+IF(AB35<64,AC$10*VLOOKUP(AB34,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB34,Lookups!$DH$3:$DU$53,13,0))-AD34*VLOOKUP(AB34,Lookups!$A$3:$O$93,15),AD34-AD34*VLOOKUP(AB34,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB35<111,VLOOKUP($C35,Lookups!$T$3:$DG$93,AB$2+2),0)","v":29424.883000469927},61,{"$f":"IF(VLOOKUP(AF35,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF35,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF35<111),IF(AF35<71,AH34+AG$11*VLOOKUP(AF34,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF34,Lookups!$DH$3:$DU$53,2)+IF(AF35<64,AG$11*VLOOKUP(AF34,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF34,Lookups!$DH$3:$DU$53,13,0))-AH34*VLOOKUP(AF34,Lookups!$A$3:$O$93,15),AH34-AH34*VLOOKUP(AF34,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF35<111,VLOOKUP($C35,Lookups!$T$3:$DG$93,AF$2+2),0)","v":26332.968510544692},60,{"$f":"IF(VLOOKUP(AJ35,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ35,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ35<111),IF(AJ35<71,AL34+AK$12*VLOOKUP(AJ34,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ34,Lookups!$DH$3:$DU$53,2)+IF(AJ35<64,AK$12*VLOOKUP(AJ34,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ34,Lookups!$DH$3:$DU$53,13,0))-AL34*VLOOKUP(AJ34,Lookups!$A$3:$O$93,15),AL34-AL34*VLOOKUP(AJ34,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ35<111,VLOOKUP($C35,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":23409.567720112824},59,{"$f":"IF(VLOOKUP(AN35,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN35,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN35<111),IF(AN35<71,AP34+AO$13*VLOOKUP(AN34,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN34,Lookups!$DH$3:$DU$53,2)+IF(AN35<64,AO$13*VLOOKUP(AN34,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN34,Lookups!$DH$3:$DU$53,13,0))-AP34*VLOOKUP(AN34,Lookups!$A$3:$O$93,15),AP34-AP34*VLOOKUP(AN34,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN35<111,VLOOKUP($C35,Lookups!$T$3:$DG$93,AN$2+2),0)","v":20620.630067856793},58,{"$f":"IF(VLOOKUP(AR35,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR35,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR35<111),IF(AR35<71,AT34+AS$14*VLOOKUP(AR34,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR34,Lookups!$DH$3:$DU$53,2)+IF(AR35<64,AS$14*VLOOKUP(AR34,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR34,Lookups!$DH$3:$DU$53,13,0))-AT34*VLOOKUP(AR34,Lookups!$A$3:$O$93,15),AT34-AT34*VLOOKUP(AR34,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR35<111,VLOOKUP($C35,Lookups!$T$3:$DG$93,AR$2+2),0)","v":17960.218119054571},57,{"$f":"IF(VLOOKUP(AV35,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV35,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV35<111),IF(AV35<71,AX34+AW$15*VLOOKUP(AV34,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV34,Lookups!$DH$3:$DU$53,2)+IF(AV35<64,AW$15*VLOOKUP(AV34,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV34,Lookups!$DH$3:$DU$53,13,0))-AX34*VLOOKUP(AV34,Lookups!$A$3:$O$93,15),AX34-AX34*VLOOKUP(AV34,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV35<111,VLOOKUP($C35,Lookups!$T$3:$DG$93,AV$2+2),0)","v":15422.657212020602},56,{"$f":"IF(VLOOKUP(AZ35,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ35,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ35<111),IF(AZ35<71,BB34+BA$16*VLOOKUP(AZ34,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ34,Lookups!$DH$3:$DU$53,2)+IF(AZ35<64,BA$16*VLOOKUP(AZ34,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ34,Lookups!$DH$3:$DU$53,13,0))-BB34*VLOOKUP(AZ34,Lookups!$A$3:$O$93,15),BB34-BB34*VLOOKUP(AZ34,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ35<111,VLOOKUP($C35,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":13740.26206804683},55,{"$f":"IF(VLOOKUP(BD35,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD35,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD35<111),IF(BD35<71,BF34+BE$17*VLOOKUP(BD34,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD34,Lookups!$DH$3:$DU$53,2)+IF(BD35<64,BE$17*VLOOKUP(BD34,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD34,Lookups!$DH$3:$DU$53,13,0))-BF34*VLOOKUP(BD34,Lookups!$A$3:$O$93,15),BF34-BF34*VLOOKUP(BD34,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD35<111,VLOOKUP($C35,Lookups!$T$3:$DG$93,BD$2+2),0)","v":12119.722625225209},54,{"$f":"IF(VLOOKUP(BH35,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH35,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH35<111),IF(BH35<71,BJ34+BI$18*VLOOKUP(BH34,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH34,Lookups!$DH$3:$DU$53,2)+IF(BH35<64,BI$18*VLOOKUP(BH34,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH34,Lookups!$DH$3:$DU$53,13,0))-BJ34*VLOOKUP(BH34,Lookups!$A$3:$O$93,15),BJ34-BJ34*VLOOKUP(BH34,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH35<111,VLOOKUP($C35,Lookups!$T$3:$DG$93,BH$2+2),0)","v":10558.86698702668},53,{"$f":"IF(VLOOKUP(BL35,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL35,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL35<111),IF(BL35<71,BN34+BM$19*VLOOKUP(BL34,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL34,Lookups!$DH$3:$DU$53,2)+IF(BL35<64,BM$19*VLOOKUP(BL34,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL34,Lookups!$DH$3:$DU$53,13,0))-BN34*VLOOKUP(BL34,Lookups!$A$3:$O$93,15),BN34-BN34*VLOOKUP(BL34,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL35<111,VLOOKUP($C35,Lookups!$T$3:$DG$93,BL$2+2),0)","v":9055.6011497653562},52,{"$f":"IF(VLOOKUP(BP35,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP35,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP35<111),IF(BP35<71,BR34+BQ$20*VLOOKUP(BP34,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP34,Lookups!$DH$3:$DU$53,2)+IF(BP35<64,BQ$20*VLOOKUP(BP34,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP34,Lookups!$DH$3:$DU$53,13,0))-BR34*VLOOKUP(BP34,Lookups!$A$3:$O$93,15),BR34-BR34*VLOOKUP(BP34,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP35<111,VLOOKUP($C35,Lookups!$T$3:$DG$93,BP$2+2),0)","v":7607.9061441976455},51,{"$f":"IF(VLOOKUP(BT35,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT35,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT35<111),IF(BT35<71,BV34+BU$21*VLOOKUP(BT34,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT34,Lookups!$DH$3:$DU$53,2)+IF(BT35<64,BU$21*VLOOKUP(BT34,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT34,Lookups!$DH$3:$DU$53,13,0))-BV34*VLOOKUP(BT34,Lookups!$A$3:$O$93,15),BV34-BV34*VLOOKUP(BT34,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT35<111,VLOOKUP($C35,Lookups!$T$3:$DG$93,BT$2+2),0)","v":7837.4319936526781},50,{"$f":"IF(VLOOKUP(BX35,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX35,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX35<111),IF(BX35<71,BZ34+BY$22*VLOOKUP(BX34,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX34,Lookups!$DH$3:$DU$53,2)+IF(BX35<64,BY$22*VLOOKUP(BX34,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX34,Lookups!$DH$3:$DU$53,13,0))-BZ34*VLOOKUP(BX34,Lookups!$A$3:$O$93,15),BZ34-BZ34*VLOOKUP(BX34,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX35<111,VLOOKUP($C35,Lookups!$T$3:$DG$93,BX$2+2),0)","v":8066.2502629465007},49,{"$f":"IF(VLOOKUP(CB35,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB35,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB35<111),IF(CB35<71,CD34+CC$23*VLOOKUP(CB34,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB34,Lookups!$DH$3:$DU$53,2)+IF(CB35<64,CC$23*VLOOKUP(CB34,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB34,Lookups!$DH$3:$DU$53,13,0))-CD34*VLOOKUP(CB34,Lookups!$A$3:$O$93,15),CD34-CD34*VLOOKUP(CB34,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB35<111,VLOOKUP($C35,Lookups!$T$3:$DG$93,CB$2+2),0)","v":8294.3658052710744},48,{"$f":"IF(VLOOKUP(CF35,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF35,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF35<111),IF(CF35<71,CH34+CG$24*VLOOKUP(CF34,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF34,Lookups!$DH$3:$DU$53,2)+IF(CF35<64,CG$24*VLOOKUP(CF34,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF34,Lookups!$DH$3:$DU$53,13,0))-CH34*VLOOKUP(CF34,Lookups!$A$3:$O$93,15),CH34-CH34*VLOOKUP(CF34,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF35<111,VLOOKUP($C35,Lookups!$T$3:$DG$93,CF$2+2),0)","v":8521.7834540039876},47,{"$f":"IF(VLOOKUP(CJ35,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ35,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ35<111),IF(CJ35<71,CL34+CK$25*VLOOKUP(CJ34,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ34,Lookups!$DH$3:$DU$53,2)+IF(CJ35<64,CK$25*VLOOKUP(CJ34,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ34,Lookups!$DH$3:$DU$53,13,0))-CL34*VLOOKUP(CJ34,Lookups!$A$3:$O$93,15),CL34-CL34*VLOOKUP(CJ34,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ35<111,VLOOKUP($C35,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":8740.2780058565731},46,{"$f":"IF(VLOOKUP(CN35,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN35,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN35<111),IF(CN35<71,CP34+CO$26*VLOOKUP(CN34,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN34,Lookups!$DH$3:$DU$53,2)+IF(CN35<64,CO$26*VLOOKUP(CN34,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN34,Lookups!$DH$3:$DU$53,13,0))-CP34*VLOOKUP(CN34,Lookups!$A$3:$O$93,15),CP34-CP34*VLOOKUP(CN34,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN35<111,VLOOKUP($C35,Lookups!$T$3:$DG$93,CN$2+2),0)","v":9623.261933596692},45,{"$f":"IF(VLOOKUP(CR35,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR35,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR35<111),IF(CR35<71,CT34+CS$27*VLOOKUP(CR34,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR34,Lookups!$DH$3:$DU$53,2)+IF(CR35<64,CS$27*VLOOKUP(CR34,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR34,Lookups!$DH$3:$DU$53,13,0))-CT34*VLOOKUP(CR34,Lookups!$A$3:$O$93,15),CT34-CT34*VLOOKUP(CR34,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR35<111,VLOOKUP($C35,Lookups!$T$3:$DG$93,CR$2+2),0)","v":10515.570945923395},44,{"$f":"IF(VLOOKUP(CV35,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV35,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV35<111),IF(CV35<71,CX34+CW$28*VLOOKUP(CV34,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV34,Lookups!$DH$3:$DU$53,2)+IF(CV35<64,CW$28*VLOOKUP(CV34,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV34,Lookups!$DH$3:$DU$53,13,0))-CX34*VLOOKUP(CV34,Lookups!$A$3:$O$93,15),CX34-CX34*VLOOKUP(CV34,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV35<111,VLOOKUP($C35,Lookups!$T$3:$DG$93,CV$2+2),0)","v":11417.412512933695},43,{"$f":"IF(VLOOKUP(CZ35,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ35,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ35<111),IF(CZ35<71,DB34+DA$29*VLOOKUP(CZ34,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ34,Lookups!$DH$3:$DU$53,2)+IF(CZ35<64,DA$29*VLOOKUP(CZ34,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ34,Lookups!$DH$3:$DU$53,13,0))-DB34*VLOOKUP(CZ34,Lookups!$A$3:$O$93,15),DB34-DB34*VLOOKUP(CZ34,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ35<111,VLOOKUP($C35,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":12305.844925844753},42,{"$f":"IF(VLOOKUP(DD35,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD35,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD35<111),IF(DD35<71,DF34+DE$30*VLOOKUP(DD34,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD34,Lookups!$DH$3:$DU$53,2)+IF(DD35<64,DE$30*VLOOKUP(DD34,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD34,Lookups!$DH$3:$DU$53,13,0))-DF34*VLOOKUP(DD34,Lookups!$A$3:$O$93,15),DF34-DF34*VLOOKUP(DD34,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD35<111,VLOOKUP($C35,Lookups!$T$3:$DG$93,DD$2+2),0)","v":13176.078238786667},41,{"$f":"IF(VLOOKUP(DH35,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH35,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH35<111),IF(DH35<71,DJ34+DI$31*VLOOKUP(DH34,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH34,Lookups!$DH$3:$DU$53,2)+IF(DH35<64,DI$31*VLOOKUP(DH34,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH34,Lookups!$DH$3:$DU$53,13,0))-DJ34*VLOOKUP(DH34,Lookups!$A$3:$O$93,15),DJ34-DJ34*VLOOKUP(DH34,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH35<111,VLOOKUP($C35,Lookups!$T$3:$DG$93,DH$2+2),0)","v":12611.228239004957},40,{"$f":"IF(VLOOKUP(DL35,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL35,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL35<111),IF(DL35<71,DN34+DM$32*VLOOKUP(DL34,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL34,Lookups!$DH$3:$DU$53,2)+IF(DL35<64,DM$32*VLOOKUP(DL34,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL34,Lookups!$DH$3:$DU$53,13,0))-DN34*VLOOKUP(DL34,Lookups!$A$3:$O$93,15),DN34-DN34*VLOOKUP(DL34,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL35<111,VLOOKUP($C35,Lookups!$T$3:$DG$93,DL$2+2),0)","v":12082.021807212375},{"$f":"1+DP34","v":39},{"$f":"IF(VLOOKUP(DP35,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP35,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP35<111),IF(DP35<71,DR34+DQ$33*VLOOKUP(DP34,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP34,Lookups!$DH$3:$DU$53,2)+IF(DP35<64,DQ$33*VLOOKUP(DP34,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP34,Lookups!$DH$3:$DU$53,13,0))-DR34*VLOOKUP(DP34,Lookups!$A$3:$O$93,15),DR34-DR34*VLOOKUP(DP34,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP35<111,VLOOKUP($C35,Lookups!$T$3:$DG$93,DP$2+2),0)","v":11598.406846596854},{"$f":"1+DT34","v":38},{"$f":"IF(VLOOKUP(DT35,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT35,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT35<111),IF(DT35<71,DV34+DU$34*VLOOKUP(DT34,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT34,Lookups!$DH$3:$DU$53,2)+IF(DT35<64,DU$34*VLOOKUP(DT34,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT34,Lookups!$DH$3:$DU$53,13,0))-DV34*VLOOKUP(DT34,Lookups!$A$3:$O$93,15),DV34-DV34*VLOOKUP(DT34,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT35<111,VLOOKUP($C35,Lookups!$T$3:$DG$93,DT$2+2),0)","v":11158.126777445063},37,0,0,{"$f":"IF(DX35<111,VLOOKUP($C35,Lookups!$T$3:$DG$93,DX$2+2),0)","v":10759.029651844439},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E36,I36,M36,Q36,U36,Y36,AC36,AG36,AK36,AO36,AS36,AW36,BA36,BE36,BI36,BM36,BQ36,BU36,BY36,CC36,CG36,CK36,CO36,CS36,CW36,DA36,DE36,DI36,DM36,DQ36)+SUM(DU36,DY36,EC36,EG36,EK36,EO36,ES36,EW36,FA36,FE36)+'Amort-Proj'!Q36+SUM(FI36,FM36,FQ36,FU36,FY36,GC36,GG36,GK36,GO36,GS36,GW36,HA36,HE36,HI36)+SUM(HM36,HQ36,HU36,HY36,IC36,IG36,IK36,IO36,IS36)","v":0},{"$error":"#DIV/0!"},2048,69,{"$f":"IF(VLOOKUP(D36,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D36,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D36<111),IF(D36<71,F35+E$4*VLOOKUP(D35,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D35,Lookups!$DH$3:$DU$53,2)+IF(D36<64,E$4*VLOOKUP(D35,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D35,Lookups!$DH$3:$DU$53,13,0))-F35*VLOOKUP(D35,Lookups!$A$3:$O$93,15),F35-F35*VLOOKUP(D35,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D36<111,VLOOKUP($C36,Lookups!$T$3:$DG$93,D$2+2),0)","v":11216.840826582555},68,{"$f":"IF(VLOOKUP(H36,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H36,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H36<111),IF(H36<71,J35+I$5*VLOOKUP(H35,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H35,Lookups!$DH$3:$DU$53,2)+IF(H36<64,I$5*VLOOKUP(H35,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H35,Lookups!$DH$3:$DU$53,13,0))-J35*VLOOKUP(H35,Lookups!$A$3:$O$93,15),J35-J35*VLOOKUP(H35,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H36<111,VLOOKUP($C36,Lookups!$T$3:$DG$93,H$2+2),0)","v":10802.955970620551},67,{"$f":"IF(VLOOKUP(L36,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L36,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L36<111),IF(L36<71,N35+M$6*VLOOKUP(L35,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L35,Lookups!$DH$3:$DU$53,2)+IF(L36<64,M$6*VLOOKUP(L35,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L35,Lookups!$DH$3:$DU$53,13,0))-N35*VLOOKUP(L35,Lookups!$A$3:$O$93,15),N35-N35*VLOOKUP(L35,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L36<111,VLOOKUP($C36,Lookups!$T$3:$DG$93,L$2+2),0)","v":10367.591908665097},66,{"$f":"IF(VLOOKUP(P36,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P36,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P36<111),IF(P36<71,R35+Q$7*VLOOKUP(P35,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P35,Lookups!$DH$3:$DU$53,2)+IF(P36<64,Q$7*VLOOKUP(P35,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P35,Lookups!$DH$3:$DU$53,13,0))-R35*VLOOKUP(P35,Lookups!$A$3:$O$93,15),R35-R35*VLOOKUP(P35,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P36<111,VLOOKUP($C36,Lookups!$T$3:$DG$93,P$2+2),0)","v":9646.765596818359},65,{"$f":"IF(VLOOKUP(T36,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T36,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T36<111),IF(T36<71,V35+U$8*VLOOKUP(T35,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T35,Lookups!$DH$3:$DU$53,2)+IF(T36<64,U$8*VLOOKUP(T35,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T35,Lookups!$DH$3:$DU$53,13,0))-V35*VLOOKUP(T35,Lookups!$A$3:$O$93,15),V35-V35*VLOOKUP(T35,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T36<111,VLOOKUP($C36,Lookups!$T$3:$DG$93,T$2+2),0)","v":8947.0648656027679},64,{"$f":"IF(VLOOKUP(X36,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X36,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X36<111),IF(X36<71,Z35+Y$9*VLOOKUP(X35,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X35,Lookups!$DH$3:$DU$53,2)+IF(X36<64,Y$9*VLOOKUP(X35,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X35,Lookups!$DH$3:$DU$53,13,0))-Z35*VLOOKUP(X35,Lookups!$A$3:$O$93,15),Z35-Z35*VLOOKUP(X35,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X36<111,VLOOKUP($C36,Lookups!$T$3:$DG$93,X$2+2),0)","v":41427.72991500947},63,{"$f":"IF(VLOOKUP(AB36,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB36,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB36<111),IF(AB36<71,AD35+AC$10*VLOOKUP(AB35,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB35,Lookups!$DH$3:$DU$53,2)+IF(AB36<64,AC$10*VLOOKUP(AB35,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB35,Lookups!$DH$3:$DU$53,13,0))-AD35*VLOOKUP(AB35,Lookups!$A$3:$O$93,15),AD35-AD35*VLOOKUP(AB35,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB36<111,VLOOKUP($C36,Lookups!$T$3:$DG$93,AB$2+2),0)","v":36094.732165115347},62,{"$f":"IF(VLOOKUP(AF36,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF36,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF36<111),IF(AF36<71,AH35+AG$11*VLOOKUP(AF35,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF35,Lookups!$DH$3:$DU$53,2)+IF(AF36<64,AG$11*VLOOKUP(AF35,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF35,Lookups!$DH$3:$DU$53,13,0))-AH35*VLOOKUP(AF35,Lookups!$A$3:$O$93,15),AH35-AH35*VLOOKUP(AF35,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF36<111,VLOOKUP($C36,Lookups!$T$3:$DG$93,AF$2+2),0)","v":31072.676448496244},61,{"$f":"IF(VLOOKUP(AJ36,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ36,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ36<111),IF(AJ36<71,AL35+AK$12*VLOOKUP(AJ35,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ35,Lookups!$DH$3:$DU$53,2)+IF(AJ36<64,AK$12*VLOOKUP(AJ35,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ35,Lookups!$DH$3:$DU$53,13,0))-AL35*VLOOKUP(AJ35,Lookups!$A$3:$O$93,15),AL35-AL35*VLOOKUP(AJ35,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ36<111,VLOOKUP($C36,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":27833.947715645736},60,{"$f":"IF(VLOOKUP(AN36,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN36,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN36<111),IF(AN36<71,AP35+AO$13*VLOOKUP(AN35,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN35,Lookups!$DH$3:$DU$53,2)+IF(AN36<64,AO$13*VLOOKUP(AN35,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN35,Lookups!$DH$3:$DU$53,13,0))-AP35*VLOOKUP(AN35,Lookups!$A$3:$O$93,15),AP35-AP35*VLOOKUP(AN35,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN36<111,VLOOKUP($C36,Lookups!$T$3:$DG$93,AN$2+2),0)","v":24743.913080159255},59,{"$f":"IF(VLOOKUP(AR36,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR36,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR36<111),IF(AR36<71,AT35+AS$14*VLOOKUP(AR35,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR35,Lookups!$DH$3:$DU$53,2)+IF(AR36<64,AS$14*VLOOKUP(AR35,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR35,Lookups!$DH$3:$DU$53,13,0))-AT35*VLOOKUP(AR35,Lookups!$A$3:$O$93,15),AT35-AT35*VLOOKUP(AR35,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR36<111,VLOOKUP($C36,Lookups!$T$3:$DG$93,AR$2+2),0)","v":21796.005981724629},58,{"$f":"IF(VLOOKUP(AV36,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV36,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV36<111),IF(AV36<71,AX35+AW$15*VLOOKUP(AV35,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV35,Lookups!$DH$3:$DU$53,2)+IF(AV36<64,AW$15*VLOOKUP(AV35,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV35,Lookups!$DH$3:$DU$53,13,0))-AX35*VLOOKUP(AV35,Lookups!$A$3:$O$93,15),AX35-AX35*VLOOKUP(AV35,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV36<111,VLOOKUP($C36,Lookups!$T$3:$DG$93,AV$2+2),0)","v":18983.95055184068},57,{"$f":"IF(VLOOKUP(AZ36,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ36,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ36<111),IF(AZ36<71,BB35+BA$16*VLOOKUP(AZ35,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ35,Lookups!$DH$3:$DU$53,2)+IF(AZ36<64,BA$16*VLOOKUP(AZ35,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ35,Lookups!$DH$3:$DU$53,13,0))-BB35*VLOOKUP(AZ35,Lookups!$A$3:$O$93,15),BB35-BB35*VLOOKUP(AZ35,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ36<111,VLOOKUP($C36,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":16301.748673105776},56,{"$f":"IF(VLOOKUP(BD36,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD36,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD36<111),IF(BD36<71,BF35+BE$17*VLOOKUP(BD35,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD35,Lookups!$DH$3:$DU$53,2)+IF(BD36<64,BE$17*VLOOKUP(BD35,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD35,Lookups!$DH$3:$DU$53,13,0))-BF35*VLOOKUP(BD35,Lookups!$A$3:$O$93,15),BF35-BF35*VLOOKUP(BD35,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD36<111,VLOOKUP($C36,Lookups!$T$3:$DG$93,BD$2+2),0)","v":14523.457005925498},55,{"$f":"IF(VLOOKUP(BH36,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH36,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH36<111),IF(BH36<71,BJ35+BI$18*VLOOKUP(BH35,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH35,Lookups!$DH$3:$DU$53,2)+IF(BH36<64,BI$18*VLOOKUP(BH35,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH35,Lookups!$DH$3:$DU$53,13,0))-BJ35*VLOOKUP(BH35,Lookups!$A$3:$O$93,15),BJ35-BJ35*VLOOKUP(BH35,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH36<111,VLOOKUP($C36,Lookups!$T$3:$DG$93,BH$2+2),0)","v":12810.546814863046},54,{"$f":"IF(VLOOKUP(BL36,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL36,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL36<111),IF(BL36<71,BN35+BM$19*VLOOKUP(BL35,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL35,Lookups!$DH$3:$DU$53,2)+IF(BL36<64,BM$19*VLOOKUP(BL35,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL35,Lookups!$DH$3:$DU$53,13,0))-BN35*VLOOKUP(BL35,Lookups!$A$3:$O$93,15),BN35-BN35*VLOOKUP(BL35,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL36<111,VLOOKUP($C36,Lookups!$T$3:$DG$93,BL$2+2),0)","v":11160.722405287201},53,{"$f":"IF(VLOOKUP(BP36,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP36,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP36<111),IF(BP36<71,BR35+BQ$20*VLOOKUP(BP35,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP35,Lookups!$DH$3:$DU$53,2)+IF(BP36<64,BQ$20*VLOOKUP(BP35,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP35,Lookups!$DH$3:$DU$53,13,0))-BR35*VLOOKUP(BP35,Lookups!$A$3:$O$93,15),BR35-BR35*VLOOKUP(BP35,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP36<111,VLOOKUP($C36,Lookups!$T$3:$DG$93,BP$2+2),0)","v":9571.7704153019804},52,{"$f":"IF(VLOOKUP(BT36,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT36,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT36<111),IF(BT36<71,BV35+BU$21*VLOOKUP(BT35,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT35,Lookups!$DH$3:$DU$53,2)+IF(BT36<64,BU$21*VLOOKUP(BT35,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT35,Lookups!$DH$3:$DU$53,13,0))-BV35*VLOOKUP(BT35,Lookups!$A$3:$O$93,15),BV35-BV35*VLOOKUP(BT35,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT36<111,VLOOKUP($C36,Lookups!$T$3:$DG$93,BT$2+2),0)","v":8041.5567944169106},51,{"$f":"IF(VLOOKUP(BX36,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX36,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX36<111),IF(BX36<71,BZ35+BY$22*VLOOKUP(BX35,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX35,Lookups!$DH$3:$DU$53,2)+IF(BX36<64,BY$22*VLOOKUP(BX35,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX35,Lookups!$DH$3:$DU$53,13,0))-BZ35*VLOOKUP(BX35,Lookups!$A$3:$O$93,15),BZ35-BZ35*VLOOKUP(BX35,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX36<111,VLOOKUP($C36,Lookups!$T$3:$DG$93,BX$2+2),0)","v":8284.1656172908806},50,{"$f":"IF(VLOOKUP(CB36,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB36,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB36<111),IF(CB36<71,CD35+CC$23*VLOOKUP(CB35,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB35,Lookups!$DH$3:$DU$53,2)+IF(CB36<64,CC$23*VLOOKUP(CB35,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB35,Lookups!$DH$3:$DU$53,13,0))-CD35*VLOOKUP(CB35,Lookups!$A$3:$O$93,15),CD35-CD35*VLOOKUP(CB35,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB36<111,VLOOKUP($C36,Lookups!$T$3:$DG$93,CB$2+2),0)","v":8526.0265279344512},49,{"$f":"IF(VLOOKUP(CF36,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF36,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF36<111),IF(CF36<71,CH35+CG$24*VLOOKUP(CF35,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF35,Lookups!$DH$3:$DU$53,2)+IF(CF36<64,CG$24*VLOOKUP(CF35,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF35,Lookups!$DH$3:$DU$53,13,0))-CH35*VLOOKUP(CF35,Lookups!$A$3:$O$93,15),CH35-CH35*VLOOKUP(CF35,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF36<111,VLOOKUP($C36,Lookups!$T$3:$DG$93,CF$2+2),0)","v":8767.1446561715256},48,{"$f":"IF(VLOOKUP(CJ36,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ36,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ36<111),IF(CJ36<71,CL35+CK$25*VLOOKUP(CJ35,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ35,Lookups!$DH$3:$DU$53,2)+IF(CJ36<64,CK$25*VLOOKUP(CJ35,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ35,Lookups!$DH$3:$DU$53,13,0))-CL35*VLOOKUP(CJ35,Lookups!$A$3:$O$93,15),CL35-CL35*VLOOKUP(CJ35,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ36<111,VLOOKUP($C36,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":9007.525110882214},47,{"$f":"IF(VLOOKUP(CN36,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN36,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN36<111),IF(CN36<71,CP35+CO$26*VLOOKUP(CN35,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN35,Lookups!$DH$3:$DU$53,2)+IF(CN36<64,CO$26*VLOOKUP(CN35,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN35,Lookups!$DH$3:$DU$53,13,0))-CP35*VLOOKUP(CN35,Lookups!$A$3:$O$93,15),CP35-CP35*VLOOKUP(CN35,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN36<111,VLOOKUP($C36,Lookups!$T$3:$DG$93,CN$2+2),0)","v":9238.4738521903964},46,{"$f":"IF(VLOOKUP(CR36,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR36,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR36<111),IF(CR36<71,CT35+CS$27*VLOOKUP(CR35,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR35,Lookups!$DH$3:$DU$53,2)+IF(CR36<64,CS$27*VLOOKUP(CR35,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR35,Lookups!$DH$3:$DU$53,13,0))-CT35*VLOOKUP(CR35,Lookups!$A$3:$O$93,15),CT35-CT35*VLOOKUP(CR35,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR36<111,VLOOKUP($C36,Lookups!$T$3:$DG$93,CR$2+2),0)","v":10171.787863811704},45,{"$f":"IF(VLOOKUP(CV36,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV36,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV36<111),IF(CV36<71,CX35+CW$28*VLOOKUP(CV35,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV35,Lookups!$DH$3:$DU$53,2)+IF(CV36<64,CW$28*VLOOKUP(CV35,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV35,Lookups!$DH$3:$DU$53,13,0))-CX35*VLOOKUP(CV35,Lookups!$A$3:$O$93,15),CX35-CX35*VLOOKUP(CV35,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV36<111,VLOOKUP($C36,Lookups!$T$3:$DG$93,CV$2+2),0)","v":11114.958489841028},44,{"$f":"IF(VLOOKUP(CZ36,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ36,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ36<111),IF(CZ36<71,DB35+DA$29*VLOOKUP(CZ35,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ35,Lookups!$DH$3:$DU$53,2)+IF(CZ36<64,DA$29*VLOOKUP(CZ35,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ35,Lookups!$DH$3:$DU$53,13,0))-DB35*VLOOKUP(CZ35,Lookups!$A$3:$O$93,15),DB35-DB35*VLOOKUP(CZ35,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ36<111,VLOOKUP($C36,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":12068.205026170916},43,{"$f":"IF(VLOOKUP(DD36,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD36,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD36<111),IF(DD36<71,DF35+DE$30*VLOOKUP(DD35,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD35,Lookups!$DH$3:$DU$53,2)+IF(DD36<64,DE$30*VLOOKUP(DD35,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD35,Lookups!$DH$3:$DU$53,13,0))-DF35*VLOOKUP(DD35,Lookups!$A$3:$O$93,15),DF35-DF35*VLOOKUP(DD35,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD36<111,VLOOKUP($C36,Lookups!$T$3:$DG$93,DD$2+2),0)","v":13007.278086617904},42,{"$f":"IF(VLOOKUP(DH36,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH36,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH36<111),IF(DH36<71,DJ35+DI$31*VLOOKUP(DH35,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH35,Lookups!$DH$3:$DU$53,2)+IF(DH36<64,DI$31*VLOOKUP(DH35,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH35,Lookups!$DH$3:$DU$53,13,0))-DJ35*VLOOKUP(DH35,Lookups!$A$3:$O$93,15),DJ35-DJ35*VLOOKUP(DH35,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH36<111,VLOOKUP($C36,Lookups!$T$3:$DG$93,DH$2+2),0)","v":13927.114698397507},41,{"$f":"IF(VLOOKUP(DL36,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL36,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL36<111),IF(DL36<71,DN35+DM$32*VLOOKUP(DL35,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL35,Lookups!$DH$3:$DU$53,2)+IF(DL36<64,DM$32*VLOOKUP(DL35,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL35,Lookups!$DH$3:$DU$53,13,0))-DN35*VLOOKUP(DL35,Lookups!$A$3:$O$93,15),DN35-DN35*VLOOKUP(DL35,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL36<111,VLOOKUP($C36,Lookups!$T$3:$DG$93,DL$2+2),0)","v":13330.068248628239},40,{"$f":"IF(VLOOKUP(DP36,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP36,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP36<111),IF(DP36<71,DR35+DQ$33*VLOOKUP(DP35,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP35,Lookups!$DH$3:$DU$53,2)+IF(DP36<64,DQ$33*VLOOKUP(DP35,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP35,Lookups!$DH$3:$DU$53,13,0))-DR35*VLOOKUP(DP35,Lookups!$A$3:$O$93,15),DR35-DR35*VLOOKUP(DP35,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP36<111,VLOOKUP($C36,Lookups!$T$3:$DG$93,DP$2+2),0)","v":12770.69705022348},{"$f":"1+DT35","v":39},{"$f":"IF(VLOOKUP(DT36,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT36,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT36<111),IF(DT36<71,DV35+DU$34*VLOOKUP(DT35,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT35,Lookups!$DH$3:$DU$53,2)+IF(DT36<64,DU$34*VLOOKUP(DT35,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT35,Lookups!$DH$3:$DU$53,13,0))-DV35*VLOOKUP(DT35,Lookups!$A$3:$O$93,15),DV35-DV35*VLOOKUP(DT35,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT36<111,VLOOKUP($C36,Lookups!$T$3:$DG$93,DT$2+2),0)","v":12259.516036852874},{"$f":"1+DX35","v":38},{"$f":"IF(VLOOKUP(DX36,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX36,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX36<111),IF(DX36<71,DZ35+DY$35*VLOOKUP(DX35,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX35,Lookups!$DH$3:$DU$53,2)+IF(DX36<64,DY$35*VLOOKUP(DX35,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX35,Lookups!$DH$3:$DU$53,13,0))-DZ35*VLOOKUP(DX35,Lookups!$A$3:$O$93,15),DZ35-DZ35*VLOOKUP(DX35,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX36<111,VLOOKUP($C36,Lookups!$T$3:$DG$93,DX$2+2),0)","v":11794.14000375943},37,0,0,{"$f":"IF(EB36<111,VLOOKUP($C36,Lookups!$T$3:$DG$93,EB$2+2),0)","v":11372.294341999572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E37,I37,M37,Q37,U37,Y37,AC37,AG37,AK37,AO37,AS37,AW37,BA37,BE37,BI37,BM37,BQ37,BU37,BY37,CC37,CG37,CK37,CO37,CS37,CW37,DA37,DE37,DI37,DM37,DQ37)+SUM(DU37,DY37,EC37,EG37,EK37,EO37,ES37,EW37,FA37,FE37)+'Amort-Proj'!Q37+SUM(FI37,FM37,FQ37,FU37,FY37,GC37,GG37,GK37,GO37,GS37,GW37,HA37,HE37,HI37)+SUM(HM37,HQ37,HU37,HY37,IC37,IG37,IK37,IO37,IS37)","v":0},{"$error":"#DIV/0!"},2049,70,{"$f":"IF(VLOOKUP(D37,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D37,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D37<111),IF(D37<71,F36+E$4*VLOOKUP(D36,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D36,Lookups!$DH$3:$DU$53,2)+IF(D37<64,E$4*VLOOKUP(D36,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D36,Lookups!$DH$3:$DU$53,13,0))-F36*VLOOKUP(D36,Lookups!$A$3:$O$93,15),F36-F36*VLOOKUP(D36,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D37<111,VLOOKUP($C37,Lookups!$T$3:$DG$93,D$2+2),0)","v":12607.004354923998},69,{"$f":"IF(VLOOKUP(H37,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H37,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H37<111),IF(H37<71,J36+I$5*VLOOKUP(H36,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H36,Lookups!$DH$3:$DU$53,2)+IF(H37<64,I$5*VLOOKUP(H36,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H36,Lookups!$DH$3:$DU$53,13,0))-J36*VLOOKUP(H36,Lookups!$A$3:$O$93,15),J36-J36*VLOOKUP(H36,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H37<111,VLOOKUP($C37,Lookups!$T$3:$DG$93,H$2+2),0)","v":12170.272296842071},68,{"$f":"IF(VLOOKUP(L37,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L37,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L37<111),IF(L37<71,N36+M$6*VLOOKUP(L36,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L36,Lookups!$DH$3:$DU$53,2)+IF(L37<64,M$6*VLOOKUP(L36,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L36,Lookups!$DH$3:$DU$53,13,0))-N36*VLOOKUP(L36,Lookups!$A$3:$O$93,15),N36-N36*VLOOKUP(L36,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L37<111,VLOOKUP($C37,Lookups!$T$3:$DG$93,L$2+2),0)","v":11721.207228123298},67,{"$f":"IF(VLOOKUP(P37,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P37,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P37<111),IF(P37<71,R36+Q$7*VLOOKUP(P36,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P36,Lookups!$DH$3:$DU$53,2)+IF(P37<64,Q$7*VLOOKUP(P36,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P36,Lookups!$DH$3:$DU$53,13,0))-R36*VLOOKUP(P36,Lookups!$A$3:$O$93,15),R36-R36*VLOOKUP(P36,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P37<111,VLOOKUP($C37,Lookups!$T$3:$DG$93,P$2+2),0)","v":10937.809463641677},66,{"$f":"IF(VLOOKUP(T37,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T37,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T37<111),IF(T37<71,V36+U$8*VLOOKUP(T36,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T36,Lookups!$DH$3:$DU$53,2)+IF(T37<64,U$8*VLOOKUP(T36,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T36,Lookups!$DH$3:$DU$53,13,0))-V36*VLOOKUP(T36,Lookups!$A$3:$O$93,15),V36-V36*VLOOKUP(T36,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T37<111,VLOOKUP($C37,Lookups!$T$3:$DG$93,T$2+2),0)","v":10177.337704643369},65,{"$f":"IF(VLOOKUP(X37,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X37,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X37<111),IF(X37<71,Z36+Y$9*VLOOKUP(X36,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X36,Lookups!$DH$3:$DU$53,2)+IF(X37<64,Y$9*VLOOKUP(X36,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X36,Lookups!$DH$3:$DU$53,13,0))-Z36*VLOOKUP(X36,Lookups!$A$3:$O$93,15),Z36-Z36*VLOOKUP(X36,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X37<111,VLOOKUP($C37,Lookups!$T$3:$DG$93,X$2+2),0)","v":9439.1534332109204},64,{"$f":"IF(VLOOKUP(AB37,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB37,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB37<111),IF(AB37<71,AD36+AC$10*VLOOKUP(AB36,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB36,Lookups!$DH$3:$DU$53,2)+IF(AB37<64,AC$10*VLOOKUP(AB36,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB36,Lookups!$DH$3:$DU$53,13,0))-AD36*VLOOKUP(AB36,Lookups!$A$3:$O$93,15),AD36-AD36*VLOOKUP(AB36,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB37<111,VLOOKUP($C37,Lookups!$T$3:$DG$93,AB$2+2),0)","v":43747.682790250001},63,{"$f":"IF(VLOOKUP(AF37,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF37,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF37<111),IF(AF37<71,AH36+AG$11*VLOOKUP(AF36,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF36,Lookups!$DH$3:$DU$53,2)+IF(AF37<64,AG$11*VLOOKUP(AF36,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF36,Lookups!$DH$3:$DU$53,13,0))-AH36*VLOOKUP(AF36,Lookups!$A$3:$O$93,15),AH36-AH36*VLOOKUP(AF36,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF37<111,VLOOKUP($C37,Lookups!$T$3:$DG$93,AF$2+2),0)","v":38116.037166361806},62,{"$f":"IF(VLOOKUP(AJ37,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ37,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ37<111),IF(AJ37<71,AL36+AK$12*VLOOKUP(AJ36,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ36,Lookups!$DH$3:$DU$53,2)+IF(AJ37<64,AK$12*VLOOKUP(AJ36,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ36,Lookups!$DH$3:$DU$53,13,0))-AL36*VLOOKUP(AJ36,Lookups!$A$3:$O$93,15),AL36-AL36*VLOOKUP(AJ36,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ37<111,VLOOKUP($C37,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":32843.819006060527},61,{"$f":"IF(VLOOKUP(AN37,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN37,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN37<111),IF(AN37<71,AP36+AO$13*VLOOKUP(AN36,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN36,Lookups!$DH$3:$DU$53,2)+IF(AN37<64,AO$13*VLOOKUP(AN36,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN36,Lookups!$DH$3:$DU$53,13,0))-AP36*VLOOKUP(AN36,Lookups!$A$3:$O$93,15),AP36-AP36*VLOOKUP(AN36,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN37<111,VLOOKUP($C37,Lookups!$T$3:$DG$93,AN$2+2),0)","v":29420.482735437541},60,{"$f":"IF(VLOOKUP(AR37,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR37,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR37<111),IF(AR37<71,AT36+AS$14*VLOOKUP(AR36,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR36,Lookups!$DH$3:$DU$53,2)+IF(AR37<64,AS$14*VLOOKUP(AR36,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR36,Lookups!$DH$3:$DU$53,13,0))-AT36*VLOOKUP(AR36,Lookups!$A$3:$O$93,15),AT36-AT36*VLOOKUP(AR36,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR37<111,VLOOKUP($C37,Lookups!$T$3:$DG$93,AR$2+2),0)","v":26154.316125728332},59,{"$f":"IF(VLOOKUP(AV37,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV37,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV37<111),IF(AV37<71,AX36+AW$15*VLOOKUP(AV36,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV36,Lookups!$DH$3:$DU$53,2)+IF(AV37<64,AW$15*VLOOKUP(AV36,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV36,Lookups!$DH$3:$DU$53,13,0))-AX36*VLOOKUP(AV36,Lookups!$A$3:$O$93,15),AX36-AX36*VLOOKUP(AV36,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV37<111,VLOOKUP($C37,Lookups!$T$3:$DG$93,AV$2+2),0)","v":23038.378322682933},58,{"$f":"IF(VLOOKUP(AZ37,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ37,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ37<111),IF(AZ37<71,BB36+BA$16*VLOOKUP(AZ36,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ36,Lookups!$DH$3:$DU$53,2)+IF(AZ37<64,BA$16*VLOOKUP(AZ36,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ36,Lookups!$DH$3:$DU$53,13,0))-BB36*VLOOKUP(AZ36,Lookups!$A$3:$O$93,15),BB36-BB36*VLOOKUP(AZ36,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ37<111,VLOOKUP($C37,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":20066.035733295597},57,{"$f":"IF(VLOOKUP(BD37,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD37,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD37<111),IF(BD37<71,BF36+BE$17*VLOOKUP(BD36,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD36,Lookups!$DH$3:$DU$53,2)+IF(BD37<64,BE$17*VLOOKUP(BD36,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD36,Lookups!$DH$3:$DU$53,13,0))-BF36*VLOOKUP(BD36,Lookups!$A$3:$O$93,15),BF36-BF36*VLOOKUP(BD36,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD37<111,VLOOKUP($C37,Lookups!$T$3:$DG$93,BD$2+2),0)","v":17230.948347472804},56,{"$f":"IF(VLOOKUP(BH37,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH37,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH37<111),IF(BH37<71,BJ36+BI$18*VLOOKUP(BH36,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH36,Lookups!$DH$3:$DU$53,2)+IF(BH37<64,BI$18*VLOOKUP(BH36,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH36,Lookups!$DH$3:$DU$53,13,0))-BJ36*VLOOKUP(BH36,Lookups!$A$3:$O$93,15),BJ36-BJ36*VLOOKUP(BH36,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH37<111,VLOOKUP($C37,Lookups!$T$3:$DG$93,BH$2+2),0)","v":15351.294055263252},55,{"$f":"IF(VLOOKUP(BL37,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL37,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL37<111),IF(BL37<71,BN36+BM$19*VLOOKUP(BL36,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL36,Lookups!$DH$3:$DU$53,2)+IF(BL37<64,BM$19*VLOOKUP(BL36,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL36,Lookups!$DH$3:$DU$53,13,0))-BN36*VLOOKUP(BL36,Lookups!$A$3:$O$93,15),BN36-BN36*VLOOKUP(BL36,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL37<111,VLOOKUP($C37,Lookups!$T$3:$DG$93,BL$2+2),0)","v":13540.747983310239},54,{"$f":"IF(VLOOKUP(BP37,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP37,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP37<111),IF(BP37<71,BR36+BQ$20*VLOOKUP(BP36,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP36,Lookups!$DH$3:$DU$53,2)+IF(BP37<64,BQ$20*VLOOKUP(BP36,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP36,Lookups!$DH$3:$DU$53,13,0))-BR36*VLOOKUP(BP36,Lookups!$A$3:$O$93,15),BR36-BR36*VLOOKUP(BP36,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP37<111,VLOOKUP($C37,Lookups!$T$3:$DG$93,BP$2+2),0)","v":11796.883582388571},53,{"$f":"IF(VLOOKUP(BT37,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT37,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT37<111),IF(BT37<71,BV36+BU$21*VLOOKUP(BT36,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT36,Lookups!$DH$3:$DU$53,2)+IF(BT37<64,BU$21*VLOOKUP(BT36,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT36,Lookups!$DH$3:$DU$53,13,0))-BV36*VLOOKUP(BT36,Lookups!$A$3:$O$93,15),BV36-BV36*VLOOKUP(BT36,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT37<111,VLOOKUP($C37,Lookups!$T$3:$DG$93,BT$2+2),0)","v":10117.361328974193},52,{"$f":"IF(VLOOKUP(BX37,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX37,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX37<111),IF(BX37<71,BZ36+BY$22*VLOOKUP(BX36,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX36,Lookups!$DH$3:$DU$53,2)+IF(BX37<64,BY$22*VLOOKUP(BX36,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX36,Lookups!$DH$3:$DU$53,13,0))-BZ36*VLOOKUP(BX36,Lookups!$A$3:$O$93,15),BZ36-BZ36*VLOOKUP(BX36,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX37<111,VLOOKUP($C37,Lookups!$T$3:$DG$93,BX$2+2),0)","v":8499.9255316986746},51,{"$f":"IF(VLOOKUP(CB37,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB37,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB37<111),IF(CB37<71,CD36+CC$23*VLOOKUP(CB36,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB36,Lookups!$DH$3:$DU$53,2)+IF(CB37<64,CC$23*VLOOKUP(CB36,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB36,Lookups!$DH$3:$DU$53,13,0))-CD36*VLOOKUP(CB36,Lookups!$A$3:$O$93,15),CD36-CD36*VLOOKUP(CB36,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB37<111,VLOOKUP($C37,Lookups!$T$3:$DG$93,CB$2+2),0)","v":8756.3630574764611},50,{"$f":"IF(VLOOKUP(CF37,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF37,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF37<111),IF(CF37<71,CH36+CG$24*VLOOKUP(CF36,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF36,Lookups!$DH$3:$DU$53,2)+IF(CF37<64,CG$24*VLOOKUP(CF36,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF36,Lookups!$DH$3:$DU$53,13,0))-CH36*VLOOKUP(CF36,Lookups!$A$3:$O$93,15),CH36-CH36*VLOOKUP(CF36,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF37<111,VLOOKUP($C37,Lookups!$T$3:$DG$93,CF$2+2),0)","v":9012.0100400267147},49,{"$f":"IF(VLOOKUP(CJ37,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ37,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ37<111),IF(CJ37<71,CL36+CK$25*VLOOKUP(CJ36,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ36,Lookups!$DH$3:$DU$53,2)+IF(CJ37<64,CK$25*VLOOKUP(CJ36,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ36,Lookups!$DH$3:$DU$53,13,0))-CL36*VLOOKUP(CJ36,Lookups!$A$3:$O$93,15),CL36-CL36*VLOOKUP(CJ36,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ37<111,VLOOKUP($C37,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":9266.8719015733022},48,{"$f":"IF(VLOOKUP(CN37,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN37,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN37<111),IF(CN37<71,CP36+CO$26*VLOOKUP(CN36,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN36,Lookups!$DH$3:$DU$53,2)+IF(CN37<64,CO$26*VLOOKUP(CN36,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN36,Lookups!$DH$3:$DU$53,13,0))-CP36*VLOOKUP(CN36,Lookups!$A$3:$O$93,15),CP36-CP36*VLOOKUP(CN36,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN37<111,VLOOKUP($C37,Lookups!$T$3:$DG$93,CN$2+2),0)","v":9520.9540422025002},47,{"$f":"IF(VLOOKUP(CR37,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR37,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR37<111),IF(CR37<71,CT36+CS$27*VLOOKUP(CR36,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR36,Lookups!$DH$3:$DU$53,2)+IF(CR37<64,CS$27*VLOOKUP(CR36,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR36,Lookups!$DH$3:$DU$53,13,0))-CT36*VLOOKUP(CR36,Lookups!$A$3:$O$93,15),CT36-CT36*VLOOKUP(CR36,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR37<111,VLOOKUP($C37,Lookups!$T$3:$DG$93,CR$2+2),0)","v":9765.0668617652482},46,{"$f":"IF(VLOOKUP(CV37,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV37,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV37<111),IF(CV37<71,CX36+CW$28*VLOOKUP(CV36,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV36,Lookups!$DH$3:$DU$53,2)+IF(CV37<64,CW$28*VLOOKUP(CV36,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV36,Lookups!$DH$3:$DU$53,13,0))-CX36*VLOOKUP(CV36,Lookups!$A$3:$O$93,15),CX36-CX36*VLOOKUP(CV36,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV37<111,VLOOKUP($C37,Lookups!$T$3:$DG$93,CV$2+2),0)","v":10751.57977204897},45,{"$f":"IF(VLOOKUP(CZ37,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ37,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ37<111),IF(CZ37<71,DB36+DA$29*VLOOKUP(CZ36,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ36,Lookups!$DH$3:$DU$53,2)+IF(CZ37<64,DA$29*VLOOKUP(CZ36,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ36,Lookups!$DH$3:$DU$53,13,0))-DB36*VLOOKUP(CZ36,Lookups!$A$3:$O$93,15),DB36-DB36*VLOOKUP(CZ36,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ37<111,VLOOKUP($C37,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":11748.511123761966},44,{"$f":"IF(VLOOKUP(DD37,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD37,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD37<111),IF(DD37<71,DF36+DE$30*VLOOKUP(DD36,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD36,Lookups!$DH$3:$DU$53,2)+IF(DD37<64,DE$30*VLOOKUP(DD36,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD36,Lookups!$DH$3:$DU$53,13,0))-DF36*VLOOKUP(DD36,Lookups!$A$3:$O$93,15),DF36-DF36*VLOOKUP(DD36,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD37<111,VLOOKUP($C37,Lookups!$T$3:$DG$93,DD$2+2),0)","v":12756.092712662658},43,{"$f":"IF(VLOOKUP(DH37,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH37,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH37<111),IF(DH37<71,DJ36+DI$31*VLOOKUP(DH36,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH36,Lookups!$DH$3:$DU$53,2)+IF(DH37<64,DI$31*VLOOKUP(DH36,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH36,Lookups!$DH$3:$DU$53,13,0))-DJ36*VLOOKUP(DH36,Lookups!$A$3:$O$93,15),DJ36-DJ36*VLOOKUP(DH36,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH37<111,VLOOKUP($C37,Lookups!$T$3:$DG$93,DH$2+2),0)","v":13748.692937555123},42,{"$f":"IF(VLOOKUP(DL37,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL37,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL37<111),IF(DL37<71,DN36+DM$32*VLOOKUP(DL36,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL36,Lookups!$DH$3:$DU$53,2)+IF(DL37<64,DM$32*VLOOKUP(DL36,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL36,Lookups!$DH$3:$DU$53,13,0))-DN36*VLOOKUP(DL36,Lookups!$A$3:$O$93,15),DN36-DN36*VLOOKUP(DL36,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL37<111,VLOOKUP($C37,Lookups!$T$3:$DG$93,DL$2+2),0)","v":14720.960236206163},41,{"$f":"IF(VLOOKUP(DP37,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP37,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP37<111),IF(DP37<71,DR36+DQ$33*VLOOKUP(DP36,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP36,Lookups!$DH$3:$DU$53,2)+IF(DP37<64,DQ$33*VLOOKUP(DP36,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP36,Lookups!$DH$3:$DU$53,13,0))-DR36*VLOOKUP(DP36,Lookups!$A$3:$O$93,15),DR36-DR36*VLOOKUP(DP36,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP37<111,VLOOKUP($C37,Lookups!$T$3:$DG$93,DP$2+2),0)","v":14089.882138800047},40,{"$f":"IF(VLOOKUP(DT37,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT37,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT37<111),IF(DT37<71,DV36+DU$34*VLOOKUP(DT36,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT36,Lookups!$DH$3:$DU$53,2)+IF(DT37<64,DU$34*VLOOKUP(DT36,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT36,Lookups!$DH$3:$DU$53,13,0))-DV36*VLOOKUP(DT36,Lookups!$A$3:$O$93,15),DV36-DV36*VLOOKUP(DT36,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT37<111,VLOOKUP($C37,Lookups!$T$3:$DG$93,DT$2+2),0)","v":13498.626782086218},{"$f":"1+DX36","v":39},{"$f":"IF(VLOOKUP(DX37,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX37,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX37<111),IF(DX37<71,DZ36+DY$35*VLOOKUP(DX36,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX36,Lookups!$DH$3:$DU$53,2)+IF(DX37<64,DY$35*VLOOKUP(DX36,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX36,Lookups!$DH$3:$DU$53,13,0))-DZ36*VLOOKUP(DX36,Lookups!$A$3:$O$93,15),DZ36-DZ36*VLOOKUP(DX36,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX37<111,VLOOKUP($C37,Lookups!$T$3:$DG$93,DX$2+2),0)","v":12958.308450953487},{"$f":"1+EB36","v":38},{"$f":"IF(VLOOKUP(EB37,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB37,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB37<111),IF(EB37<71,ED36+EC$36*VLOOKUP(EB36,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB36,Lookups!$DH$3:$DU$53,2)+IF(EB37<64,EC$36*VLOOKUP(EB36,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB36,Lookups!$DH$3:$DU$53,13,0))-ED36*VLOOKUP(EB36,Lookups!$A$3:$O$93,15),ED36-ED36*VLOOKUP(EB36,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB37<111,VLOOKUP($C37,Lookups!$T$3:$DG$93,EB$2+2),0)","v":12466.405983973717},37,0,0,{"$f":"IF(EF37<111,VLOOKUP($C37,Lookups!$T$3:$DG$93,EF$2+2),0)","v":12020.515119493546},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E38,I38,M38,Q38,U38,Y38,AC38,AG38,AK38,AO38,AS38,AW38,BA38,BE38,BI38,BM38,BQ38,BU38,BY38,CC38,CG38,CK38,CO38,CS38,CW38,DA38,DE38,DI38,DM38,DQ38)+SUM(DU38,DY38,EC38,EG38,EK38,EO38,ES38,EW38,FA38,FE38)+'Amort-Proj'!Q38+SUM(FI38,FM38,FQ38,FU38,FY38,GC38,GG38,GK38,GO38,GS38,GW38,HA38,HE38,HI38)+SUM(HM38,HQ38,HU38,HY38,IC38,IG38,IK38,IO38,IS38)","v":0},{"$error":"#DIV/0!"},2050,71,{"$f":"IF(VLOOKUP(D38,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D38,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D38<111),IF(D38<71,F37+E$4*VLOOKUP(D37,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D37,Lookups!$DH$3:$DU$53,2)+IF(D38<64,E$4*VLOOKUP(D37,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D37,Lookups!$DH$3:$DU$53,13,0))-F37*VLOOKUP(D37,Lookups!$A$3:$O$93,15),F37-F37*VLOOKUP(D37,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D38<111,VLOOKUP($C38,Lookups!$T$3:$DG$93,D$2+2),0)","v":14139.421173714642},70,{"$f":"IF(VLOOKUP(H38,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H38,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H38<111),IF(H38<71,J37+I$5*VLOOKUP(H37,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H37,Lookups!$DH$3:$DU$53,2)+IF(H38<64,I$5*VLOOKUP(H37,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H37,Lookups!$DH$3:$DU$53,13,0))-J37*VLOOKUP(H37,Lookups!$A$3:$O$93,15),J37-J37*VLOOKUP(H37,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H38<111,VLOOKUP($C38,Lookups!$T$3:$DG$93,H$2+2),0)","v":13678.599725092537},69,{"$f":"IF(VLOOKUP(L38,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L38,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L38<111),IF(L38<71,N37+M$6*VLOOKUP(L37,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L37,Lookups!$DH$3:$DU$53,2)+IF(L38<64,M$6*VLOOKUP(L37,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L37,Lookups!$DH$3:$DU$53,13,0))-N37*VLOOKUP(L37,Lookups!$A$3:$O$93,15),N37-N37*VLOOKUP(L37,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L38<111,VLOOKUP($C38,Lookups!$T$3:$DG$93,L$2+2),0)","v":13204.745442073647},68,{"$f":"IF(VLOOKUP(P38,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P38,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P38<111),IF(P38<71,R37+Q$7*VLOOKUP(P37,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P37,Lookups!$DH$3:$DU$53,2)+IF(P38<64,Q$7*VLOOKUP(P37,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P37,Lookups!$DH$3:$DU$53,13,0))-R37*VLOOKUP(P37,Lookups!$A$3:$O$93,15),R37-R37*VLOOKUP(P37,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P38<111,VLOOKUP($C38,Lookups!$T$3:$DG$93,P$2+2),0)","v":12365.873625670078},67,{"$f":"IF(VLOOKUP(T38,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T38,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T38<111),IF(T38<71,V37+U$8*VLOOKUP(T37,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T37,Lookups!$DH$3:$DU$53,2)+IF(T38<64,U$8*VLOOKUP(T37,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T37,Lookups!$DH$3:$DU$53,13,0))-V37*VLOOKUP(T37,Lookups!$A$3:$O$93,15),V37-V37*VLOOKUP(T37,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T38<111,VLOOKUP($C38,Lookups!$T$3:$DG$93,T$2+2),0)","v":11539.38898414197},66,{"$f":"IF(VLOOKUP(X38,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X38,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X38<111),IF(X38<71,Z37+Y$9*VLOOKUP(X37,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X37,Lookups!$DH$3:$DU$53,2)+IF(X38<64,Y$9*VLOOKUP(X37,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X37,Lookups!$DH$3:$DU$53,13,0))-Z37*VLOOKUP(X37,Lookups!$A$3:$O$93,15),Z37-Z37*VLOOKUP(X37,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X38<111,VLOOKUP($C38,Lookups!$T$3:$DG$93,X$2+2),0)","v":10737.091278398753},65,{"$f":"IF(VLOOKUP(AB38,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB38,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB38<111),IF(AB38<71,AD37+AC$10*VLOOKUP(AB37,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB37,Lookups!$DH$3:$DU$53,2)+IF(AB38<64,AC$10*VLOOKUP(AB37,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB37,Lookups!$DH$3:$DU$53,13,0))-AD37*VLOOKUP(AB37,Lookups!$A$3:$O$93,15),AD37-AD37*VLOOKUP(AB37,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB38<111,VLOOKUP($C38,Lookups!$T$3:$DG$93,AB$2+2),0)","v":9967.746025470733},64,{"$f":"IF(VLOOKUP(AF38,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF38,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF38<111),IF(AF38<71,AH37+AG$11*VLOOKUP(AF37,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF37,Lookups!$DH$3:$DU$53,2)+IF(AF38<64,AG$11*VLOOKUP(AF37,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF37,Lookups!$DH$3:$DU$53,13,0))-AH37*VLOOKUP(AF37,Lookups!$A$3:$O$93,15),AH37-AH37*VLOOKUP(AF37,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF38<111,VLOOKUP($C38,Lookups!$T$3:$DG$93,AF$2+2),0)","v":46197.553026504},63,{"$f":"IF(VLOOKUP(AJ38,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ38,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ38<111),IF(AJ38<71,AL37+AK$12*VLOOKUP(AJ37,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ37,Lookups!$DH$3:$DU$53,2)+IF(AJ38<64,AK$12*VLOOKUP(AJ37,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ37,Lookups!$DH$3:$DU$53,13,0))-AL37*VLOOKUP(AJ37,Lookups!$A$3:$O$93,15),AL37-AL37*VLOOKUP(AJ37,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ38<111,VLOOKUP($C38,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":40288.651284844425},62,{"$f":"IF(VLOOKUP(AN38,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN38,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN38<111),IF(AN38<71,AP37+AO$13*VLOOKUP(AN37,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN37,Lookups!$DH$3:$DU$53,2)+IF(AN38<64,AO$13*VLOOKUP(AN37,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN37,Lookups!$DH$3:$DU$53,13,0))-AP37*VLOOKUP(AN37,Lookups!$A$3:$O$93,15),AP37-AP37*VLOOKUP(AN37,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN38<111,VLOOKUP($C38,Lookups!$T$3:$DG$93,AN$2+2),0)","v":34715.916689405974},61,{"$f":"IF(VLOOKUP(AR38,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR38,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR38<111),IF(AR38<71,AT37+AS$14*VLOOKUP(AR37,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR37,Lookups!$DH$3:$DU$53,2)+IF(AR38<64,AS$14*VLOOKUP(AR37,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR37,Lookups!$DH$3:$DU$53,13,0))-AT37*VLOOKUP(AR37,Lookups!$A$3:$O$93,15),AT37-AT37*VLOOKUP(AR37,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR38<111,VLOOKUP($C38,Lookups!$T$3:$DG$93,AR$2+2),0)","v":31097.450251357481},60,{"$f":"IF(VLOOKUP(AV38,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV38,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV38<111),IF(AV38<71,AX37+AW$15*VLOOKUP(AV37,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV37,Lookups!$DH$3:$DU$53,2)+IF(AV38<64,AW$15*VLOOKUP(AV37,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV37,Lookups!$DH$3:$DU$53,13,0))-AX37*VLOOKUP(AV37,Lookups!$A$3:$O$93,15),AX37-AX37*VLOOKUP(AV37,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV38<111,VLOOKUP($C38,Lookups!$T$3:$DG$93,AV$2+2),0)","v":27645.112144894843},59,{"$f":"IF(VLOOKUP(AZ38,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ38,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ38<111),IF(AZ38<71,BB37+BA$16*VLOOKUP(AZ37,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ37,Lookups!$DH$3:$DU$53,2)+IF(AZ38<64,BA$16*VLOOKUP(AZ37,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ37,Lookups!$DH$3:$DU$53,13,0))-BB37*VLOOKUP(AZ37,Lookups!$A$3:$O$93,15),BB37-BB37*VLOOKUP(AZ37,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ38<111,VLOOKUP($C38,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":24351.56588707586},58,{"$f":"IF(VLOOKUP(BD38,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD38,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD38<111),IF(BD38<71,BF37+BE$17*VLOOKUP(BD37,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD37,Lookups!$DH$3:$DU$53,2)+IF(BD38<64,BE$17*VLOOKUP(BD37,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD37,Lookups!$DH$3:$DU$53,13,0))-BF37*VLOOKUP(BD37,Lookups!$A$3:$O$93,15),BF37-BF37*VLOOKUP(BD37,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD38<111,VLOOKUP($C38,Lookups!$T$3:$DG$93,BD$2+2),0)","v":21209.799770093447},57,{"$f":"IF(VLOOKUP(BH38,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH38,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH38<111),IF(BH38<71,BJ37+BI$18*VLOOKUP(BH37,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH37,Lookups!$DH$3:$DU$53,2)+IF(BH38<64,BI$18*VLOOKUP(BH37,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH37,Lookups!$DH$3:$DU$53,13,0))-BJ37*VLOOKUP(BH37,Lookups!$A$3:$O$93,15),BJ37-BJ37*VLOOKUP(BH37,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH38<111,VLOOKUP($C38,Lookups!$T$3:$DG$93,BH$2+2),0)","v":18213.112403278752},56,{"$f":"IF(VLOOKUP(BL38,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL38,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL38<111),IF(BL38<71,BN37+BM$19*VLOOKUP(BL37,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL37,Lookups!$DH$3:$DU$53,2)+IF(BL38<64,BM$19*VLOOKUP(BL37,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL37,Lookups!$DH$3:$DU$53,13,0))-BN37*VLOOKUP(BL37,Lookups!$A$3:$O$93,15),BN37-BN37*VLOOKUP(BL37,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL38<111,VLOOKUP($C38,Lookups!$T$3:$DG$93,BL$2+2),0)","v":16226.317816413257},55,{"$f":"IF(VLOOKUP(BP38,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP38,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP38<111),IF(BP38<71,BR37+BQ$20*VLOOKUP(BP37,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP37,Lookups!$DH$3:$DU$53,2)+IF(BP38<64,BQ$20*VLOOKUP(BP37,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP37,Lookups!$DH$3:$DU$53,13,0))-BR37*VLOOKUP(BP37,Lookups!$A$3:$O$93,15),BR37-BR37*VLOOKUP(BP37,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP38<111,VLOOKUP($C38,Lookups!$T$3:$DG$93,BP$2+2),0)","v":14312.570618358921},54,{"$f":"IF(VLOOKUP(BT38,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT38,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT38<111),IF(BT38<71,BV37+BU$21*VLOOKUP(BT37,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT37,Lookups!$DH$3:$DU$53,2)+IF(BT38<64,BU$21*VLOOKUP(BT37,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT37,Lookups!$DH$3:$DU$53,13,0))-BV37*VLOOKUP(BT37,Lookups!$A$3:$O$93,15),BV37-BV37*VLOOKUP(BT37,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT38<111,VLOOKUP($C38,Lookups!$T$3:$DG$93,BT$2+2),0)","v":12469.305946584718},53,{"$f":"IF(VLOOKUP(BX38,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX38,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX38<111),IF(BX38<71,BZ37+BY$22*VLOOKUP(BX37,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX37,Lookups!$DH$3:$DU$53,2)+IF(BX38<64,BY$22*VLOOKUP(BX37,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX37,Lookups!$DH$3:$DU$53,13,0))-BZ37*VLOOKUP(BX37,Lookups!$A$3:$O$93,15),BZ37-BZ37*VLOOKUP(BX37,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX38<111,VLOOKUP($C38,Lookups!$T$3:$DG$93,BX$2+2),0)","v":10694.050924725721},52,{"$f":"IF(VLOOKUP(CB38,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB38,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB38<111),IF(CB38<71,CD37+CC$23*VLOOKUP(CB37,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB37,Lookups!$DH$3:$DU$53,2)+IF(CB38<64,CC$23*VLOOKUP(CB37,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB37,Lookups!$DH$3:$DU$53,13,0))-CD37*VLOOKUP(CB37,Lookups!$A$3:$O$93,15),CD37-CD37*VLOOKUP(CB37,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB38<111,VLOOKUP($C38,Lookups!$T$3:$DG$93,CB$2+2),0)","v":8984.421287005498},51,{"$f":"IF(VLOOKUP(CF38,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF38,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF38<111),IF(CF38<71,CH37+CG$24*VLOOKUP(CF37,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF37,Lookups!$DH$3:$DU$53,2)+IF(CF38<64,CG$24*VLOOKUP(CF37,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF37,Lookups!$DH$3:$DU$53,13,0))-CH37*VLOOKUP(CF37,Lookups!$A$3:$O$93,15),CH37-CH37*VLOOKUP(CF37,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF38<111,VLOOKUP($C38,Lookups!$T$3:$DG$93,CF$2+2),0)","v":9255.4757517526195},50,{"$f":"IF(VLOOKUP(CJ38,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ38,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ38<111),IF(CJ38<71,CL37+CK$25*VLOOKUP(CJ37,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ37,Lookups!$DH$3:$DU$53,2)+IF(CJ38<64,CK$25*VLOOKUP(CJ37,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ37,Lookups!$DH$3:$DU$53,13,0))-CL37*VLOOKUP(CJ37,Lookups!$A$3:$O$93,15),CL37-CL37*VLOOKUP(CJ37,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ38<111,VLOOKUP($C38,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":9525.6946123082362},49,{"$f":"IF(VLOOKUP(CN38,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN38,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN38<111),IF(CN38<71,CP37+CO$26*VLOOKUP(CN37,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN37,Lookups!$DH$3:$DU$53,2)+IF(CN38<64,CO$26*VLOOKUP(CN37,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN37,Lookups!$DH$3:$DU$53,13,0))-CP37*VLOOKUP(CN37,Lookups!$A$3:$O$93,15),CP37-CP37*VLOOKUP(CN37,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN38<111,VLOOKUP($C38,Lookups!$T$3:$DG$93,CN$2+2),0)","v":9795.0835999629799},48,{"$f":"IF(VLOOKUP(CR38,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR38,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR38<111),IF(CR38<71,CT37+CS$27*VLOOKUP(CR37,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR37,Lookups!$DH$3:$DU$53,2)+IF(CR38<64,CS$27*VLOOKUP(CR37,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR37,Lookups!$DH$3:$DU$53,13,0))-CT37*VLOOKUP(CR37,Lookups!$A$3:$O$93,15),CT37-CT37*VLOOKUP(CR37,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR38<111,VLOOKUP($C38,Lookups!$T$3:$DG$93,CR$2+2),0)","v":10063.648422608043},47,{"$f":"IF(VLOOKUP(CV38,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV38,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV38<111),IF(CV38<71,CX37+CW$28*VLOOKUP(CV37,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV37,Lookups!$DH$3:$DU$53,2)+IF(CV38<64,CW$28*VLOOKUP(CV37,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV37,Lookups!$DH$3:$DU$53,13,0))-CX37*VLOOKUP(CV37,Lookups!$A$3:$O$93,15),CX37-CX37*VLOOKUP(CV37,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV38<111,VLOOKUP($C38,Lookups!$T$3:$DG$93,CV$2+2),0)","v":10321.675672885867},46,{"$f":"IF(VLOOKUP(CZ38,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ38,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ38<111),IF(CZ38<71,DB37+DA$29*VLOOKUP(CZ37,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ37,Lookups!$DH$3:$DU$53,2)+IF(CZ38<64,DA$29*VLOOKUP(CZ37,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ37,Lookups!$DH$3:$DU$53,13,0))-DB37*VLOOKUP(CZ37,Lookups!$A$3:$O$93,15),DB37-DB37*VLOOKUP(CZ37,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ38<111,VLOOKUP($C38,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":11364.41981905576},45,{"$f":"IF(VLOOKUP(DD38,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD38,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD38<111),IF(DD38<71,DF37+DE$30*VLOOKUP(DD37,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD37,Lookups!$DH$3:$DU$53,2)+IF(DD38<64,DE$30*VLOOKUP(DD37,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD37,Lookups!$DH$3:$DU$53,13,0))-DF37*VLOOKUP(DD37,Lookups!$A$3:$O$93,15),DF37-DF37*VLOOKUP(DD37,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD38<111,VLOOKUP($C38,Lookups!$T$3:$DG$93,DD$2+2),0)","v":12418.176257816398},44,{"$f":"IF(VLOOKUP(DH38,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH38,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH38<111),IF(DH38<71,DJ37+DI$31*VLOOKUP(DH37,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH37,Lookups!$DH$3:$DU$53,2)+IF(DH38<64,DI$31*VLOOKUP(DH37,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH37,Lookups!$DH$3:$DU$53,13,0))-DJ37*VLOOKUP(DH37,Lookups!$A$3:$O$93,15),DJ37-DJ37*VLOOKUP(DH37,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH38<111,VLOOKUP($C38,Lookups!$T$3:$DG$93,DH$2+2),0)","v":13483.189997284428},43,{"$f":"IF(VLOOKUP(DL38,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL38,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL38<111),IF(DL38<71,DN37+DM$32*VLOOKUP(DL37,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL37,Lookups!$DH$3:$DU$53,2)+IF(DL38<64,DM$32*VLOOKUP(DL37,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL37,Lookups!$DH$3:$DU$53,13,0))-DN37*VLOOKUP(DL37,Lookups!$A$3:$O$93,15),DN37-DN37*VLOOKUP(DL37,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL38<111,VLOOKUP($C38,Lookups!$T$3:$DG$93,DL$2+2),0)","v":14532.368434995764},42,{"$f":"IF(VLOOKUP(DP38,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP38,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP38<111),IF(DP38<71,DR37+DQ$33*VLOOKUP(DP37,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP37,Lookups!$DH$3:$DU$53,2)+IF(DP38<64,DQ$33*VLOOKUP(DP37,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP37,Lookups!$DH$3:$DU$53,13,0))-DR37*VLOOKUP(DP37,Lookups!$A$3:$O$93,15),DR37-DR37*VLOOKUP(DP37,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP38<111,VLOOKUP($C38,Lookups!$T$3:$DG$93,DP$2+2),0)","v":15560.054969669914},41,{"$f":"IF(VLOOKUP(DT38,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT38,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT38<111),IF(DT38<71,DV37+DU$34*VLOOKUP(DT37,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT37,Lookups!$DH$3:$DU$53,2)+IF(DT38<64,DU$34*VLOOKUP(DT37,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT37,Lookups!$DH$3:$DU$53,13,0))-DV37*VLOOKUP(DT37,Lookups!$A$3:$O$93,15),DV37-DV37*VLOOKUP(DT37,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT38<111,VLOOKUP($C38,Lookups!$T$3:$DG$93,DT$2+2),0)","v":14893.005420711648},40,{"$f":"IF(VLOOKUP(DX38,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX38,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX38<111),IF(DX38<71,DZ37+DY$35*VLOOKUP(DX37,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX37,Lookups!$DH$3:$DU$53,2)+IF(DX38<64,DY$35*VLOOKUP(DX37,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX37,Lookups!$DH$3:$DU$53,13,0))-DZ37*VLOOKUP(DX37,Lookups!$A$3:$O$93,15),DZ37-DZ37*VLOOKUP(DX37,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX38<111,VLOOKUP($C38,Lookups!$T$3:$DG$93,DX$2+2),0)","v":14268.048508665132},{"$f":"1+EB37","v":39},{"$f":"IF(VLOOKUP(EB38,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB38,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB38<111),IF(EB38<71,ED37+EC$36*VLOOKUP(EB37,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB37,Lookups!$DH$3:$DU$53,2)+IF(EB38<64,EC$36*VLOOKUP(EB37,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB37,Lookups!$DH$3:$DU$53,13,0))-ED37*VLOOKUP(EB37,Lookups!$A$3:$O$93,15),ED37-ED37*VLOOKUP(EB37,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB38<111,VLOOKUP($C38,Lookups!$T$3:$DG$93,EB$2+2),0)","v":13696.932032657836},{"$f":"1+EF37","v":38},{"$f":"IF(VLOOKUP(EF38,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF38,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF38<111),IF(EF38<71,EH37+EG$37*VLOOKUP(EF37,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF37,Lookups!$DH$3:$DU$53,2)+IF(EF38<64,EG$37*VLOOKUP(EF37,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF37,Lookups!$DH$3:$DU$53,13,0))-EH37*VLOOKUP(EF37,Lookups!$A$3:$O$93,15),EH37-EH37*VLOOKUP(EF37,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF38<111,VLOOKUP($C38,Lookups!$T$3:$DG$93,EF$2+2),0)","v":13176.991125060218},37,0,0,{"$f":"IF(EJ38<111,VLOOKUP($C38,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":12705.684481304677},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E39,I39,M39,Q39,U39,Y39,AC39,AG39,AK39,AO39,AS39,AW39,BA39,BE39,BI39,BM39,BQ39,BU39,BY39,CC39,CG39,CK39,CO39,CS39,CW39,DA39,DE39,DI39,DM39,DQ39)+SUM(DU39,DY39,EC39,EG39,EK39,EO39,ES39,EW39,FA39,FE39)+'Amort-Proj'!Q39+SUM(FI39,FM39,FQ39,FU39,FY39,GC39,GG39,GK39,GO39,GS39,GW39,HA39,HE39,HI39)+SUM(HM39,HQ39,HU39,HY39,IC39,IG39,IK39,IO39,IS39)","v":0},{"$error":"#DIV/0!"},2051,72,{"$f":"IF(VLOOKUP(D39,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D39,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D39<111),IF(D39<71,F38+E$4*VLOOKUP(D38,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D38,Lookups!$DH$3:$DU$53,2)+IF(D39<64,E$4*VLOOKUP(D38,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D38,Lookups!$DH$3:$DU$53,13,0))-F38*VLOOKUP(D38,Lookups!$A$3:$O$93,15),F38-F38*VLOOKUP(D38,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D39<111,VLOOKUP($C39,Lookups!$T$3:$DG$93,D$2+2),0)","v":15827.490956464815},71,{"$f":"IF(VLOOKUP(H39,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H39,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H39<111),IF(H39<71,J38+I$5*VLOOKUP(H38,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H38,Lookups!$DH$3:$DU$53,2)+IF(H39<64,I$5*VLOOKUP(H38,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H38,Lookups!$DH$3:$DU$53,13,0))-J38*VLOOKUP(H38,Lookups!$A$3:$O$93,15),J38-J38*VLOOKUP(H38,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H39<111,VLOOKUP($C39,Lookups!$T$3:$DG$93,H$2+2),0)","v":15341.271973480385},70,{"$f":"IF(VLOOKUP(L39,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L39,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L39<111),IF(L39<71,N38+M$6*VLOOKUP(L38,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L38,Lookups!$DH$3:$DU$53,2)+IF(L39<64,M$6*VLOOKUP(L38,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L38,Lookups!$DH$3:$DU$53,13,0))-N38*VLOOKUP(L38,Lookups!$A$3:$O$93,15),N38-N38*VLOOKUP(L38,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L39<111,VLOOKUP($C39,Lookups!$T$3:$DG$93,L$2+2),0)","v":14841.280701725404},69,{"$f":"IF(VLOOKUP(P39,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P39,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P39<111),IF(P39<71,R38+Q$7*VLOOKUP(P38,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P38,Lookups!$DH$3:$DU$53,2)+IF(P39<64,Q$7*VLOOKUP(P38,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P38,Lookups!$DH$3:$DU$53,13,0))-R38*VLOOKUP(P38,Lookups!$A$3:$O$93,15),R38-R38*VLOOKUP(P38,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P39<111,VLOOKUP($C39,Lookups!$T$3:$DG$93,P$2+2),0)","v":13931.006441387697},68,{"$f":"IF(VLOOKUP(T39,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T39,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T39<111),IF(T39<71,V38+U$8*VLOOKUP(T38,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T38,Lookups!$DH$3:$DU$53,2)+IF(T39<64,U$8*VLOOKUP(T38,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T38,Lookups!$DH$3:$DU$53,13,0))-V38*VLOOKUP(T38,Lookups!$A$3:$O$93,15),V38-V38*VLOOKUP(T38,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T39<111,VLOOKUP($C39,Lookups!$T$3:$DG$93,T$2+2),0)","v":13045.996675081931},67,{"$f":"IF(VLOOKUP(X39,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X39,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X39<111),IF(X39<71,Z38+Y$9*VLOOKUP(X38,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X38,Lookups!$DH$3:$DU$53,2)+IF(X39<64,Y$9*VLOOKUP(X38,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X38,Lookups!$DH$3:$DU$53,13,0))-Z38*VLOOKUP(X38,Lookups!$A$3:$O$93,15),Z38-Z38*VLOOKUP(X38,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X39<111,VLOOKUP($C39,Lookups!$T$3:$DG$93,X$2+2),0)","v":12174.055378269777},66,{"$f":"IF(VLOOKUP(AB39,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB39,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB39<111),IF(AB39<71,AD38+AC$10*VLOOKUP(AB38,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB38,Lookups!$DH$3:$DU$53,2)+IF(AB39<64,AC$10*VLOOKUP(AB38,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB38,Lookups!$DH$3:$DU$53,13,0))-AD38*VLOOKUP(AB38,Lookups!$A$3:$O$93,15),AD38-AD38*VLOOKUP(AB38,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB39<111,VLOOKUP($C39,Lookups!$T$3:$DG$93,AB$2+2),0)","v":11338.368389989084},65,{"$f":"IF(VLOOKUP(AF39,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF39,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF39<111),IF(AF39<71,AH38+AG$11*VLOOKUP(AF38,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF38,Lookups!$DH$3:$DU$53,2)+IF(AF39<64,AG$11*VLOOKUP(AF38,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF38,Lookups!$DH$3:$DU$53,13,0))-AH38*VLOOKUP(AF38,Lookups!$A$3:$O$93,15),AH38-AH38*VLOOKUP(AF38,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF39<111,VLOOKUP($C39,Lookups!$T$3:$DG$93,AF$2+2),0)","v":10525.939802897095},64,{"$f":"IF(VLOOKUP(AJ39,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ39,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ39<111),IF(AJ39<71,AL38+AK$12*VLOOKUP(AJ38,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ38,Lookups!$DH$3:$DU$53,2)+IF(AJ39<64,AK$12*VLOOKUP(AJ38,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ38,Lookups!$DH$3:$DU$53,13,0))-AL38*VLOOKUP(AJ38,Lookups!$A$3:$O$93,15),AL38-AL38*VLOOKUP(AJ38,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ39<111,VLOOKUP($C39,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":48830.813549014725},63,{"$f":"IF(VLOOKUP(AN39,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN39,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN39<111),IF(AN39<71,AP38+AO$13*VLOOKUP(AN38,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN38,Lookups!$DH$3:$DU$53,2)+IF(AN39<64,AO$13*VLOOKUP(AN38,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN38,Lookups!$DH$3:$DU$53,13,0))-AP38*VLOOKUP(AN38,Lookups!$A$3:$O$93,15),AP38-AP38*VLOOKUP(AN38,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN39<111,VLOOKUP($C39,Lookups!$T$3:$DG$93,AN$2+2),0)","v":42585.104408080559},62,{"$f":"IF(VLOOKUP(AR39,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR39,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR39<111),IF(AR39<71,AT38+AS$14*VLOOKUP(AR38,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR38,Lookups!$DH$3:$DU$53,2)+IF(AR39<64,AS$14*VLOOKUP(AR38,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR38,Lookups!$DH$3:$DU$53,13,0))-AT38*VLOOKUP(AR38,Lookups!$A$3:$O$93,15),AT38-AT38*VLOOKUP(AR38,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR39<111,VLOOKUP($C39,Lookups!$T$3:$DG$93,AR$2+2),0)","v":36694.723940702112},61,{"$f":"IF(VLOOKUP(AV39,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV39,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV39<111),IF(AV39<71,AX38+AW$15*VLOOKUP(AV38,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV38,Lookups!$DH$3:$DU$53,2)+IF(AV39<64,AW$15*VLOOKUP(AV38,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV38,Lookups!$DH$3:$DU$53,13,0))-AX38*VLOOKUP(AV38,Lookups!$A$3:$O$93,15),AX38-AX38*VLOOKUP(AV38,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV39<111,VLOOKUP($C39,Lookups!$T$3:$DG$93,AV$2+2),0)","v":32870.004915684854},60,{"$f":"IF(VLOOKUP(AZ39,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ39,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ39<111),IF(AZ39<71,BB38+BA$16*VLOOKUP(AZ38,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ38,Lookups!$DH$3:$DU$53,2)+IF(AZ39<64,BA$16*VLOOKUP(AZ38,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ38,Lookups!$DH$3:$DU$53,13,0))-BB38*VLOOKUP(AZ38,Lookups!$A$3:$O$93,15),BB38-BB38*VLOOKUP(AZ38,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ39<111,VLOOKUP($C39,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":29220.883537153848},59,{"$f":"IF(VLOOKUP(BD39,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD39,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD39<111),IF(BD39<71,BF38+BE$17*VLOOKUP(BD38,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD38,Lookups!$DH$3:$DU$53,2)+IF(BD39<64,BE$17*VLOOKUP(BD38,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD38,Lookups!$DH$3:$DU$53,13,0))-BF38*VLOOKUP(BD38,Lookups!$A$3:$O$93,15),BF38-BF38*VLOOKUP(BD38,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD39<111,VLOOKUP($C39,Lookups!$T$3:$DG$93,BD$2+2),0)","v":25739.605142639182},58,{"$f":"IF(VLOOKUP(BH39,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH39,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH39<111),IF(BH39<71,BJ38+BI$18*VLOOKUP(BH38,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH38,Lookups!$DH$3:$DU$53,2)+IF(BH39<64,BI$18*VLOOKUP(BH38,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH38,Lookups!$DH$3:$DU$53,13,0))-BJ38*VLOOKUP(BH38,Lookups!$A$3:$O$93,15),BJ38-BJ38*VLOOKUP(BH38,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH39<111,VLOOKUP($C39,Lookups!$T$3:$DG$93,BH$2+2),0)","v":22418.758356988772},57,{"$f":"IF(VLOOKUP(BL39,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL39,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL39<111),IF(BL39<71,BN38+BM$19*VLOOKUP(BL38,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL38,Lookups!$DH$3:$DU$53,2)+IF(BL39<64,BM$19*VLOOKUP(BL38,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL38,Lookups!$DH$3:$DU$53,13,0))-BN38*VLOOKUP(BL38,Lookups!$A$3:$O$93,15),BN38-BN38*VLOOKUP(BL38,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL39<111,VLOOKUP($C39,Lookups!$T$3:$DG$93,BL$2+2),0)","v":19251.259810265641},56,{"$f":"IF(VLOOKUP(BP39,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP39,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP39<111),IF(BP39<71,BR38+BQ$20*VLOOKUP(BP38,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP38,Lookups!$DH$3:$DU$53,2)+IF(BP39<64,BQ$20*VLOOKUP(BP38,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP38,Lookups!$DH$3:$DU$53,13,0))-BR38*VLOOKUP(BP38,Lookups!$A$3:$O$93,15),BR38-BR38*VLOOKUP(BP38,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP39<111,VLOOKUP($C39,Lookups!$T$3:$DG$93,BP$2+2),0)","v":17151.217931948813},55,{"$f":"IF(VLOOKUP(BT39,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT39,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT39<111),IF(BT39<71,BV38+BU$21*VLOOKUP(BT38,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT38,Lookups!$DH$3:$DU$53,2)+IF(BT39<64,BU$21*VLOOKUP(BT38,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT38,Lookups!$DH$3:$DU$53,13,0))-BV38*VLOOKUP(BT38,Lookups!$A$3:$O$93,15),BV38-BV38*VLOOKUP(BT38,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT39<111,VLOOKUP($C39,Lookups!$T$3:$DG$93,BT$2+2),0)","v":15128.387143605378},54,{"$f":"IF(VLOOKUP(BX39,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX39,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX39<111),IF(BX39<71,BZ38+BY$22*VLOOKUP(BX38,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX38,Lookups!$DH$3:$DU$53,2)+IF(BX39<64,BY$22*VLOOKUP(BX38,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX38,Lookups!$DH$3:$DU$53,13,0))-BZ38*VLOOKUP(BX38,Lookups!$A$3:$O$93,15),BZ38-BZ38*VLOOKUP(BX38,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX39<111,VLOOKUP($C39,Lookups!$T$3:$DG$93,BX$2+2),0)","v":13180.056385540047},53,{"$f":"IF(VLOOKUP(CB39,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB39,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB39<111),IF(CB39<71,CD38+CC$23*VLOOKUP(CB38,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB38,Lookups!$DH$3:$DU$53,2)+IF(CB39<64,CC$23*VLOOKUP(CB38,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB38,Lookups!$DH$3:$DU$53,13,0))-CD38*VLOOKUP(CB38,Lookups!$A$3:$O$93,15),CD38-CD38*VLOOKUP(CB38,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB39<111,VLOOKUP($C39,Lookups!$T$3:$DG$93,CB$2+2),0)","v":11303.611827435087},52,{"$f":"IF(VLOOKUP(CF39,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF39,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF39<111),IF(CF39<71,CH38+CG$24*VLOOKUP(CF38,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF38,Lookups!$DH$3:$DU$53,2)+IF(CF39<64,CG$24*VLOOKUP(CF38,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF38,Lookups!$DH$3:$DU$53,13,0))-CH38*VLOOKUP(CF38,Lookups!$A$3:$O$93,15),CH38-CH38*VLOOKUP(CF38,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF39<111,VLOOKUP($C39,Lookups!$T$3:$DG$93,CF$2+2),0)","v":9496.5333003648102},51,{"$f":"IF(VLOOKUP(CJ39,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ39,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ39<111),IF(CJ39<71,CL38+CK$25*VLOOKUP(CJ38,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ38,Lookups!$DH$3:$DU$53,2)+IF(CJ39<64,CK$25*VLOOKUP(CJ38,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ38,Lookups!$DH$3:$DU$53,13,0))-CL38*VLOOKUP(CJ38,Lookups!$A$3:$O$93,15),CL38-CL38*VLOOKUP(CJ38,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ39<111,VLOOKUP($C39,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":9783.0378696025182},50,{"$f":"IF(VLOOKUP(CN39,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN39,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN39<111),IF(CN39<71,CP38+CO$26*VLOOKUP(CN38,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN38,Lookups!$DH$3:$DU$53,2)+IF(CN39<64,CO$26*VLOOKUP(CN38,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN38,Lookups!$DH$3:$DU$53,13,0))-CP38*VLOOKUP(CN38,Lookups!$A$3:$O$93,15),CP38-CP38*VLOOKUP(CN38,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN39<111,VLOOKUP($C39,Lookups!$T$3:$DG$93,CN$2+2),0)","v":10068.659205209806},49,{"$f":"IF(VLOOKUP(CR39,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR39,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR39<111),IF(CR39<71,CT38+CS$27*VLOOKUP(CR38,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR38,Lookups!$DH$3:$DU$53,2)+IF(CR39<64,CS$27*VLOOKUP(CR38,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR38,Lookups!$DH$3:$DU$53,13,0))-CT38*VLOOKUP(CR38,Lookups!$A$3:$O$93,15),CT38-CT38*VLOOKUP(CR38,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR39<111,VLOOKUP($C39,Lookups!$T$3:$DG$93,CR$2+2),0)","v":10353.40336516087},48,{"$f":"IF(VLOOKUP(CV39,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV39,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV39<111),IF(CV39<71,CX38+CW$28*VLOOKUP(CV38,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV38,Lookups!$DH$3:$DU$53,2)+IF(CV39<64,CW$28*VLOOKUP(CV38,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV38,Lookups!$DH$3:$DU$53,13,0))-CX38*VLOOKUP(CV38,Lookups!$A$3:$O$93,15),CX38-CX38*VLOOKUP(CV38,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV39<111,VLOOKUP($C39,Lookups!$T$3:$DG$93,CV$2+2),0)","v":10637.2763826967},47,{"$f":"IF(VLOOKUP(CZ39,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ39,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ39<111),IF(CZ39<71,DB38+DA$29*VLOOKUP(CZ38,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ38,Lookups!$DH$3:$DU$53,2)+IF(CZ39<64,DA$29*VLOOKUP(CZ38,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ38,Lookups!$DH$3:$DU$53,13,0))-DB38*VLOOKUP(CZ38,Lookups!$A$3:$O$93,15),DB38-DB38*VLOOKUP(CZ38,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ39<111,VLOOKUP($C39,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":10910.011186240361},46,{"$f":"IF(VLOOKUP(DD39,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD39,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD39<111),IF(DD39<71,DF38+DE$30*VLOOKUP(DD38,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD38,Lookups!$DH$3:$DU$53,2)+IF(DD39<64,DE$30*VLOOKUP(DD38,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD38,Lookups!$DH$3:$DU$53,13,0))-DF38*VLOOKUP(DD38,Lookups!$A$3:$O$93,15),DF38-DF38*VLOOKUP(DD38,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD39<111,VLOOKUP($C39,Lookups!$T$3:$DG$93,DD$2+2),0)","v":12012.191748741938},45,{"$f":"IF(VLOOKUP(DH39,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH39,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH39<111),IF(DH39<71,DJ38+DI$31*VLOOKUP(DH38,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH38,Lookups!$DH$3:$DU$53,2)+IF(DH39<64,DI$31*VLOOKUP(DH38,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH38,Lookups!$DH$3:$DU$53,13,0))-DJ38*VLOOKUP(DH38,Lookups!$A$3:$O$93,15),DJ38-DJ38*VLOOKUP(DH38,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH39<111,VLOOKUP($C39,Lookups!$T$3:$DG$93,DH$2+2),0)","v":13126.012304511933},44,{"$f":"IF(VLOOKUP(DL39,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL39,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL39<111),IF(DL39<71,DN38+DM$32*VLOOKUP(DL38,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL38,Lookups!$DH$3:$DU$53,2)+IF(DL39<64,DM$32*VLOOKUP(DL38,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL38,Lookups!$DH$3:$DU$53,13,0))-DN38*VLOOKUP(DL38,Lookups!$A$3:$O$93,15),DN38-DN38*VLOOKUP(DL38,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL39<111,VLOOKUP($C39,Lookups!$T$3:$DG$93,DL$2+2),0)","v":14251.731827129639},43,{"$f":"IF(VLOOKUP(DP39,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP39,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP39<111),IF(DP39<71,DR38+DQ$33*VLOOKUP(DP38,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP38,Lookups!$DH$3:$DU$53,2)+IF(DP39<64,DQ$33*VLOOKUP(DP38,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP38,Lookups!$DH$3:$DU$53,13,0))-DR38*VLOOKUP(DP38,Lookups!$A$3:$O$93,15),DR38-DR38*VLOOKUP(DP38,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP39<111,VLOOKUP($C39,Lookups!$T$3:$DG$93,DP$2+2),0)","v":15360.713435790522},42,{"$f":"IF(VLOOKUP(DT39,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT39,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT39<111),IF(DT39<71,DV38+DU$34*VLOOKUP(DT38,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT38,Lookups!$DH$3:$DU$53,2)+IF(DT39<64,DU$34*VLOOKUP(DT38,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT38,Lookups!$DH$3:$DU$53,13,0))-DV38*VLOOKUP(DT38,Lookups!$A$3:$O$93,15),DV38-DV38*VLOOKUP(DT38,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT39<111,VLOOKUP($C39,Lookups!$T$3:$DG$93,DT$2+2),0)","v":16446.978102941099},41,{"$f":"IF(VLOOKUP(DX39,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX39,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX39<111),IF(DX39<71,DZ38+DY$35*VLOOKUP(DX38,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX38,Lookups!$DH$3:$DU$53,2)+IF(DX39<64,DY$35*VLOOKUP(DX38,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX38,Lookups!$DH$3:$DU$53,13,0))-DZ38*VLOOKUP(DX38,Lookups!$A$3:$O$93,15),DZ38-DZ38*VLOOKUP(DX38,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX39<111,VLOOKUP($C39,Lookups!$T$3:$DG$93,DX$2+2),0)","v":15741.906729692211},40,{"$f":"IF(VLOOKUP(EB39,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB39,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB39<111),IF(EB39<71,ED38+EC$36*VLOOKUP(EB38,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB38,Lookups!$DH$3:$DU$53,2)+IF(EB39<64,EC$36*VLOOKUP(EB38,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB38,Lookups!$DH$3:$DU$53,13,0))-ED38*VLOOKUP(EB38,Lookups!$A$3:$O$93,15),ED38-ED38*VLOOKUP(EB38,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB39<111,VLOOKUP($C39,Lookups!$T$3:$DG$93,EB$2+2),0)","v":15081.327273659042},{"$f":"1+EF38","v":39},{"$f":"IF(VLOOKUP(EF39,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF39,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF39<111),IF(EF39<71,EH38+EG$37*VLOOKUP(EF38,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF38,Lookups!$DH$3:$DU$53,2)+IF(EF39<64,EG$37*VLOOKUP(EF38,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF38,Lookups!$DH$3:$DU$53,13,0))-EH38*VLOOKUP(EF38,Lookups!$A$3:$O$93,15),EH38-EH38*VLOOKUP(EF38,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF39<111,VLOOKUP($C39,Lookups!$T$3:$DG$93,EF$2+2),0)","v":14477.657158519332},{"$f":"1+EJ38","v":38},{"$f":"IF(VLOOKUP(EJ39,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ39,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ39<111),IF(EJ39<71,EL38+EK$38*VLOOKUP(EJ38,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ38,Lookups!$DH$3:$DU$53,2)+IF(EJ39<64,EK$38*VLOOKUP(EJ38,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ38,Lookups!$DH$3:$DU$53,13,0))-EL38*VLOOKUP(EJ38,Lookups!$A$3:$O$93,15),EL38-EL38*VLOOKUP(EJ38,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ39<111,VLOOKUP($C39,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":13928.079619188649},37,0,0,{"$f":"IF(EN39<111,VLOOKUP($C39,Lookups!$T$3:$DG$93,EN$2+2),0)","v":13429.908496739043},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E40,I40,M40,Q40,U40,Y40,AC40,AG40,AK40,AO40,AS40,AW40,BA40,BE40,BI40,BM40,BQ40,BU40,BY40,CC40,CG40,CK40,CO40,CS40,CW40,DA40,DE40,DI40,DM40,DQ40)+SUM(DU40,DY40,EC40,EG40,EK40,EO40,ES40,EW40,FA40,FE40)+'Amort-Proj'!Q40+SUM(FI40,FM40,FQ40,FU40,FY40,GC40,GG40,GK40,GO40,GS40,GW40,HA40,HE40,HI40)+SUM(HM40,HQ40,HU40,HY40,IC40,IG40,IK40,IO40,IS40)","v":0},{"$error":"#DIV/0!"},2052,73,{"$f":"IF(VLOOKUP(D40,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D40,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D40<111),IF(D40<71,F39+E$4*VLOOKUP(D39,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D39,Lookups!$DH$3:$DU$53,2)+IF(D40<64,E$4*VLOOKUP(D39,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D39,Lookups!$DH$3:$DU$53,13,0))-F39*VLOOKUP(D39,Lookups!$A$3:$O$93,15),F39-F39*VLOOKUP(D39,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D40<111,VLOOKUP($C40,Lookups!$T$3:$DG$93,D$2+2),0)","v":17461.606115165734},72,{"$f":"IF(VLOOKUP(H40,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H40,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H40<111),IF(H40<71,J39+I$5*VLOOKUP(H39,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H39,Lookups!$DH$3:$DU$53,2)+IF(H40<64,I$5*VLOOKUP(H39,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H39,Lookups!$DH$3:$DU$53,13,0))-J39*VLOOKUP(H39,Lookups!$A$3:$O$93,15),J39-J39*VLOOKUP(H39,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H40<111,VLOOKUP($C40,Lookups!$T$3:$DG$93,H$2+2),0)","v":17172.827687764322},71,{"$f":"IF(VLOOKUP(L40,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L40,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L40<111),IF(L40<71,N39+M$6*VLOOKUP(L39,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L39,Lookups!$DH$3:$DU$53,2)+IF(L40<64,M$6*VLOOKUP(L39,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L39,Lookups!$DH$3:$DU$53,13,0))-N39*VLOOKUP(L39,Lookups!$A$3:$O$93,15),N39-N39*VLOOKUP(L39,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L40<111,VLOOKUP($C40,Lookups!$T$3:$DG$93,L$2+2),0)","v":16645.280091226217},70,{"$f":"IF(VLOOKUP(P40,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P40,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P40<111),IF(P40<71,R39+Q$7*VLOOKUP(P39,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P39,Lookups!$DH$3:$DU$53,2)+IF(P40<64,Q$7*VLOOKUP(P39,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P39,Lookups!$DH$3:$DU$53,13,0))-R39*VLOOKUP(P39,Lookups!$A$3:$O$93,15),R39-R39*VLOOKUP(P39,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P40<111,VLOOKUP($C40,Lookups!$T$3:$DG$93,P$2+2),0)","v":15657.5511403203},69,{"$f":"IF(VLOOKUP(T40,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T40,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T40<111),IF(T40<71,V39+U$8*VLOOKUP(T39,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T39,Lookups!$DH$3:$DU$53,2)+IF(T40<64,U$8*VLOOKUP(T39,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T39,Lookups!$DH$3:$DU$53,13,0))-V39*VLOOKUP(T39,Lookups!$A$3:$O$93,15),V39-V39*VLOOKUP(T39,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T40<111,VLOOKUP($C40,Lookups!$T$3:$DG$93,T$2+2),0)","v":14697.21179566402},68,{"$f":"IF(VLOOKUP(X40,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X40,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X40<111),IF(X40<71,Z39+Y$9*VLOOKUP(X39,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X39,Lookups!$DH$3:$DU$53,2)+IF(X40<64,Y$9*VLOOKUP(X39,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X39,Lookups!$DH$3:$DU$53,13,0))-Z39*VLOOKUP(X39,Lookups!$A$3:$O$93,15),Z39-Z39*VLOOKUP(X39,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X40<111,VLOOKUP($C40,Lookups!$T$3:$DG$93,X$2+2),0)","v":13763.526492211437},67,{"$f":"IF(VLOOKUP(AB40,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB40,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB40<111),IF(AB40<71,AD39+AC$10*VLOOKUP(AB39,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB39,Lookups!$DH$3:$DU$53,2)+IF(AB40<64,AC$10*VLOOKUP(AB39,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB39,Lookups!$DH$3:$DU$53,13,0))-AD39*VLOOKUP(AB39,Lookups!$A$3:$O$93,15),AD39-AD39*VLOOKUP(AB39,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB40<111,VLOOKUP($C40,Lookups!$T$3:$DG$93,AB$2+2),0)","v":12855.802479452885},66,{"$f":"IF(VLOOKUP(AF40,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF40,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF40<111),IF(AF40<71,AH39+AG$11*VLOOKUP(AF39,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF39,Lookups!$DH$3:$DU$53,2)+IF(AF40<64,AG$11*VLOOKUP(AF39,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF39,Lookups!$DH$3:$DU$53,13,0))-AH39*VLOOKUP(AF39,Lookups!$A$3:$O$93,15),AH39-AH39*VLOOKUP(AF39,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF40<111,VLOOKUP($C40,Lookups!$T$3:$DG$93,AF$2+2),0)","v":11973.317019828473},65,{"$f":"IF(VLOOKUP(AJ40,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ40,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ40<111),IF(AJ40<71,AL39+AK$12*VLOOKUP(AJ39,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ39,Lookups!$DH$3:$DU$53,2)+IF(AJ40<64,AK$12*VLOOKUP(AJ39,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ39,Lookups!$DH$3:$DU$53,13,0))-AL39*VLOOKUP(AJ39,Lookups!$A$3:$O$93,15),AL39-AL39*VLOOKUP(AJ39,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ40<111,VLOOKUP($C40,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":11125.91837166223},64,{"$f":"IF(VLOOKUP(AN40,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN40,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN40<111),IF(AN40<71,AP39+AO$13*VLOOKUP(AN39,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN39,Lookups!$DH$3:$DU$53,2)+IF(AN40<64,AO$13*VLOOKUP(AN39,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN39,Lookups!$DH$3:$DU$53,13,0))-AP39*VLOOKUP(AN39,Lookups!$A$3:$O$93,15),AP39-AP39*VLOOKUP(AN39,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN40<111,VLOOKUP($C40,Lookups!$T$3:$DG$93,AN$2+2),0)","v":51614.169921308559},63,{"$f":"IF(VLOOKUP(AR40,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR40,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR40<111),IF(AR40<71,AT39+AS$14*VLOOKUP(AR39,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR39,Lookups!$DH$3:$DU$53,2)+IF(AR40<64,AS$14*VLOOKUP(AR39,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR39,Lookups!$DH$3:$DU$53,13,0))-AT39*VLOOKUP(AR39,Lookups!$A$3:$O$93,15),AT39-AT39*VLOOKUP(AR39,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR40<111,VLOOKUP($C40,Lookups!$T$3:$DG$93,AR$2+2),0)","v":45012.455359341147},62,{"$f":"IF(VLOOKUP(AV40,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV40,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV40<111),IF(AV40<71,AX39+AW$15*VLOOKUP(AV39,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV39,Lookups!$DH$3:$DU$53,2)+IF(AV40<64,AW$15*VLOOKUP(AV39,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV39,Lookups!$DH$3:$DU$53,13,0))-AX39*VLOOKUP(AV39,Lookups!$A$3:$O$93,15),AX39-AX39*VLOOKUP(AV39,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV40<111,VLOOKUP($C40,Lookups!$T$3:$DG$93,AV$2+2),0)","v":38786.323205322129},61,{"$f":"IF(VLOOKUP(AZ40,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ40,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ40<111),IF(AZ40<71,BB39+BA$16*VLOOKUP(AZ39,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ39,Lookups!$DH$3:$DU$53,2)+IF(AZ40<64,BA$16*VLOOKUP(AZ39,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ39,Lookups!$DH$3:$DU$53,13,0))-BB39*VLOOKUP(AZ39,Lookups!$A$3:$O$93,15),BB39-BB39*VLOOKUP(AZ39,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ40<111,VLOOKUP($C40,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":34743.595195878886},60,{"$f":"IF(VLOOKUP(BD40,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD40,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD40<111),IF(BD40<71,BF39+BE$17*VLOOKUP(BD39,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD39,Lookups!$DH$3:$DU$53,2)+IF(BD40<64,BE$17*VLOOKUP(BD39,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD39,Lookups!$DH$3:$DU$53,13,0))-BF39*VLOOKUP(BD39,Lookups!$A$3:$O$93,15),BF39-BF39*VLOOKUP(BD39,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD40<111,VLOOKUP($C40,Lookups!$T$3:$DG$93,BD$2+2),0)","v":30886.473898771615},59,{"$f":"IF(VLOOKUP(BH40,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH40,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH40<111),IF(BH40<71,BJ39+BI$18*VLOOKUP(BH39,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH39,Lookups!$DH$3:$DU$53,2)+IF(BH40<64,BI$18*VLOOKUP(BH39,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH39,Lookups!$DH$3:$DU$53,13,0))-BJ39*VLOOKUP(BH39,Lookups!$A$3:$O$93,15),BJ39-BJ39*VLOOKUP(BH39,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH40<111,VLOOKUP($C40,Lookups!$T$3:$DG$93,BH$2+2),0)","v":27206.762635769614},58,{"$f":"IF(VLOOKUP(BL40,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL40,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL40<111),IF(BL40<71,BN39+BM$19*VLOOKUP(BL39,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL39,Lookups!$DH$3:$DU$53,2)+IF(BL40<64,BM$19*VLOOKUP(BL39,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL39,Lookups!$DH$3:$DU$53,13,0))-BN39*VLOOKUP(BL39,Lookups!$A$3:$O$93,15),BN39-BN39*VLOOKUP(BL39,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL40<111,VLOOKUP($C40,Lookups!$T$3:$DG$93,BL$2+2),0)","v":23696.627583337129},57,{"$f":"IF(VLOOKUP(BP40,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP40,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP40<111),IF(BP40<71,BR39+BQ$20*VLOOKUP(BP39,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP39,Lookups!$DH$3:$DU$53,2)+IF(BP40<64,BQ$20*VLOOKUP(BP39,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP39,Lookups!$DH$3:$DU$53,13,0))-BR39*VLOOKUP(BP39,Lookups!$A$3:$O$93,15),BR39-BR39*VLOOKUP(BP39,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP40<111,VLOOKUP($C40,Lookups!$T$3:$DG$93,BP$2+2),0)","v":20348.581619450782},56,{"$f":"IF(VLOOKUP(BT40,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT40,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT40<111),IF(BT40<71,BV39+BU$21*VLOOKUP(BT39,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT39,Lookups!$DH$3:$DU$53,2)+IF(BT40<64,BU$21*VLOOKUP(BT39,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT39,Lookups!$DH$3:$DU$53,13,0))-BV39*VLOOKUP(BT39,Lookups!$A$3:$O$93,15),BV39-BV39*VLOOKUP(BT39,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT40<111,VLOOKUP($C40,Lookups!$T$3:$DG$93,BT$2+2),0)","v":18128.837354069896},55,{"$f":"IF(VLOOKUP(BX40,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX40,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX40<111),IF(BX40<71,BZ39+BY$22*VLOOKUP(BX39,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX39,Lookups!$DH$3:$DU$53,2)+IF(BX40<64,BY$22*VLOOKUP(BX39,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX39,Lookups!$DH$3:$DU$53,13,0))-BZ39*VLOOKUP(BX39,Lookups!$A$3:$O$93,15),BZ39-BZ39*VLOOKUP(BX39,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX40<111,VLOOKUP($C40,Lookups!$T$3:$DG$93,BX$2+2),0)","v":15990.705210790884},54,{"$f":"IF(VLOOKUP(CB40,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB40,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB40<111),IF(CB40<71,CD39+CC$23*VLOOKUP(CB39,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB39,Lookups!$DH$3:$DU$53,2)+IF(CB40<64,CC$23*VLOOKUP(CB39,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB39,Lookups!$DH$3:$DU$53,13,0))-CD39*VLOOKUP(CB39,Lookups!$A$3:$O$93,15),CD39-CD39*VLOOKUP(CB39,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB40<111,VLOOKUP($C40,Lookups!$T$3:$DG$93,CB$2+2),0)","v":13931.319599515829},53,{"$f":"IF(VLOOKUP(CF40,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF40,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF40<111),IF(CF40<71,CH39+CG$24*VLOOKUP(CF39,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF39,Lookups!$DH$3:$DU$53,2)+IF(CF40<64,CG$24*VLOOKUP(CF39,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF39,Lookups!$DH$3:$DU$53,13,0))-CH39*VLOOKUP(CF39,Lookups!$A$3:$O$93,15),CH39-CH39*VLOOKUP(CF39,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF40<111,VLOOKUP($C40,Lookups!$T$3:$DG$93,CF$2+2),0)","v":11947.917701598886},52,{"$f":"IF(VLOOKUP(CJ40,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ40,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ40<111),IF(CJ40<71,CL39+CK$25*VLOOKUP(CJ39,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ39,Lookups!$DH$3:$DU$53,2)+IF(CJ40<64,CK$25*VLOOKUP(CJ39,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ39,Lookups!$DH$3:$DU$53,13,0))-CL39*VLOOKUP(CJ39,Lookups!$A$3:$O$93,15),CL39-CL39*VLOOKUP(CJ39,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ40<111,VLOOKUP($C40,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":10037.835698485604},51,{"$f":"IF(VLOOKUP(CN40,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN40,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN40<111),IF(CN40<71,CP39+CO$26*VLOOKUP(CN39,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN39,Lookups!$DH$3:$DU$53,2)+IF(CN40<64,CO$26*VLOOKUP(CN39,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN39,Lookups!$DH$3:$DU$53,13,0))-CP39*VLOOKUP(CN39,Lookups!$A$3:$O$93,15),CP39-CP39*VLOOKUP(CN39,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN40<111,VLOOKUP($C40,Lookups!$T$3:$DG$93,CN$2+2),0)","v":10340.671028169862},50,{"$f":"IF(VLOOKUP(CR40,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR40,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR40<111),IF(CR40<71,CT39+CS$27*VLOOKUP(CR39,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR39,Lookups!$DH$3:$DU$53,2)+IF(CR40<64,CS$27*VLOOKUP(CR39,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR39,Lookups!$DH$3:$DU$53,13,0))-CT39*VLOOKUP(CR39,Lookups!$A$3:$O$93,15),CT39-CT39*VLOOKUP(CR39,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR40<111,VLOOKUP($C40,Lookups!$T$3:$DG$93,CR$2+2),0)","v":10642.572779906764},49,{"$f":"IF(VLOOKUP(CV40,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV40,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV40<111),IF(CV40<71,CX39+CW$28*VLOOKUP(CV39,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV39,Lookups!$DH$3:$DU$53,2)+IF(CV40<64,CW$28*VLOOKUP(CV39,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV39,Lookups!$DH$3:$DU$53,13,0))-CX39*VLOOKUP(CV39,Lookups!$A$3:$O$93,15),CX39-CX39*VLOOKUP(CV39,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV40<111,VLOOKUP($C40,Lookups!$T$3:$DG$93,CV$2+2),0)","v":10943.547356975039},48,{"$f":"IF(VLOOKUP(CZ40,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ40,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ40<111),IF(CZ40<71,DB39+DA$29*VLOOKUP(CZ39,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ39,Lookups!$DH$3:$DU$53,2)+IF(CZ40<64,DA$29*VLOOKUP(CZ39,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ39,Lookups!$DH$3:$DU$53,13,0))-DB39*VLOOKUP(CZ39,Lookups!$A$3:$O$93,15),DB39-DB39*VLOOKUP(CZ39,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ40<111,VLOOKUP($C40,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":11243.601136510411},47,{"$f":"IF(VLOOKUP(DD40,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD40,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD40<111),IF(DD40<71,DF39+DE$30*VLOOKUP(DD39,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD39,Lookups!$DH$3:$DU$53,2)+IF(DD40<64,DE$30*VLOOKUP(DD39,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD39,Lookups!$DH$3:$DU$53,13,0))-DF39*VLOOKUP(DD39,Lookups!$A$3:$O$93,15),DF39-DF39*VLOOKUP(DD39,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD40<111,VLOOKUP($C40,Lookups!$T$3:$DG$93,DD$2+2),0)","v":11531.881823856062},46,{"$f":"IF(VLOOKUP(DH40,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH40,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH40<111),IF(DH40<71,DJ39+DI$31*VLOOKUP(DH39,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH39,Lookups!$DH$3:$DU$53,2)+IF(DH40<64,DI$31*VLOOKUP(DH39,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH39,Lookups!$DH$3:$DU$53,13,0))-DJ39*VLOOKUP(DH39,Lookups!$A$3:$O$93,15),DJ39-DJ39*VLOOKUP(DH39,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH40<111,VLOOKUP($C40,Lookups!$T$3:$DG$93,DH$2+2),0)","v":12696.886678420227},45,{"$f":"IF(VLOOKUP(DL40,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL40,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL40<111),IF(DL40<71,DN39+DM$32*VLOOKUP(DL39,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL39,Lookups!$DH$3:$DU$53,2)+IF(DL40<64,DM$32*VLOOKUP(DL39,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL39,Lookups!$DH$3:$DU$53,13,0))-DN39*VLOOKUP(DL39,Lookups!$A$3:$O$93,15),DN39-DN39*VLOOKUP(DL39,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL40<111,VLOOKUP($C40,Lookups!$T$3:$DG$93,DL$2+2),0)","v":13874.195005869113},44,{"$f":"IF(VLOOKUP(DP40,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP40,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP40<111),IF(DP40<71,DR39+DQ$33*VLOOKUP(DP39,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP39,Lookups!$DH$3:$DU$53,2)+IF(DP40<64,DQ$33*VLOOKUP(DP39,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP39,Lookups!$DH$3:$DU$53,13,0))-DR39*VLOOKUP(DP39,Lookups!$A$3:$O$93,15),DR39-DR39*VLOOKUP(DP39,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP40<111,VLOOKUP($C40,Lookups!$T$3:$DG$93,DP$2+2),0)","v":15064.080541276027},43,{"$f":"IF(VLOOKUP(DT40,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT40,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT40<111),IF(DT40<71,DV39+DU$34*VLOOKUP(DT39,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT39,Lookups!$DH$3:$DU$53,2)+IF(DT40<64,DU$34*VLOOKUP(DT39,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT39,Lookups!$DH$3:$DU$53,13,0))-DV39*VLOOKUP(DT39,Lookups!$A$3:$O$93,15),DV39-DV39*VLOOKUP(DT39,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT40<111,VLOOKUP($C40,Lookups!$T$3:$DG$93,DT$2+2),0)","v":16236.274101630581},42,{"$f":"IF(VLOOKUP(DX40,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX40,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX40<111),IF(DX40<71,DZ39+DY$35*VLOOKUP(DX39,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX39,Lookups!$DH$3:$DU$53,2)+IF(DX40<64,DY$35*VLOOKUP(DX39,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX39,Lookups!$DH$3:$DU$53,13,0))-DZ39*VLOOKUP(DX39,Lookups!$A$3:$O$93,15),DZ39-DZ39*VLOOKUP(DX39,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX40<111,VLOOKUP($C40,Lookups!$T$3:$DG$93,DX$2+2),0)","v":17384.455854808741},41,{"$f":"IF(VLOOKUP(EB40,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB40,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB40<111),IF(EB40<71,ED39+EC$36*VLOOKUP(EB39,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB39,Lookups!$DH$3:$DU$53,2)+IF(EB40<64,EC$36*VLOOKUP(EB39,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB39,Lookups!$DH$3:$DU$53,13,0))-ED39*VLOOKUP(EB39,Lookups!$A$3:$O$93,15),ED39-ED39*VLOOKUP(EB39,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB40<111,VLOOKUP($C40,Lookups!$T$3:$DG$93,EB$2+2),0)","v":16639.195413284666},40,{"$f":"IF(VLOOKUP(EF40,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF40,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF40<111),IF(EF40<71,EH39+EG$37*VLOOKUP(EF39,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF39,Lookups!$DH$3:$DU$53,2)+IF(EF40<64,EG$37*VLOOKUP(EF39,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF39,Lookups!$DH$3:$DU$53,13,0))-EH39*VLOOKUP(EF39,Lookups!$A$3:$O$93,15),EH39-EH39*VLOOKUP(EF39,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF40<111,VLOOKUP($C40,Lookups!$T$3:$DG$93,EF$2+2),0)","v":15940.962928257606},{"$f":"1+EJ39","v":39},{"$f":"IF(VLOOKUP(EJ40,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ40,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ40<111),IF(EJ40<71,EL39+EK$38*VLOOKUP(EJ39,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ39,Lookups!$DH$3:$DU$53,2)+IF(EJ40<64,EK$38*VLOOKUP(EJ39,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ39,Lookups!$DH$3:$DU$53,13,0))-EL39*VLOOKUP(EJ39,Lookups!$A$3:$O$93,15),EL39-EL39*VLOOKUP(EJ39,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ40<111,VLOOKUP($C40,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":15302.883616554933},{"$f":"1+EN39","v":38},{"$f":"IF(VLOOKUP(EN40,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN40,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN40<111),IF(EN40<71,EP39+EO$39*VLOOKUP(EN39,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN39,Lookups!$DH$3:$DU$53,2)+IF(EN40<64,EO$39*VLOOKUP(EN39,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN39,Lookups!$DH$3:$DU$53,13,0))-EP39*VLOOKUP(EN39,Lookups!$A$3:$O$93,15),EP39-EP39*VLOOKUP(EN39,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN40<111,VLOOKUP($C40,Lookups!$T$3:$DG$93,EN$2+2),0)","v":14721.980157482401},37,0,0,{"$f":"IF(ER40<111,VLOOKUP($C40,Lookups!$T$3:$DG$93,ER$2+2),0)","v":14195.413281053166},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E41,I41,M41,Q41,U41,Y41,AC41,AG41,AK41,AO41,AS41,AW41,BA41,BE41,BI41,BM41,BQ41,BU41,BY41,CC41,CG41,CK41,CO41,CS41,CW41,DA41,DE41,DI41,DM41,DQ41)+SUM(DU41,DY41,EC41,EG41,EK41,EO41,ES41,EW41,FA41,FE41)+'Amort-Proj'!Q41+SUM(FI41,FM41,FQ41,FU41,FY41,GC41,GG41,GK41,GO41,GS41,GW41,HA41,HE41,HI41)+SUM(HM41,HQ41,HU41,HY41,IC41,IG41,IK41,IO41,IS41)","v":0},{"$error":"#DIV/0!"},2053,74,{"$f":"IF(VLOOKUP(D41,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D41,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D41<111),IF(D41<71,F40+E$4*VLOOKUP(D40,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D40,Lookups!$DH$3:$DU$53,2)+IF(D41<64,E$4*VLOOKUP(D40,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D40,Lookups!$DH$3:$DU$53,13,0))-F40*VLOOKUP(D40,Lookups!$A$3:$O$93,15),F40-F40*VLOOKUP(D40,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D41<111,VLOOKUP($C41,Lookups!$T$3:$DG$93,D$2+2),0)","v":19245.768448803123},73,{"$f":"IF(VLOOKUP(H41,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H41,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H41<111),IF(H41<71,J40+I$5*VLOOKUP(H40,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H40,Lookups!$DH$3:$DU$53,2)+IF(H41<64,I$5*VLOOKUP(H40,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H40,Lookups!$DH$3:$DU$53,13,0))-J40*VLOOKUP(H40,Lookups!$A$3:$O$93,15),J40-J40*VLOOKUP(H40,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H41<111,VLOOKUP($C41,Lookups!$T$3:$DG$93,H$2+2),0)","v":18945.842634954821},72,{"$f":"IF(VLOOKUP(L41,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L41,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L41<111),IF(L41<71,N40+M$6*VLOOKUP(L40,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L40,Lookups!$DH$3:$DU$53,2)+IF(L41<64,M$6*VLOOKUP(L40,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L40,Lookups!$DH$3:$DU$53,13,0))-N40*VLOOKUP(L40,Lookups!$A$3:$O$93,15),N40-N40*VLOOKUP(L40,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L41<111,VLOOKUP($C41,Lookups!$T$3:$DG$93,L$2+2),0)","v":18632.518041224288},71,{"$f":"IF(VLOOKUP(P41,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P41,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P41<111),IF(P41<71,R40+Q$7*VLOOKUP(P40,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P40,Lookups!$DH$3:$DU$53,2)+IF(P41<64,Q$7*VLOOKUP(P40,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P40,Lookups!$DH$3:$DU$53,13,0))-R40*VLOOKUP(P40,Lookups!$A$3:$O$93,15),R40-R40*VLOOKUP(P40,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P41<111,VLOOKUP($C41,Lookups!$T$3:$DG$93,P$2+2),0)","v":17560.770496243658},70,{"$f":"IF(VLOOKUP(T41,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T41,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T41<111),IF(T41<71,V40+U$8*VLOOKUP(T40,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T40,Lookups!$DH$3:$DU$53,2)+IF(T41<64,U$8*VLOOKUP(T40,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T40,Lookups!$DH$3:$DU$53,13,0))-V40*VLOOKUP(T40,Lookups!$A$3:$O$93,15),V40-V40*VLOOKUP(T40,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T41<111,VLOOKUP($C41,Lookups!$T$3:$DG$93,T$2+2),0)","v":16518.716453037916},69,{"$f":"IF(VLOOKUP(X41,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X41,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X41<111),IF(X41<71,Z40+Y$9*VLOOKUP(X40,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X40,Lookups!$DH$3:$DU$53,2)+IF(X41<64,Y$9*VLOOKUP(X40,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X40,Lookups!$DH$3:$DU$53,13,0))-Z40*VLOOKUP(X40,Lookups!$A$3:$O$93,15),Z40-Z40*VLOOKUP(X40,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X41<111,VLOOKUP($C41,Lookups!$T$3:$DG$93,X$2+2),0)","v":15505.55844442554},68,{"$f":"IF(VLOOKUP(AB41,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB41,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB41<111),IF(AB41<71,AD40+AC$10*VLOOKUP(AB40,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB40,Lookups!$DH$3:$DU$53,2)+IF(AB41<64,AC$10*VLOOKUP(AB40,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB40,Lookups!$DH$3:$DU$53,13,0))-AD40*VLOOKUP(AB40,Lookups!$A$3:$O$93,15),AD40-AD40*VLOOKUP(AB40,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB41<111,VLOOKUP($C41,Lookups!$T$3:$DG$93,AB$2+2),0)","v":14534.283975775277},67,{"$f":"IF(VLOOKUP(AF41,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF41,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF41<111),IF(AF41<71,AH40+AG$11*VLOOKUP(AF40,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF40,Lookups!$DH$3:$DU$53,2)+IF(AF41<64,AG$11*VLOOKUP(AF40,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF40,Lookups!$DH$3:$DU$53,13,0))-AH40*VLOOKUP(AF40,Lookups!$A$3:$O$93,15),AH40-AH40*VLOOKUP(AF40,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF41<111,VLOOKUP($C41,Lookups!$T$3:$DG$93,AF$2+2),0)","v":13575.727418302247},66,{"$f":"IF(VLOOKUP(AJ41,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ41,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ41<111),IF(AJ41<71,AL40+AK$12*VLOOKUP(AJ40,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ40,Lookups!$DH$3:$DU$53,2)+IF(AJ41<64,AK$12*VLOOKUP(AJ40,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ40,Lookups!$DH$3:$DU$53,13,0))-AL40*VLOOKUP(AJ40,Lookups!$A$3:$O$93,15),AL40-AL40*VLOOKUP(AJ40,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ41<111,VLOOKUP($C41,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":12655.796089958696},65,{"$f":"IF(VLOOKUP(AN41,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN41,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN41<111),IF(AN41<71,AP40+AO$13*VLOOKUP(AN40,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN40,Lookups!$DH$3:$DU$53,2)+IF(AN41<64,AO$13*VLOOKUP(AN40,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN40,Lookups!$DH$3:$DU$53,13,0))-AP40*VLOOKUP(AN40,Lookups!$A$3:$O$93,15),AP40-AP40*VLOOKUP(AN40,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN41<111,VLOOKUP($C41,Lookups!$T$3:$DG$93,AN$2+2),0)","v":11760.095718846977},64,{"$f":"IF(VLOOKUP(AR41,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR41,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR41<111),IF(AR41<71,AT40+AS$14*VLOOKUP(AR40,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR40,Lookups!$DH$3:$DU$53,2)+IF(AR41<64,AS$14*VLOOKUP(AR40,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR40,Lookups!$DH$3:$DU$53,13,0))-AT40*VLOOKUP(AR40,Lookups!$A$3:$O$93,15),AT40-AT40*VLOOKUP(AR40,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR41<111,VLOOKUP($C41,Lookups!$T$3:$DG$93,AR$2+2),0)","v":54556.177606823141},63,{"$f":"IF(VLOOKUP(AV41,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV41,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV41<111),IF(AV41<71,AX40+AW$15*VLOOKUP(AV40,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV40,Lookups!$DH$3:$DU$53,2)+IF(AV41<64,AW$15*VLOOKUP(AV40,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV40,Lookups!$DH$3:$DU$53,13,0))-AX40*VLOOKUP(AV40,Lookups!$A$3:$O$93,15),AX40-AX40*VLOOKUP(AV40,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV41<111,VLOOKUP($C41,Lookups!$T$3:$DG$93,AV$2+2),0)","v":47578.165314823593},62,{"$f":"IF(VLOOKUP(AZ41,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ41,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ41<111),IF(AZ41<71,BB40+BA$16*VLOOKUP(AZ40,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ40,Lookups!$DH$3:$DU$53,2)+IF(AZ41<64,BA$16*VLOOKUP(AZ40,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ40,Lookups!$DH$3:$DU$53,13,0))-BB40*VLOOKUP(AZ40,Lookups!$A$3:$O$93,15),BB40-BB40*VLOOKUP(AZ40,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ41<111,VLOOKUP($C41,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":40997.143628025486},61,{"$f":"IF(VLOOKUP(BD41,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD41,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD41<111),IF(BD41<71,BF40+BE$17*VLOOKUP(BD40,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD40,Lookups!$DH$3:$DU$53,2)+IF(BD41<64,BE$17*VLOOKUP(BD40,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD40,Lookups!$DH$3:$DU$53,13,0))-BF40*VLOOKUP(BD40,Lookups!$A$3:$O$93,15),BF40-BF40*VLOOKUP(BD40,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD41<111,VLOOKUP($C41,Lookups!$T$3:$DG$93,BD$2+2),0)","v":36723.980122043984},60,{"$f":"IF(VLOOKUP(BH41,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH41,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH41<111),IF(BH41<71,BJ40+BI$18*VLOOKUP(BH40,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH40,Lookups!$DH$3:$DU$53,2)+IF(BH41<64,BI$18*VLOOKUP(BH40,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH40,Lookups!$DH$3:$DU$53,13,0))-BJ40*VLOOKUP(BH40,Lookups!$A$3:$O$93,15),BJ40-BJ40*VLOOKUP(BH40,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH41<111,VLOOKUP($C41,Lookups!$T$3:$DG$93,BH$2+2),0)","v":32647.002911001597},59,{"$f":"IF(VLOOKUP(BL41,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL41,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL41<111),IF(BL41<71,BN40+BM$19*VLOOKUP(BL40,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL40,Lookups!$DH$3:$DU$53,2)+IF(BL41<64,BM$19*VLOOKUP(BL40,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL40,Lookups!$DH$3:$DU$53,13,0))-BN40*VLOOKUP(BL40,Lookups!$A$3:$O$93,15),BN40-BN40*VLOOKUP(BL40,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL41<111,VLOOKUP($C41,Lookups!$T$3:$DG$93,BL$2+2),0)","v":28757.548106008478},58,{"$f":"IF(VLOOKUP(BP41,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP41,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP41<111),IF(BP41<71,BR40+BQ$20*VLOOKUP(BP40,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP40,Lookups!$DH$3:$DU$53,2)+IF(BP41<64,BQ$20*VLOOKUP(BP40,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP40,Lookups!$DH$3:$DU$53,13,0))-BR40*VLOOKUP(BP40,Lookups!$A$3:$O$93,15),BR40-BR40*VLOOKUP(BP40,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP41<111,VLOOKUP($C41,Lookups!$T$3:$DG$93,BP$2+2),0)","v":25047.335355587344},57,{"$f":"IF(VLOOKUP(BT41,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT41,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT41<111),IF(BT41<71,BV40+BU$21*VLOOKUP(BT40,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT40,Lookups!$DH$3:$DU$53,2)+IF(BT41<64,BU$21*VLOOKUP(BT40,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT40,Lookups!$DH$3:$DU$53,13,0))-BV40*VLOOKUP(BT40,Lookups!$A$3:$O$93,15),BV40-BV40*VLOOKUP(BT40,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT41<111,VLOOKUP($C41,Lookups!$T$3:$DG$93,BT$2+2),0)","v":21508.450771759475},56,{"$f":"IF(VLOOKUP(BX41,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX41,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX41<111),IF(BX41<71,BZ40+BY$22*VLOOKUP(BX40,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX40,Lookups!$DH$3:$DU$53,2)+IF(BX41<64,BY$22*VLOOKUP(BX40,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX40,Lookups!$DH$3:$DU$53,13,0))-BZ40*VLOOKUP(BX40,Lookups!$A$3:$O$93,15),BZ40-BZ40*VLOOKUP(BX40,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX41<111,VLOOKUP($C41,Lookups!$T$3:$DG$93,BX$2+2),0)","v":19162.181083251879},55,{"$f":"IF(VLOOKUP(CB41,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB41,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB41<111),IF(CB41<71,CD40+CC$23*VLOOKUP(CB40,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB40,Lookups!$DH$3:$DU$53,2)+IF(CB41<64,CC$23*VLOOKUP(CB40,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB40,Lookups!$DH$3:$DU$53,13,0))-CD40*VLOOKUP(CB40,Lookups!$A$3:$O$93,15),CD40-CD40*VLOOKUP(CB40,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB41<111,VLOOKUP($C41,Lookups!$T$3:$DG$93,CB$2+2),0)","v":16902.175407805964},54,{"$f":"IF(VLOOKUP(CF41,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF41,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF41<111),IF(CF41<71,CH40+CG$24*VLOOKUP(CF40,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF40,Lookups!$DH$3:$DU$53,2)+IF(CF41<64,CG$24*VLOOKUP(CF40,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF40,Lookups!$DH$3:$DU$53,13,0))-CH40*VLOOKUP(CF40,Lookups!$A$3:$O$93,15),CH40-CH40*VLOOKUP(CF40,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF41<111,VLOOKUP($C41,Lookups!$T$3:$DG$93,CF$2+2),0)","v":14725.404816688231},53,{"$f":"IF(VLOOKUP(CJ41,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ41,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ41<111),IF(CJ41<71,CL40+CK$25*VLOOKUP(CJ40,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ40,Lookups!$DH$3:$DU$53,2)+IF(CJ41<64,CK$25*VLOOKUP(CJ40,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ40,Lookups!$DH$3:$DU$53,13,0))-CL40*VLOOKUP(CJ40,Lookups!$A$3:$O$93,15),CL40-CL40*VLOOKUP(CJ40,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ41<111,VLOOKUP($C41,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":12628.949010590022},52,{"$f":"IF(VLOOKUP(CN41,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN41,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN41<111),IF(CN41<71,CP40+CO$26*VLOOKUP(CN40,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN40,Lookups!$DH$3:$DU$53,2)+IF(CN41<64,CO$26*VLOOKUP(CN40,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN40,Lookups!$DH$3:$DU$53,13,0))-CP40*VLOOKUP(CN40,Lookups!$A$3:$O$93,15),CP40-CP40*VLOOKUP(CN40,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN41<111,VLOOKUP($C41,Lookups!$T$3:$DG$93,CN$2+2),0)","v":10609.992333299282},51,{"$f":"IF(VLOOKUP(CR41,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR41,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR41<111),IF(CR41<71,CT40+CS$27*VLOOKUP(CR40,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR40,Lookups!$DH$3:$DU$53,2)+IF(CR41<64,CS$27*VLOOKUP(CR40,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR40,Lookups!$DH$3:$DU$53,13,0))-CT40*VLOOKUP(CR40,Lookups!$A$3:$O$93,15),CT40-CT40*VLOOKUP(CR40,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR41<111,VLOOKUP($C41,Lookups!$T$3:$DG$93,CR$2+2),0)","v":10930.089276775543},50,{"$f":"IF(VLOOKUP(CV41,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV41,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV41<111),IF(CV41<71,CX40+CW$28*VLOOKUP(CV40,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV40,Lookups!$DH$3:$DU$53,2)+IF(CV41<64,CW$28*VLOOKUP(CV40,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV40,Lookups!$DH$3:$DU$53,13,0))-CX40*VLOOKUP(CV40,Lookups!$A$3:$O$93,15),CX40-CX40*VLOOKUP(CV40,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV41<111,VLOOKUP($C41,Lookups!$T$3:$DG$93,CV$2+2),0)","v":11249.199428361449},49,{"$f":"IF(VLOOKUP(CZ41,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ41,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ41<111),IF(CZ41<71,DB40+DA$29*VLOOKUP(CZ40,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ40,Lookups!$DH$3:$DU$53,2)+IF(CZ41<64,DA$29*VLOOKUP(CZ40,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ40,Lookups!$DH$3:$DU$53,13,0))-DB40*VLOOKUP(CZ40,Lookups!$A$3:$O$93,15),DB40-DB40*VLOOKUP(CZ40,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ41<111,VLOOKUP($C41,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":11567.329556322617},48,{"$f":"IF(VLOOKUP(DD41,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD41,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD41<111),IF(DD41<71,DF40+DE$30*VLOOKUP(DD40,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD40,Lookups!$DH$3:$DU$53,2)+IF(DD41<64,DE$30*VLOOKUP(DD40,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD40,Lookups!$DH$3:$DU$53,13,0))-DF40*VLOOKUP(DD40,Lookups!$A$3:$O$93,15),DF40-DF40*VLOOKUP(DD40,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD41<111,VLOOKUP($C41,Lookups!$T$3:$DG$93,DD$2+2),0)","v":11884.486401291504},47,{"$f":"IF(VLOOKUP(DH41,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH41,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH41<111),IF(DH41<71,DJ40+DI$31*VLOOKUP(DH40,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH40,Lookups!$DH$3:$DU$53,2)+IF(DH41<64,DI$31*VLOOKUP(DH40,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH40,Lookups!$DH$3:$DU$53,13,0))-DJ40*VLOOKUP(DH40,Lookups!$A$3:$O$93,15),DJ40-DJ40*VLOOKUP(DH40,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH41<111,VLOOKUP($C41,Lookups!$T$3:$DG$93,DH$2+2),0)","v":12189.199087815856},46,{"$f":"IF(VLOOKUP(DL41,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL41,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL41<111),IF(DL41<71,DN40+DM$32*VLOOKUP(DL40,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL40,Lookups!$DH$3:$DU$53,2)+IF(DL41<64,DM$32*VLOOKUP(DL40,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL40,Lookups!$DH$3:$DU$53,13,0))-DN40*VLOOKUP(DL40,Lookups!$A$3:$O$93,15),DN40-DN40*VLOOKUP(DL40,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL41<111,VLOOKUP($C41,Lookups!$T$3:$DG$93,DL$2+2),0)","v":13420.60921909018},45,{"$f":"IF(VLOOKUP(DP41,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP41,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP41<111),IF(DP41<71,DR40+DQ$33*VLOOKUP(DP40,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP40,Lookups!$DH$3:$DU$53,2)+IF(DP41<64,DQ$33*VLOOKUP(DP40,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP40,Lookups!$DH$3:$DU$53,13,0))-DR40*VLOOKUP(DP40,Lookups!$A$3:$O$93,15),DR40-DR40*VLOOKUP(DP40,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP41<111,VLOOKUP($C41,Lookups!$T$3:$DG$93,DP$2+2),0)","v":14665.024121203651},44,{"$f":"IF(VLOOKUP(DT41,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT41,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT41<111),IF(DT41<71,DV40+DU$34*VLOOKUP(DT40,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT40,Lookups!$DH$3:$DU$53,2)+IF(DT41<64,DU$34*VLOOKUP(DT40,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT40,Lookups!$DH$3:$DU$53,13,0))-DV40*VLOOKUP(DT40,Lookups!$A$3:$O$93,15),DV40-DV40*VLOOKUP(DT40,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT41<111,VLOOKUP($C41,Lookups!$T$3:$DG$93,DT$2+2),0)","v":15922.73313212876},43,{"$f":"IF(VLOOKUP(DX41,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX41,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX41<111),IF(DX41<71,DZ40+DY$35*VLOOKUP(DX40,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX40,Lookups!$DH$3:$DU$53,2)+IF(DX41<64,DY$35*VLOOKUP(DX40,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX40,Lookups!$DH$3:$DU$53,13,0))-DZ40*VLOOKUP(DX40,Lookups!$A$3:$O$93,15),DZ40-DZ40*VLOOKUP(DX40,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX41<111,VLOOKUP($C41,Lookups!$T$3:$DG$93,DX$2+2),0)","v":17161.741725423522},42,{"$f":"IF(VLOOKUP(EB41,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB41,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB41<111),IF(EB41<71,ED40+EC$36*VLOOKUP(EB40,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB40,Lookups!$DH$3:$DU$53,2)+IF(EB41<64,EC$36*VLOOKUP(EB40,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB40,Lookups!$DH$3:$DU$53,13,0))-ED40*VLOOKUP(EB40,Lookups!$A$3:$O$93,15),ED40-ED40*VLOOKUP(EB40,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB41<111,VLOOKUP($C41,Lookups!$T$3:$DG$93,EB$2+2),0)","v":18375.369838532839},41,{"$f":"IF(VLOOKUP(EF41,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF41,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF41<111),IF(EF41<71,EH40+EG$37*VLOOKUP(EF40,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF40,Lookups!$DH$3:$DU$53,2)+IF(EF41<64,EG$37*VLOOKUP(EF40,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF40,Lookups!$DH$3:$DU$53,13,0))-EH40*VLOOKUP(EF40,Lookups!$A$3:$O$93,15),EH40-EH40*VLOOKUP(EF40,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF41<111,VLOOKUP($C41,Lookups!$T$3:$DG$93,EF$2+2),0)","v":17587.629551841892},40,{"$f":"IF(VLOOKUP(EJ41,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ41,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ41<111),IF(EJ41<71,EL40+EK$38*VLOOKUP(EJ40,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ40,Lookups!$DH$3:$DU$53,2)+IF(EJ41<64,EK$38*VLOOKUP(EJ40,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ40,Lookups!$DH$3:$DU$53,13,0))-EL40*VLOOKUP(EJ40,Lookups!$A$3:$O$93,15),EL40-EL40*VLOOKUP(EJ40,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ41<111,VLOOKUP($C41,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":16849.59781516829},{"$f":"1+EN40","v":39},{"$f":"IF(VLOOKUP(EN41,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN41,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN41<111),IF(EN41<71,EP40+EO$39*VLOOKUP(EN40,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN40,Lookups!$DH$3:$DU$53,2)+IF(EN41<64,EO$39*VLOOKUP(EN40,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN40,Lookups!$DH$3:$DU$53,13,0))-EP40*VLOOKUP(EN40,Lookups!$A$3:$O$93,15),EP40-EP40*VLOOKUP(EN40,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN41<111,VLOOKUP($C41,Lookups!$T$3:$DG$93,EN$2+2),0)","v":16175.147982698563},{"$f":"1+ER40","v":38},{"$f":"IF(VLOOKUP(ER41,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER41,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER41<111),IF(ER41<71,ET40+ES$40*VLOOKUP(ER40,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER40,Lookups!$DH$3:$DU$53,2)+IF(ER41<64,ES$40*VLOOKUP(ER40,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER40,Lookups!$DH$3:$DU$53,13,0))-ET40*VLOOKUP(ER40,Lookups!$A$3:$O$93,15),ET40-ET40*VLOOKUP(ER40,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER41<111,VLOOKUP($C41,Lookups!$T$3:$DG$93,ER$2+2),0)","v":15561.133026458898},37,0,0,{"$f":"IF(EV41<111,VLOOKUP($C41,Lookups!$T$3:$DG$93,EV$2+2),0)","v":15004.551838073196},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E42,I42,M42,Q42,U42,Y42,AC42,AG42,AK42,AO42,AS42,AW42,BA42,BE42,BI42,BM42,BQ42,BU42,BY42,CC42,CG42,CK42,CO42,CS42,CW42,DA42,DE42,DI42,DM42,DQ42)+SUM(DU42,DY42,EC42,EG42,EK42,EO42,ES42,EW42,FA42,FE42)+'Amort-Proj'!Q42+SUM(FI42,FM42,FQ42,FU42,FY42,GC42,GG42,GK42,GO42,GS42,GW42,HA42,HE42,HI42)+SUM(HM42,HQ42,HU42,HY42,IC42,IG42,IK42,IO42,IS42)","v":0},{"$error":"#DIV/0!"},2054,75,{"$f":"IF(VLOOKUP(D42,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D42,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D42<111),IF(D42<71,F41+E$4*VLOOKUP(D41,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D41,Lookups!$DH$3:$DU$53,2)+IF(D42<64,E$4*VLOOKUP(D41,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D41,Lookups!$DH$3:$DU$53,13,0))-F41*VLOOKUP(D41,Lookups!$A$3:$O$93,15),F41-F41*VLOOKUP(D41,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D42<111,VLOOKUP($C42,Lookups!$T$3:$DG$93,D$2+2),0)","v":21192.957560412902},74,{"$f":"IF(VLOOKUP(H42,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H42,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H42<111),IF(H42<71,J41+I$5*VLOOKUP(H41,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H41,Lookups!$DH$3:$DU$53,2)+IF(H42<64,I$5*VLOOKUP(H41,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H41,Lookups!$DH$3:$DU$53,13,0))-J41*VLOOKUP(H41,Lookups!$A$3:$O$93,15),J41-J41*VLOOKUP(H41,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H42<111,VLOOKUP($C42,Lookups!$T$3:$DG$93,H$2+2),0)","v":20881.658766951386},73,{"$f":"IF(VLOOKUP(L42,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L42,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L42<111),IF(L42<71,N41+M$6*VLOOKUP(L41,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L41,Lookups!$DH$3:$DU$53,2)+IF(L42<64,M$6*VLOOKUP(L41,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L41,Lookups!$DH$3:$DU$53,13,0))-N41*VLOOKUP(L41,Lookups!$A$3:$O$93,15),N41-N41*VLOOKUP(L41,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L42<111,VLOOKUP($C42,Lookups!$T$3:$DG$93,L$2+2),0)","v":20556.23925892598},72,{"$f":"IF(VLOOKUP(P42,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P42,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P42<111),IF(P42<71,R41+Q$7*VLOOKUP(P41,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P41,Lookups!$DH$3:$DU$53,2)+IF(P42<64,Q$7*VLOOKUP(P41,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P41,Lookups!$DH$3:$DU$53,13,0))-R41*VLOOKUP(P41,Lookups!$A$3:$O$93,15),R41-R41*VLOOKUP(P41,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P42<111,VLOOKUP($C42,Lookups!$T$3:$DG$93,P$2+2),0)","v":19657.306533491621},71,{"$f":"IF(VLOOKUP(T42,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T42,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T42<111),IF(T42<71,V41+U$8*VLOOKUP(T41,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T41,Lookups!$DH$3:$DU$53,2)+IF(T42<64,U$8*VLOOKUP(T41,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T41,Lookups!$DH$3:$DU$53,13,0))-V41*VLOOKUP(T41,Lookups!$A$3:$O$93,15),V41-V41*VLOOKUP(T41,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T42<111,VLOOKUP($C42,Lookups!$T$3:$DG$93,T$2+2),0)","v":18526.612873537058},70,{"$f":"IF(VLOOKUP(X42,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X42,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X42<111),IF(X42<71,Z41+Y$9*VLOOKUP(X41,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X41,Lookups!$DH$3:$DU$53,2)+IF(X42<64,Y$9*VLOOKUP(X41,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X41,Lookups!$DH$3:$DU$53,13,0))-Z41*VLOOKUP(X41,Lookups!$A$3:$O$93,15),Z41-Z41*VLOOKUP(X41,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X42<111,VLOOKUP($C42,Lookups!$T$3:$DG$93,X$2+2),0)","v":17427.245857955},69,{"$f":"IF(VLOOKUP(AB42,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB42,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB42<111),IF(AB42<71,AD41+AC$10*VLOOKUP(AB41,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB41,Lookups!$DH$3:$DU$53,2)+IF(AB42<64,AC$10*VLOOKUP(AB41,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB41,Lookups!$DH$3:$DU$53,13,0))-AD41*VLOOKUP(AB41,Lookups!$A$3:$O$93,15),AD41-AD41*VLOOKUP(AB41,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB42<111,VLOOKUP($C42,Lookups!$T$3:$DG$93,AB$2+2),0)","v":16373.869717313371},68,{"$f":"IF(VLOOKUP(AF42,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF42,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF42<111),IF(AF42<71,AH41+AG$11*VLOOKUP(AF41,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF41,Lookups!$DH$3:$DU$53,2)+IF(AF42<64,AG$11*VLOOKUP(AF41,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF41,Lookups!$DH$3:$DU$53,13,0))-AH41*VLOOKUP(AF41,Lookups!$A$3:$O$93,15),AH41-AH41*VLOOKUP(AF41,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF42<111,VLOOKUP($C42,Lookups!$T$3:$DG$93,AF$2+2),0)","v":15348.203878418693},67,{"$f":"IF(VLOOKUP(AJ42,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ42,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ42<111),IF(AJ42<71,AL41+AK$12*VLOOKUP(AJ41,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ41,Lookups!$DH$3:$DU$53,2)+IF(AJ42<64,AK$12*VLOOKUP(AJ41,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ41,Lookups!$DH$3:$DU$53,13,0))-AL41*VLOOKUP(AJ41,Lookups!$A$3:$O$93,15),AL41-AL41*VLOOKUP(AJ41,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ42<111,VLOOKUP($C42,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":14349.543881145475},66,{"$f":"IF(VLOOKUP(AN42,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN42,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN42<111),IF(AN42<71,AP41+AO$13*VLOOKUP(AN41,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN41,Lookups!$DH$3:$DU$53,2)+IF(AN42<64,AO$13*VLOOKUP(AN41,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN41,Lookups!$DH$3:$DU$53,13,0))-AP41*VLOOKUP(AN41,Lookups!$A$3:$O$93,15),AP41-AP41*VLOOKUP(AN41,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN42<111,VLOOKUP($C42,Lookups!$T$3:$DG$93,AN$2+2),0)","v":13377.176467086341},65,{"$f":"IF(VLOOKUP(AR42,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR42,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR42<111),IF(AR42<71,AT41+AS$14*VLOOKUP(AR41,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR41,Lookups!$DH$3:$DU$53,2)+IF(AR42<64,AS$14*VLOOKUP(AR41,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR41,Lookups!$DH$3:$DU$53,13,0))-AT41*VLOOKUP(AR41,Lookups!$A$3:$O$93,15),AT41-AT41*VLOOKUP(AR41,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR42<111,VLOOKUP($C42,Lookups!$T$3:$DG$93,AR$2+2),0)","v":12430.421174821253},64,{"$f":"IF(VLOOKUP(AV42,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV42,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV42<111),IF(AV42<71,AX41+AW$15*VLOOKUP(AV41,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV41,Lookups!$DH$3:$DU$53,2)+IF(AV42<64,AW$15*VLOOKUP(AV41,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV41,Lookups!$DH$3:$DU$53,13,0))-AX41*VLOOKUP(AV41,Lookups!$A$3:$O$93,15),AX41-AX41*VLOOKUP(AV41,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV42<111,VLOOKUP($C42,Lookups!$T$3:$DG$93,AV$2+2),0)","v":57665.87973041206},63,{"$f":"IF(VLOOKUP(AZ42,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ42,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ42<111),IF(AZ42<71,BB41+BA$16*VLOOKUP(AZ41,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ41,Lookups!$DH$3:$DU$53,2)+IF(AZ42<64,BA$16*VLOOKUP(AZ41,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ41,Lookups!$DH$3:$DU$53,13,0))-BB41*VLOOKUP(AZ41,Lookups!$A$3:$O$93,15),BB41-BB41*VLOOKUP(AZ41,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ42<111,VLOOKUP($C42,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":50290.120737768535},62,{"$f":"IF(VLOOKUP(BD42,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD42,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD42<111),IF(BD42<71,BF41+BE$17*VLOOKUP(BD41,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD41,Lookups!$DH$3:$DU$53,2)+IF(BD42<64,BE$17*VLOOKUP(BD41,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD41,Lookups!$DH$3:$DU$53,13,0))-BF41*VLOOKUP(BD41,Lookups!$A$3:$O$93,15),BF41-BF41*VLOOKUP(BD41,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD42<111,VLOOKUP($C42,Lookups!$T$3:$DG$93,BD$2+2),0)","v":43333.980814822935},61,{"$f":"IF(VLOOKUP(BH42,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH42,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH42<111),IF(BH42<71,BJ41+BI$18*VLOOKUP(BH41,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH41,Lookups!$DH$3:$DU$53,2)+IF(BH42<64,BI$18*VLOOKUP(BH41,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH41,Lookups!$DH$3:$DU$53,13,0))-BJ41*VLOOKUP(BH41,Lookups!$A$3:$O$93,15),BJ41-BJ41*VLOOKUP(BH41,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH42<111,VLOOKUP($C42,Lookups!$T$3:$DG$93,BH$2+2),0)","v":38817.246989000487},60,{"$f":"IF(VLOOKUP(BL42,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL42,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL42<111),IF(BL42<71,BN41+BM$19*VLOOKUP(BL41,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL41,Lookups!$DH$3:$DU$53,2)+IF(BL42<64,BM$19*VLOOKUP(BL41,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL41,Lookups!$DH$3:$DU$53,13,0))-BN41*VLOOKUP(BL41,Lookups!$A$3:$O$93,15),BN41-BN41*VLOOKUP(BL41,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL42<111,VLOOKUP($C42,Lookups!$T$3:$DG$93,BL$2+2),0)","v":34507.882076928683},59,{"$f":"IF(VLOOKUP(BP42,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP42,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP42<111),IF(BP42<71,BR41+BQ$20*VLOOKUP(BP41,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP41,Lookups!$DH$3:$DU$53,2)+IF(BP42<64,BQ$20*VLOOKUP(BP41,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP41,Lookups!$DH$3:$DU$53,13,0))-BR41*VLOOKUP(BP41,Lookups!$A$3:$O$93,15),BR41-BR41*VLOOKUP(BP41,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP42<111,VLOOKUP($C42,Lookups!$T$3:$DG$93,BP$2+2),0)","v":30396.728348050961},58,{"$f":"IF(VLOOKUP(BT42,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT42,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT42<111),IF(BT42<71,BV41+BU$21*VLOOKUP(BT41,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT41,Lookups!$DH$3:$DU$53,2)+IF(BT42<64,BU$21*VLOOKUP(BT41,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT41,Lookups!$DH$3:$DU$53,13,0))-BV41*VLOOKUP(BT41,Lookups!$A$3:$O$93,15),BV41-BV41*VLOOKUP(BT41,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT42<111,VLOOKUP($C42,Lookups!$T$3:$DG$93,BT$2+2),0)","v":26475.033470855822},57,{"$f":"IF(VLOOKUP(BX42,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX42,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX42<111),IF(BX42<71,BZ41+BY$22*VLOOKUP(BX41,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX41,Lookups!$DH$3:$DU$53,2)+IF(BX42<64,BY$22*VLOOKUP(BX41,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX41,Lookups!$DH$3:$DU$53,13,0))-BZ41*VLOOKUP(BX41,Lookups!$A$3:$O$93,15),BZ41-BZ41*VLOOKUP(BX41,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX42<111,VLOOKUP($C42,Lookups!$T$3:$DG$93,BX$2+2),0)","v":22734.432465749764},56,{"$f":"IF(VLOOKUP(CB42,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB42,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB42<111),IF(CB42<71,CD41+CC$23*VLOOKUP(CB41,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB41,Lookups!$DH$3:$DU$53,2)+IF(CB42<64,CC$23*VLOOKUP(CB41,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB41,Lookups!$DH$3:$DU$53,13,0))-CD41*VLOOKUP(CB41,Lookups!$A$3:$O$93,15),CD41-CD41*VLOOKUP(CB41,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB42<111,VLOOKUP($C42,Lookups!$T$3:$DG$93,CB$2+2),0)","v":20254.425404997233},55,{"$f":"IF(VLOOKUP(CF42,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF42,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF42<111),IF(CF42<71,CH41+CG$24*VLOOKUP(CF41,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF41,Lookups!$DH$3:$DU$53,2)+IF(CF42<64,CG$24*VLOOKUP(CF41,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF41,Lookups!$DH$3:$DU$53,13,0))-CH41*VLOOKUP(CF41,Lookups!$A$3:$O$93,15),CH41-CH41*VLOOKUP(CF41,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF42<111,VLOOKUP($C42,Lookups!$T$3:$DG$93,CF$2+2),0)","v":17865.599406050904},54,{"$f":"IF(VLOOKUP(CJ42,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ42,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ42<111),IF(CJ42<71,CL41+CK$25*VLOOKUP(CJ41,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ41,Lookups!$DH$3:$DU$53,2)+IF(CJ42<64,CK$25*VLOOKUP(CJ41,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ41,Lookups!$DH$3:$DU$53,13,0))-CL41*VLOOKUP(CJ41,Lookups!$A$3:$O$93,15),CL41-CL41*VLOOKUP(CJ41,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ42<111,VLOOKUP($C42,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":15564.752891239459},53,{"$f":"IF(VLOOKUP(CN42,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN42,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN42<111),IF(CN42<71,CP41+CO$26*VLOOKUP(CN41,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN41,Lookups!$DH$3:$DU$53,2)+IF(CN42<64,CO$26*VLOOKUP(CN41,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN41,Lookups!$DH$3:$DU$53,13,0))-CP41*VLOOKUP(CN41,Lookups!$A$3:$O$93,15),CP41-CP41*VLOOKUP(CN41,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN42<111,VLOOKUP($C42,Lookups!$T$3:$DG$93,CN$2+2),0)","v":13348.799104193653},52,{"$f":"IF(VLOOKUP(CR42,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR42,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR42<111),IF(CR42<71,CT41+CS$27*VLOOKUP(CR41,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR41,Lookups!$DH$3:$DU$53,2)+IF(CR42<64,CS$27*VLOOKUP(CR41,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR41,Lookups!$DH$3:$DU$53,13,0))-CT41*VLOOKUP(CR41,Lookups!$A$3:$O$93,15),CT41-CT41*VLOOKUP(CR41,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR42<111,VLOOKUP($C42,Lookups!$T$3:$DG$93,CR$2+2),0)","v":11214.761896297341},51,{"$f":"IF(VLOOKUP(CV42,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV42,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV42<111),IF(CV42<71,CX41+CW$28*VLOOKUP(CV41,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV41,Lookups!$DH$3:$DU$53,2)+IF(CV42<64,CW$28*VLOOKUP(CV41,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV41,Lookups!$DH$3:$DU$53,13,0))-CX41*VLOOKUP(CV41,Lookups!$A$3:$O$93,15),CX41-CX41*VLOOKUP(CV41,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV42<111,VLOOKUP($C42,Lookups!$T$3:$DG$93,CV$2+2),0)","v":11553.104365551748},50,{"$f":"IF(VLOOKUP(CZ42,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ42,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ42<111),IF(CZ42<71,DB41+DA$29*VLOOKUP(CZ41,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ41,Lookups!$DH$3:$DU$53,2)+IF(CZ42<64,DA$29*VLOOKUP(CZ41,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ41,Lookups!$DH$3:$DU$53,13,0))-DB41*VLOOKUP(CZ41,Lookups!$A$3:$O$93,15),DB41-DB41*VLOOKUP(CZ41,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ42<111,VLOOKUP($C42,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":11890.403795778051},49,{"$f":"IF(VLOOKUP(DD42,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD42,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD42<111),IF(DD42<71,DF41+DE$30*VLOOKUP(DD41,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD41,Lookups!$DH$3:$DU$53,2)+IF(DD42<64,DE$30*VLOOKUP(DD41,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD41,Lookups!$DH$3:$DU$53,13,0))-DF41*VLOOKUP(DD41,Lookups!$A$3:$O$93,15),DF41-DF41*VLOOKUP(DD41,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD42<111,VLOOKUP($C42,Lookups!$T$3:$DG$93,DD$2+2),0)","v":12226.667341033006},48,{"$f":"IF(VLOOKUP(DH42,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH42,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH42<111),IF(DH42<71,DJ41+DI$31*VLOOKUP(DH41,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH41,Lookups!$DH$3:$DU$53,2)+IF(DH42<64,DI$31*VLOOKUP(DH41,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH41,Lookups!$DH$3:$DU$53,13,0))-DJ41*VLOOKUP(DH41,Lookups!$A$3:$O$93,15),DJ41-DJ41*VLOOKUP(DH41,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH42<111,VLOOKUP($C42,Lookups!$T$3:$DG$93,DH$2+2),0)","v":12561.90212616512},47,{"$f":"IF(VLOOKUP(DL42,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL42,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL42<111),IF(DL42<71,DN41+DM$32*VLOOKUP(DL41,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL41,Lookups!$DH$3:$DU$53,2)+IF(DL42<64,DM$32*VLOOKUP(DL41,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL41,Lookups!$DH$3:$DU$53,13,0))-DN41*VLOOKUP(DL41,Lookups!$A$3:$O$93,15),DN41-DN41*VLOOKUP(DL41,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL42<111,VLOOKUP($C42,Lookups!$T$3:$DG$93,DL$2+2),0)","v":12883.983435821359},46,{"$f":"IF(VLOOKUP(DP42,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP42,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP42<111),IF(DP42<71,DR41+DQ$33*VLOOKUP(DP41,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP41,Lookups!$DH$3:$DU$53,2)+IF(DP42<64,DQ$33*VLOOKUP(DP41,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP41,Lookups!$DH$3:$DU$53,13,0))-DR41*VLOOKUP(DP41,Lookups!$A$3:$O$93,15),DR41-DR41*VLOOKUP(DP41,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP42<111,VLOOKUP($C42,Lookups!$T$3:$DG$93,DP$2+2),0)","v":14185.583944578319},45,{"$f":"IF(VLOOKUP(DT42,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT42,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT42<111),IF(DT42<71,DV41+DU$34*VLOOKUP(DT41,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT41,Lookups!$DH$3:$DU$53,2)+IF(DT42<64,DU$34*VLOOKUP(DT41,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT41,Lookups!$DH$3:$DU$53,13,0))-DV41*VLOOKUP(DT41,Lookups!$A$3:$O$93,15),DV41-DV41*VLOOKUP(DT41,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT42<111,VLOOKUP($C42,Lookups!$T$3:$DG$93,DT$2+2),0)","v":15500.930496112258},44,{"$f":"IF(VLOOKUP(DX42,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX42,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX42<111),IF(DX42<71,DZ41+DY$35*VLOOKUP(DX41,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX41,Lookups!$DH$3:$DU$53,2)+IF(DX42<64,DY$35*VLOOKUP(DX41,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX41,Lookups!$DH$3:$DU$53,13,0))-DZ41*VLOOKUP(DX41,Lookups!$A$3:$O$93,15),DZ41-DZ41*VLOOKUP(DX41,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX42<111,VLOOKUP($C42,Lookups!$T$3:$DG$93,DX$2+2),0)","v":16830.3289206601},43,{"$f":"IF(VLOOKUP(EB42,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB42,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB42<111),IF(EB42<71,ED41+EC$36*VLOOKUP(EB41,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB41,Lookups!$DH$3:$DU$53,2)+IF(EB42<64,EC$36*VLOOKUP(EB41,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB41,Lookups!$DH$3:$DU$53,13,0))-ED41*VLOOKUP(EB41,Lookups!$A$3:$O$93,15),ED41-ED41*VLOOKUP(EB41,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB42<111,VLOOKUP($C42,Lookups!$T$3:$DG$93,EB$2+2),0)","v":18139.961003772663},42,{"$f":"IF(VLOOKUP(EF42,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF42,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF42<111),IF(EF42<71,EH41+EG$37*VLOOKUP(EF41,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF41,Lookups!$DH$3:$DU$53,2)+IF(EF42<64,EG$37*VLOOKUP(EF41,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF41,Lookups!$DH$3:$DU$53,13,0))-EH41*VLOOKUP(EF41,Lookups!$A$3:$O$93,15),EH41-EH41*VLOOKUP(EF41,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF42<111,VLOOKUP($C42,Lookups!$T$3:$DG$93,EF$2+2),0)","v":19422.765919329209},41,{"$f":"IF(VLOOKUP(EJ42,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ42,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ42<111),IF(EJ42<71,EL41+EK$38*VLOOKUP(EJ41,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ41,Lookups!$DH$3:$DU$53,2)+IF(EJ42<64,EK$38*VLOOKUP(EJ41,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ41,Lookups!$DH$3:$DU$53,13,0))-EL41*VLOOKUP(EJ41,Lookups!$A$3:$O$93,15),EL41-EL41*VLOOKUP(EJ41,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ42<111,VLOOKUP($C42,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":18590.124436296879},40,{"$f":"IF(VLOOKUP(EN42,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN42,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN42<111),IF(EN42<71,EP41+EO$39*VLOOKUP(EN41,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN41,Lookups!$DH$3:$DU$53,2)+IF(EN42<64,EO$39*VLOOKUP(EN41,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN41,Lookups!$DH$3:$DU$53,13,0))-EP41*VLOOKUP(EN41,Lookups!$A$3:$O$93,15),EP41-EP41*VLOOKUP(EN41,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN42<111,VLOOKUP($C42,Lookups!$T$3:$DG$93,EN$2+2),0)","v":17810.024890632882},{"$f":"1+ER41","v":39},{"$f":"IF(VLOOKUP(ER42,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER42,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER42<111),IF(ER42<71,ET41+ES$40*VLOOKUP(ER41,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER41,Lookups!$DH$3:$DU$53,2)+IF(ER42<64,ES$40*VLOOKUP(ER41,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER41,Lookups!$DH$3:$DU$53,13,0))-ET41*VLOOKUP(ER41,Lookups!$A$3:$O$93,15),ET41-ET41*VLOOKUP(ER41,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER42<111,VLOOKUP($C42,Lookups!$T$3:$DG$93,ER$2+2),0)","v":17097.131417712379},{"$f":"1+EV41","v":38},{"$f":"IF(VLOOKUP(EV42,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV42,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV42<111),IF(EV42<71,EX41+EW$41*VLOOKUP(EV41,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV41,Lookups!$DH$3:$DU$53,2)+IF(EV42<64,EW$41*VLOOKUP(EV41,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV41,Lookups!$DH$3:$DU$53,13,0))-EX41*VLOOKUP(EV41,Lookups!$A$3:$O$93,15),EX41-EX41*VLOOKUP(EV41,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV42<111,VLOOKUP($C42,Lookups!$T$3:$DG$93,EV$2+2),0)","v":16448.117608967055},37,0,0,{"$f":"IF(EZ42<111,VLOOKUP($C42,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":15859.811292843367},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E43,I43,M43,Q43,U43,Y43,AC43,AG43,AK43,AO43,AS43,AW43,BA43,BE43,BI43,BM43,BQ43,BU43,BY43,CC43,CG43,CK43,CO43,CS43,CW43,DA43,DE43,DI43,DM43,DQ43)+SUM(DU43,DY43,EC43,EG43,EK43,EO43,ES43,EW43,FA43,FE43)+'Amort-Proj'!Q43+SUM(FI43,FM43,FQ43,FU43,FY43,GC43,GG43,GK43,GO43,GS43,GW43,HA43,HE43,HI43)+SUM(HM43,HQ43,HU43,HY43,IC43,IG43,IK43,IO43,IS43)","v":0},{"$error":"#DIV/0!"},2055,76,{"$f":"IF(VLOOKUP(D43,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D43,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D43<111),IF(D43<71,F42+E$4*VLOOKUP(D42,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D42,Lookups!$DH$3:$DU$53,2)+IF(D43<64,E$4*VLOOKUP(D42,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D42,Lookups!$DH$3:$DU$53,13,0))-F42*VLOOKUP(D42,Lookups!$A$3:$O$93,15),F42-F42*VLOOKUP(D42,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D43<111,VLOOKUP($C43,Lookups!$T$3:$DG$93,D$2+2),0)","v":23295.177717885428},75,{"$f":"IF(VLOOKUP(H43,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H43,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H43<111),IF(H43<71,J42+I$5*VLOOKUP(H42,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H42,Lookups!$DH$3:$DU$53,2)+IF(H43<64,I$5*VLOOKUP(H42,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H42,Lookups!$DH$3:$DU$53,13,0))-J42*VLOOKUP(H42,Lookups!$A$3:$O$93,15),J42-J42*VLOOKUP(H42,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H43<111,VLOOKUP($C43,Lookups!$T$3:$DG$93,H$2+2),0)","v":22994.358953047999},74,{"$f":"IF(VLOOKUP(L43,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L43,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L43<111),IF(L43<71,N42+M$6*VLOOKUP(L42,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L42,Lookups!$DH$3:$DU$53,2)+IF(L43<64,M$6*VLOOKUP(L42,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L42,Lookups!$DH$3:$DU$53,13,0))-N42*VLOOKUP(L42,Lookups!$A$3:$O$93,15),N42-N42*VLOOKUP(L42,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L43<111,VLOOKUP($C43,Lookups!$T$3:$DG$93,L$2+2),0)","v":22656.599762142254},73,{"$f":"IF(VLOOKUP(P43,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P43,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P43<111),IF(P43<71,R42+Q$7*VLOOKUP(P42,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P42,Lookups!$DH$3:$DU$53,2)+IF(P43<64,Q$7*VLOOKUP(P42,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P42,Lookups!$DH$3:$DU$53,13,0))-R42*VLOOKUP(P42,Lookups!$A$3:$O$93,15),R42-R42*VLOOKUP(P42,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P43<111,VLOOKUP($C43,Lookups!$T$3:$DG$93,P$2+2),0)","v":21686.832418166909},72,{"$f":"IF(VLOOKUP(T43,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T43,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T43<111),IF(T43<71,V42+U$8*VLOOKUP(T42,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T42,Lookups!$DH$3:$DU$53,2)+IF(T43<64,U$8*VLOOKUP(T42,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T42,Lookups!$DH$3:$DU$53,13,0))-V42*VLOOKUP(T42,Lookups!$A$3:$O$93,15),V42-V42*VLOOKUP(T42,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T43<111,VLOOKUP($C43,Lookups!$T$3:$DG$93,T$2+2),0)","v":20738.458392833658},71,{"$f":"IF(VLOOKUP(X43,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X43,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X43<111),IF(X43<71,Z42+Y$9*VLOOKUP(X42,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X42,Lookups!$DH$3:$DU$53,2)+IF(X43<64,Y$9*VLOOKUP(X42,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X42,Lookups!$DH$3:$DU$53,13,0))-Z42*VLOOKUP(X42,Lookups!$A$3:$O$93,15),Z42-Z42*VLOOKUP(X42,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X43<111,VLOOKUP($C43,Lookups!$T$3:$DG$93,X$2+2),0)","v":19545.576581581594},70,{"$f":"IF(VLOOKUP(AB43,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB43,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB43<111),IF(AB43<71,AD42+AC$10*VLOOKUP(AB42,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB42,Lookups!$DH$3:$DU$53,2)+IF(AB43<64,AC$10*VLOOKUP(AB42,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB42,Lookups!$DH$3:$DU$53,13,0))-AD42*VLOOKUP(AB42,Lookups!$A$3:$O$93,15),AD42-AD42*VLOOKUP(AB42,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB43<111,VLOOKUP($C43,Lookups!$T$3:$DG$93,AB$2+2),0)","v":18403.17162600048},69,{"$f":"IF(VLOOKUP(AF43,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF43,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF43<111),IF(AF43<71,AH42+AG$11*VLOOKUP(AF42,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF42,Lookups!$DH$3:$DU$53,2)+IF(AF43<64,AG$11*VLOOKUP(AF42,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF42,Lookups!$DH$3:$DU$53,13,0))-AH42*VLOOKUP(AF42,Lookups!$A$3:$O$93,15),AH42-AH42*VLOOKUP(AF42,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF43<111,VLOOKUP($C43,Lookups!$T$3:$DG$93,AF$2+2),0)","v":17290.806421482921},68,{"$f":"IF(VLOOKUP(AJ43,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ43,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ43<111),IF(AJ43<71,AL42+AK$12*VLOOKUP(AJ42,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ42,Lookups!$DH$3:$DU$53,2)+IF(AJ43<64,AK$12*VLOOKUP(AJ42,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ42,Lookups!$DH$3:$DU$53,13,0))-AL42*VLOOKUP(AJ42,Lookups!$A$3:$O$93,15),AL42-AL42*VLOOKUP(AJ42,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ43<111,VLOOKUP($C43,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":16223.051499488558},67,{"$f":"IF(VLOOKUP(AN43,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN43,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN43<111),IF(AN43<71,AP42+AO$13*VLOOKUP(AN42,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN42,Lookups!$DH$3:$DU$53,2)+IF(AN43<64,AO$13*VLOOKUP(AN42,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN42,Lookups!$DH$3:$DU$53,13,0))-AP42*VLOOKUP(AN42,Lookups!$A$3:$O$93,15),AP42-AP42*VLOOKUP(AN42,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN43<111,VLOOKUP($C43,Lookups!$T$3:$DG$93,AN$2+2),0)","v":15167.467882370765},66,{"$f":"IF(VLOOKUP(AR43,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR43,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR43<111),IF(AR43<71,AT42+AS$14*VLOOKUP(AR42,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR42,Lookups!$DH$3:$DU$53,2)+IF(AR43<64,AS$14*VLOOKUP(AR42,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR42,Lookups!$DH$3:$DU$53,13,0))-AT42*VLOOKUP(AR42,Lookups!$A$3:$O$93,15),AT42-AT42*VLOOKUP(AR42,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR43<111,VLOOKUP($C43,Lookups!$T$3:$DG$93,AR$2+2),0)","v":14139.675525710261},65,{"$f":"IF(VLOOKUP(AV43,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV43,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV43<111),IF(AV43<71,AX42+AW$15*VLOOKUP(AV42,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV42,Lookups!$DH$3:$DU$53,2)+IF(AV43<64,AW$15*VLOOKUP(AV42,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV42,Lookups!$DH$3:$DU$53,13,0))-AX42*VLOOKUP(AV42,Lookups!$A$3:$O$93,15),AX42-AX42*VLOOKUP(AV42,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV43<111,VLOOKUP($C43,Lookups!$T$3:$DG$93,AV$2+2),0)","v":13138.955181786063},64,{"$f":"IF(VLOOKUP(AZ43,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ43,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ43<111),IF(AZ43<71,BB42+BA$16*VLOOKUP(AZ42,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ42,Lookups!$DH$3:$DU$53,2)+IF(AZ43<64,BA$16*VLOOKUP(AZ42,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ42,Lookups!$DH$3:$DU$53,13,0))-BB42*VLOOKUP(AZ42,Lookups!$A$3:$O$93,15),BB42-BB42*VLOOKUP(AZ42,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ43<111,VLOOKUP($C43,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":60952.834875045541},63,{"$f":"IF(VLOOKUP(BD43,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD43,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD43<111),IF(BD43<71,BF42+BE$17*VLOOKUP(BD42,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD42,Lookups!$DH$3:$DU$53,2)+IF(BD43<64,BE$17*VLOOKUP(BD42,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD42,Lookups!$DH$3:$DU$53,13,0))-BF42*VLOOKUP(BD42,Lookups!$A$3:$O$93,15),BF42-BF42*VLOOKUP(BD42,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD43<111,VLOOKUP($C43,Lookups!$T$3:$DG$93,BD$2+2),0)","v":53156.657619821337},62,{"$f":"IF(VLOOKUP(BH43,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH43,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH43<111),IF(BH43<71,BJ42+BI$18*VLOOKUP(BH42,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH42,Lookups!$DH$3:$DU$53,2)+IF(BH43<64,BI$18*VLOOKUP(BH42,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH42,Lookups!$DH$3:$DU$53,13,0))-BJ42*VLOOKUP(BH42,Lookups!$A$3:$O$93,15),BJ42-BJ42*VLOOKUP(BH42,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH43<111,VLOOKUP($C43,Lookups!$T$3:$DG$93,BH$2+2),0)","v":45804.017721267839},61,{"$f":"IF(VLOOKUP(BL43,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL43,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL43<111),IF(BL43<71,BN42+BM$19*VLOOKUP(BL42,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL42,Lookups!$DH$3:$DU$53,2)+IF(BL43<64,BM$19*VLOOKUP(BL42,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL42,Lookups!$DH$3:$DU$53,13,0))-BN42*VLOOKUP(BL42,Lookups!$A$3:$O$93,15),BN42-BN42*VLOOKUP(BL42,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL43<111,VLOOKUP($C43,Lookups!$T$3:$DG$93,BL$2+2),0)","v":41029.830067373514},60,{"$f":"IF(VLOOKUP(BP43,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP43,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP43<111),IF(BP43<71,BR42+BQ$20*VLOOKUP(BP42,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP42,Lookups!$DH$3:$DU$53,2)+IF(BP43<64,BQ$20*VLOOKUP(BP42,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP42,Lookups!$DH$3:$DU$53,13,0))-BR42*VLOOKUP(BP42,Lookups!$A$3:$O$93,15),BR42-BR42*VLOOKUP(BP42,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP43<111,VLOOKUP($C43,Lookups!$T$3:$DG$93,BP$2+2),0)","v":36474.831355313618},59,{"$f":"IF(VLOOKUP(BT43,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT43,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT43<111),IF(BT43<71,BV42+BU$21*VLOOKUP(BT42,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT42,Lookups!$DH$3:$DU$53,2)+IF(BT43<64,BU$21*VLOOKUP(BT42,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT42,Lookups!$DH$3:$DU$53,13,0))-BV42*VLOOKUP(BT42,Lookups!$A$3:$O$93,15),BV42-BV42*VLOOKUP(BT42,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT43<111,VLOOKUP($C43,Lookups!$T$3:$DG$93,BT$2+2),0)","v":32129.341863889866},58,{"$f":"IF(VLOOKUP(BX43,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX43,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX43<111),IF(BX43<71,BZ42+BY$22*VLOOKUP(BX42,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX42,Lookups!$DH$3:$DU$53,2)+IF(BX43<64,BY$22*VLOOKUP(BX42,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX42,Lookups!$DH$3:$DU$53,13,0))-BZ42*VLOOKUP(BX42,Lookups!$A$3:$O$93,15),BZ42-BZ42*VLOOKUP(BX42,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX43<111,VLOOKUP($C43,Lookups!$T$3:$DG$93,BX$2+2),0)","v":27984.110378694604},57,{"$f":"IF(VLOOKUP(CB43,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB43,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB43<111),IF(CB43<71,CD42+CC$23*VLOOKUP(CB42,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB42,Lookups!$DH$3:$DU$53,2)+IF(CB43<64,CC$23*VLOOKUP(CB42,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB42,Lookups!$DH$3:$DU$53,13,0))-CD42*VLOOKUP(CB42,Lookups!$A$3:$O$93,15),CD42-CD42*VLOOKUP(CB42,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB43<111,VLOOKUP($C43,Lookups!$T$3:$DG$93,CB$2+2),0)","v":24030.2951162975},56,{"$f":"IF(VLOOKUP(CF43,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF43,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF43<111),IF(CF43<71,CH42+CG$24*VLOOKUP(CF42,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF42,Lookups!$DH$3:$DU$53,2)+IF(CF43<64,CG$24*VLOOKUP(CF42,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF42,Lookups!$DH$3:$DU$53,13,0))-CH42*VLOOKUP(CF42,Lookups!$A$3:$O$93,15),CH42-CH42*VLOOKUP(CF42,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF43<111,VLOOKUP($C43,Lookups!$T$3:$DG$93,CF$2+2),0)","v":21408.927653082075},55,{"$f":"IF(VLOOKUP(CJ43,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ43,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ43<111),IF(CJ43<71,CL42+CK$25*VLOOKUP(CJ42,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ42,Lookups!$DH$3:$DU$53,2)+IF(CJ43<64,CK$25*VLOOKUP(CJ42,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ42,Lookups!$DH$3:$DU$53,13,0))-CL42*VLOOKUP(CJ42,Lookups!$A$3:$O$93,15),CL42-CL42*VLOOKUP(CJ42,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ43<111,VLOOKUP($C43,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":18883.938572195802},54,{"$f":"IF(VLOOKUP(CN43,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN43,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN43<111),IF(CN43<71,CP42+CO$26*VLOOKUP(CN42,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN42,Lookups!$DH$3:$DU$53,2)+IF(CN43<64,CO$26*VLOOKUP(CN42,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN42,Lookups!$DH$3:$DU$53,13,0))-CP42*VLOOKUP(CN42,Lookups!$A$3:$O$93,15),CP42-CP42*VLOOKUP(CN42,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN43<111,VLOOKUP($C43,Lookups!$T$3:$DG$93,CN$2+2),0)","v":16451.943806040108},53,{"$f":"IF(VLOOKUP(CR43,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR43,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR43<111),IF(CR43<71,CT42+CS$27*VLOOKUP(CR42,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR42,Lookups!$DH$3:$DU$53,2)+IF(CR43<64,CS$27*VLOOKUP(CR42,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR42,Lookups!$DH$3:$DU$53,13,0))-CT42*VLOOKUP(CR42,Lookups!$A$3:$O$93,15),CT42-CT42*VLOOKUP(CR42,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR43<111,VLOOKUP($C43,Lookups!$T$3:$DG$93,CR$2+2),0)","v":14109.680653132691},52,{"$f":"IF(VLOOKUP(CV43,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV43,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV43<111),IF(CV43<71,CX42+CW$28*VLOOKUP(CV42,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV42,Lookups!$DH$3:$DU$53,2)+IF(CV43<64,CW$28*VLOOKUP(CV42,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV42,Lookups!$DH$3:$DU$53,13,0))-CX42*VLOOKUP(CV42,Lookups!$A$3:$O$93,15),CX42-CX42*VLOOKUP(CV42,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV43<111,VLOOKUP($C43,Lookups!$T$3:$DG$93,CV$2+2),0)","v":11854.003324386289},51,{"$f":"IF(VLOOKUP(CZ43,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ43,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ43<111),IF(CZ43<71,DB42+DA$29*VLOOKUP(CZ42,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ42,Lookups!$DH$3:$DU$53,2)+IF(CZ43<64,DA$29*VLOOKUP(CZ42,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ42,Lookups!$DH$3:$DU$53,13,0))-DB42*VLOOKUP(CZ42,Lookups!$A$3:$O$93,15),DB42-DB42*VLOOKUP(CZ42,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ43<111,VLOOKUP($C43,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":12211.631314388196},50,{"$f":"IF(VLOOKUP(DD43,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD43,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD43<111),IF(DD43<71,DF42+DE$30*VLOOKUP(DD42,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD42,Lookups!$DH$3:$DU$53,2)+IF(DD43<64,DE$30*VLOOKUP(DD42,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD42,Lookups!$DH$3:$DU$53,13,0))-DF42*VLOOKUP(DD42,Lookups!$A$3:$O$93,15),DF42-DF42*VLOOKUP(DD42,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD43<111,VLOOKUP($C43,Lookups!$T$3:$DG$93,DD$2+2),0)","v":12568.156812137398},49,{"$f":"IF(VLOOKUP(DH43,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH43,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH43<111),IF(DH43<71,DJ42+DI$31*VLOOKUP(DH42,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH42,Lookups!$DH$3:$DU$53,2)+IF(DH43<64,DI$31*VLOOKUP(DH42,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH42,Lookups!$DH$3:$DU$53,13,0))-DJ42*VLOOKUP(DH42,Lookups!$A$3:$O$93,15),DJ42-DJ42*VLOOKUP(DH42,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH43<111,VLOOKUP($C43,Lookups!$T$3:$DG$93,DH$2+2),0)","v":12923.587379471886},48,{"$f":"IF(VLOOKUP(DL43,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL43,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL43<111),IF(DL43<71,DN42+DM$32*VLOOKUP(DL42,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL42,Lookups!$DH$3:$DU$53,2)+IF(DL43<64,DM$32*VLOOKUP(DL42,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL42,Lookups!$DH$3:$DU$53,13,0))-DN42*VLOOKUP(DL42,Lookups!$A$3:$O$93,15),DN42-DN42*VLOOKUP(DL42,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL43<111,VLOOKUP($C43,Lookups!$T$3:$DG$93,DL$2+2),0)","v":13277.930547356531},47,{"$f":"IF(VLOOKUP(DP43,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP43,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP43<111),IF(DP43<71,DR42+DQ$33*VLOOKUP(DP42,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP42,Lookups!$DH$3:$DU$53,2)+IF(DP43<64,DQ$33*VLOOKUP(DP42,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP42,Lookups!$DH$3:$DU$53,13,0))-DR42*VLOOKUP(DP42,Lookups!$A$3:$O$93,15),DR42-DR42*VLOOKUP(DP42,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP43<111,VLOOKUP($C43,Lookups!$T$3:$DG$93,DP$2+2),0)","v":13618.370491663176},46,{"$f":"IF(VLOOKUP(DT43,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT43,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT43<111),IF(DT43<71,DV42+DU$34*VLOOKUP(DT42,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT42,Lookups!$DH$3:$DU$53,2)+IF(DT43<64,DU$34*VLOOKUP(DT42,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT42,Lookups!$DH$3:$DU$53,13,0))-DV42*VLOOKUP(DT42,Lookups!$A$3:$O$93,15),DV42-DV42*VLOOKUP(DT42,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT43<111,VLOOKUP($C43,Lookups!$T$3:$DG$93,DT$2+2),0)","v":14994.162229419282},45,{"$f":"IF(VLOOKUP(DX43,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX43,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX43<111),IF(DX43<71,DZ42+DY$35*VLOOKUP(DX42,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX42,Lookups!$DH$3:$DU$53,2)+IF(DX43<64,DY$35*VLOOKUP(DX42,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX42,Lookups!$DH$3:$DU$53,13,0))-DZ42*VLOOKUP(DX42,Lookups!$A$3:$O$93,15),DZ42-DZ42*VLOOKUP(DX42,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX43<111,VLOOKUP($C43,Lookups!$T$3:$DG$93,DX$2+2),0)","v":16384.483534390656},44,{"$f":"IF(VLOOKUP(EB43,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB43,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB43<111),IF(EB43<71,ED42+EC$36*VLOOKUP(EB42,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB42,Lookups!$DH$3:$DU$53,2)+IF(EB43<64,EC$36*VLOOKUP(EB42,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB42,Lookups!$DH$3:$DU$53,13,0))-ED42*VLOOKUP(EB42,Lookups!$A$3:$O$93,15),ED42-ED42*VLOOKUP(EB42,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB43<111,VLOOKUP($C43,Lookups!$T$3:$DG$93,EB$2+2),0)","v":17789.657669137727},43,{"$f":"IF(VLOOKUP(EF43,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF43,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF43<111),IF(EF43<71,EH42+EG$37*VLOOKUP(EF42,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF42,Lookups!$DH$3:$DU$53,2)+IF(EF43<64,EG$37*VLOOKUP(EF42,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF42,Lookups!$DH$3:$DU$53,13,0))-EH42*VLOOKUP(EF42,Lookups!$A$3:$O$93,15),EH42-EH42*VLOOKUP(EF42,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF43<111,VLOOKUP($C43,Lookups!$T$3:$DG$93,EF$2+2),0)","v":19173.938780987704},42,{"$f":"IF(VLOOKUP(EJ43,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ43,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ43<111),IF(EJ43<71,EL42+EK$38*VLOOKUP(EJ42,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ42,Lookups!$DH$3:$DU$53,2)+IF(EJ43<64,EK$38*VLOOKUP(EJ42,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ42,Lookups!$DH$3:$DU$53,13,0))-EL42*VLOOKUP(EJ42,Lookups!$A$3:$O$93,15),EL42-EL42*VLOOKUP(EJ42,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ43<111,VLOOKUP($C43,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":20529.863576730972},41,{"$f":"IF(VLOOKUP(EN43,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN43,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN43<111),IF(EN43<71,EP42+EO$39*VLOOKUP(EN42,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN42,Lookups!$DH$3:$DU$53,2)+IF(EN43<64,EO$39*VLOOKUP(EN42,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN42,Lookups!$DH$3:$DU$53,13,0))-EP42*VLOOKUP(EN42,Lookups!$A$3:$O$93,15),EP42-EP42*VLOOKUP(EN42,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN43<111,VLOOKUP($C43,Lookups!$T$3:$DG$93,EN$2+2),0)","v":19649.7615291658},40,{"$f":"IF(VLOOKUP(ER43,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER43,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER43<111),IF(ER43<71,ET42+ES$40*VLOOKUP(ER42,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER42,Lookups!$DH$3:$DU$53,2)+IF(ER43<64,ES$40*VLOOKUP(ER42,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER42,Lookups!$DH$3:$DU$53,13,0))-ET42*VLOOKUP(ER42,Lookups!$A$3:$O$93,15),ET42-ET42*VLOOKUP(ER42,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER43<111,VLOOKUP($C43,Lookups!$T$3:$DG$93,ER$2+2),0)","v":18825.196309398954},{"$f":"1+EV42","v":39},{"$f":"IF(VLOOKUP(EV43,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV43,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV43<111),IF(EV43<71,EX42+EW$41*VLOOKUP(EV42,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV42,Lookups!$DH$3:$DU$53,2)+IF(EV43<64,EW$41*VLOOKUP(EV42,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV42,Lookups!$DH$3:$DU$53,13,0))-EX42*VLOOKUP(EV42,Lookups!$A$3:$O$93,15),EX42-EX42*VLOOKUP(EV42,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV43<111,VLOOKUP($C43,Lookups!$T$3:$DG$93,EV$2+2),0)","v":18071.667908521984},{"$f":"1+EZ42","v":38},{"$f":"IF(VLOOKUP(EZ43,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ43,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ43<111),IF(EZ43<71,FB42+FA$42*VLOOKUP(EZ42,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ42,Lookups!$DH$3:$DU$53,2)+IF(EZ43<64,FA$42*VLOOKUP(EZ42,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ42,Lookups!$DH$3:$DU$53,13,0))-FB42*VLOOKUP(EZ42,Lookups!$A$3:$O$93,15),FB42-FB42*VLOOKUP(EZ42,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ43<111,VLOOKUP($C43,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":17385.660312678177},37,0,0,{"$f":"IF(FD43<111,VLOOKUP($C43,Lookups!$T$3:$DG$93,FD$2+2),0)","v":16763.820536535437},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E44,I44,M44,Q44,U44,Y44,AC44,AG44,AK44,AO44,AS44,AW44,BA44,BE44,BI44,BM44,BQ44,BU44,BY44,CC44,CG44,CK44,CO44,CS44,CW44,DA44,DE44,DI44,DM44,DQ44)+SUM(DU44,DY44,EC44,EG44,EK44,EO44,ES44,EW44,FA44,FE44)+'Amort-Proj'!Q44+SUM(FI44,FM44,FQ44,FU44,FY44,GC44,GG44,GK44,GO44,GS44,GW44,HA44,HE44,HI44)+SUM(HM44,HQ44,HU44,HY44,IC44,IG44,IK44,IO44,IS44)","v":0},{"$error":"#DIV/0!"},2056,77,{"$f":"IF(VLOOKUP(D44,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D44,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D44<111),IF(D44<71,F43+E$4*VLOOKUP(D43,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D43,Lookups!$DH$3:$DU$53,2)+IF(D44<64,E$4*VLOOKUP(D43,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D43,Lookups!$DH$3:$DU$53,13,0))-F43*VLOOKUP(D43,Lookups!$A$3:$O$93,15),F43-F43*VLOOKUP(D43,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D44<111,VLOOKUP($C44,Lookups!$T$3:$DG$93,D$2+2),0)","v":25585.365583593604},76,{"$f":"IF(VLOOKUP(H44,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H44,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H44<111),IF(H44<71,J43+I$5*VLOOKUP(H43,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H43,Lookups!$DH$3:$DU$53,2)+IF(H44<64,I$5*VLOOKUP(H43,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H43,Lookups!$DH$3:$DU$53,13,0))-J43*VLOOKUP(H43,Lookups!$A$3:$O$93,15),J43-J43*VLOOKUP(H43,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H44<111,VLOOKUP($C44,Lookups!$T$3:$DG$93,H$2+2),0)","v":25275.267823905688},75,{"$f":"IF(VLOOKUP(L44,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L44,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L44<111),IF(L44<71,N43+M$6*VLOOKUP(L43,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L43,Lookups!$DH$3:$DU$53,2)+IF(L44<64,M$6*VLOOKUP(L43,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L43,Lookups!$DH$3:$DU$53,13,0))-N43*VLOOKUP(L43,Lookups!$A$3:$O$93,15),N43-N43*VLOOKUP(L43,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L44<111,VLOOKUP($C44,Lookups!$T$3:$DG$93,L$2+2),0)","v":24948.879464057078},74,{"$f":"IF(VLOOKUP(P44,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P44,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P44<111),IF(P44<71,R43+Q$7*VLOOKUP(P43,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P43,Lookups!$DH$3:$DU$53,2)+IF(P44<64,Q$7*VLOOKUP(P43,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P43,Lookups!$DH$3:$DU$53,13,0))-R43*VLOOKUP(P43,Lookups!$A$3:$O$93,15),R43-R43*VLOOKUP(P43,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P44<111,VLOOKUP($C44,Lookups!$T$3:$DG$93,P$2+2),0)","v":23902.712749060076},73,{"$f":"IF(VLOOKUP(T44,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T44,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T44<111),IF(T44<71,V43+U$8*VLOOKUP(T43,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T43,Lookups!$DH$3:$DU$53,2)+IF(T44<64,U$8*VLOOKUP(T43,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T43,Lookups!$DH$3:$DU$53,13,0))-V43*VLOOKUP(T43,Lookups!$A$3:$O$93,15),V43-V43*VLOOKUP(T43,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T44<111,VLOOKUP($C44,Lookups!$T$3:$DG$93,T$2+2),0)","v":22879.608201166087},72,{"$f":"IF(VLOOKUP(X44,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X44,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X44<111),IF(X44<71,Z43+Y$9*VLOOKUP(X43,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X43,Lookups!$DH$3:$DU$53,2)+IF(X44<64,Y$9*VLOOKUP(X43,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X43,Lookups!$DH$3:$DU$53,13,0))-Z43*VLOOKUP(X43,Lookups!$A$3:$O$93,15),Z43-Z43*VLOOKUP(X43,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X44<111,VLOOKUP($C44,Lookups!$T$3:$DG$93,X$2+2),0)","v":21879.073604439509},71,{"$f":"IF(VLOOKUP(AB44,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB44,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB44<111),IF(AB44<71,AD43+AC$10*VLOOKUP(AB43,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB43,Lookups!$DH$3:$DU$53,2)+IF(AB44<64,AC$10*VLOOKUP(AB43,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB43,Lookups!$DH$3:$DU$53,13,0))-AD43*VLOOKUP(AB43,Lookups!$A$3:$O$93,15),AD43-AD43*VLOOKUP(AB43,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB44<111,VLOOKUP($C44,Lookups!$T$3:$DG$93,AB$2+2),0)","v":20640.128870150165},70,{"$f":"IF(VLOOKUP(AF44,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF44,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF44<111),IF(AF44<71,AH43+AG$11*VLOOKUP(AF43,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF43,Lookups!$DH$3:$DU$53,2)+IF(AF44<64,AG$11*VLOOKUP(AF43,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF43,Lookups!$DH$3:$DU$53,13,0))-AH43*VLOOKUP(AF43,Lookups!$A$3:$O$93,15),AH43-AH43*VLOOKUP(AF43,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF44<111,VLOOKUP($C44,Lookups!$T$3:$DG$93,AF$2+2),0)","v":19433.749237056509},69,{"$f":"IF(VLOOKUP(AJ44,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ44,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ44<111),IF(AJ44<71,AL43+AK$12*VLOOKUP(AJ43,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ43,Lookups!$DH$3:$DU$53,2)+IF(AJ44<64,AK$12*VLOOKUP(AJ43,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ43,Lookups!$DH$3:$DU$53,13,0))-AL43*VLOOKUP(AJ43,Lookups!$A$3:$O$93,15),AL43-AL43*VLOOKUP(AJ43,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ44<111,VLOOKUP($C44,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":18276.382387507445},68,{"$f":"IF(VLOOKUP(AN44,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN44,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN44<111),IF(AN44<71,AP43+AO$13*VLOOKUP(AN43,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN43,Lookups!$DH$3:$DU$53,2)+IF(AN44<64,AO$13*VLOOKUP(AN43,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN43,Lookups!$DH$3:$DU$53,13,0))-AP43*VLOOKUP(AN43,Lookups!$A$3:$O$93,15),AP43-AP43*VLOOKUP(AN43,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN44<111,VLOOKUP($C44,Lookups!$T$3:$DG$93,AN$2+2),0)","v":17147.765434959405},67,{"$f":"IF(VLOOKUP(AR44,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR44,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR44<111),IF(AR44<71,AT43+AS$14*VLOOKUP(AR43,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR43,Lookups!$DH$3:$DU$53,2)+IF(AR44<64,AS$14*VLOOKUP(AR43,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR43,Lookups!$DH$3:$DU$53,13,0))-AT43*VLOOKUP(AR43,Lookups!$A$3:$O$93,15),AT43-AT43*VLOOKUP(AR43,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR44<111,VLOOKUP($C44,Lookups!$T$3:$DG$93,AR$2+2),0)","v":16032.013551665897},66,{"$f":"IF(VLOOKUP(AV44,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV44,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV44<111),IF(AV44<71,AX43+AW$15*VLOOKUP(AV43,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV43,Lookups!$DH$3:$DU$53,2)+IF(AV44<64,AW$15*VLOOKUP(AV43,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV43,Lookups!$DH$3:$DU$53,13,0))-AX43*VLOOKUP(AV43,Lookups!$A$3:$O$93,15),AX43-AX43*VLOOKUP(AV43,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV44<111,VLOOKUP($C44,Lookups!$T$3:$DG$93,AV$2+2),0)","v":14945.637030675745},65,{"$f":"IF(VLOOKUP(AZ44,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ44,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ44<111),IF(AZ44<71,BB43+BA$16*VLOOKUP(AZ43,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ43,Lookups!$DH$3:$DU$53,2)+IF(AZ44<64,BA$16*VLOOKUP(AZ43,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ43,Lookups!$DH$3:$DU$53,13,0))-BB43*VLOOKUP(AZ43,Lookups!$A$3:$O$93,15),BB43-BB43*VLOOKUP(AZ43,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ44<111,VLOOKUP($C44,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":13887.875627147867},64,{"$f":"IF(VLOOKUP(BD44,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD44,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD44<111),IF(BD44<71,BF43+BE$17*VLOOKUP(BD43,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD43,Lookups!$DH$3:$DU$53,2)+IF(BD44<64,BE$17*VLOOKUP(BD43,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD43,Lookups!$DH$3:$DU$53,13,0))-BF43*VLOOKUP(BD43,Lookups!$A$3:$O$93,15),BF43-BF43*VLOOKUP(BD43,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD44<111,VLOOKUP($C44,Lookups!$T$3:$DG$93,BD$2+2),0)","v":64427.146462923134},63,{"$f":"IF(VLOOKUP(BH44,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH44,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH44<111),IF(BH44<71,BJ43+BI$18*VLOOKUP(BH43,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH43,Lookups!$DH$3:$DU$53,2)+IF(BH44<64,BI$18*VLOOKUP(BH43,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH43,Lookups!$DH$3:$DU$53,13,0))-BJ43*VLOOKUP(BH43,Lookups!$A$3:$O$93,15),BJ43-BJ43*VLOOKUP(BH43,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH44<111,VLOOKUP($C44,Lookups!$T$3:$DG$93,BH$2+2),0)","v":56186.587104151149},62,{"$f":"IF(VLOOKUP(BL44,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL44,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL44<111),IF(BL44<71,BN43+BM$19*VLOOKUP(BL43,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL43,Lookups!$DH$3:$DU$53,2)+IF(BL44<64,BM$19*VLOOKUP(BL43,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL43,Lookups!$DH$3:$DU$53,13,0))-BN43*VLOOKUP(BL43,Lookups!$A$3:$O$93,15),BN43-BN43*VLOOKUP(BL43,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL44<111,VLOOKUP($C44,Lookups!$T$3:$DG$93,BL$2+2),0)","v":48414.846731380101},61,{"$f":"IF(VLOOKUP(BP44,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP44,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP44<111),IF(BP44<71,BR43+BQ$20*VLOOKUP(BP43,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP43,Lookups!$DH$3:$DU$53,2)+IF(BP44<64,BQ$20*VLOOKUP(BP43,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP43,Lookups!$DH$3:$DU$53,13,0))-BR43*VLOOKUP(BP43,Lookups!$A$3:$O$93,15),BR43-BR43*VLOOKUP(BP43,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP44<111,VLOOKUP($C44,Lookups!$T$3:$DG$93,BP$2+2),0)","v":43368.530381213801},60,{"$f":"IF(VLOOKUP(BT44,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT44,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT44<111),IF(BT44<71,BV43+BU$21*VLOOKUP(BT43,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT43,Lookups!$DH$3:$DU$53,2)+IF(BT44<64,BU$21*VLOOKUP(BT43,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT43,Lookups!$DH$3:$DU$53,13,0))-BV43*VLOOKUP(BT43,Lookups!$A$3:$O$93,15),BV43-BV43*VLOOKUP(BT43,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT44<111,VLOOKUP($C44,Lookups!$T$3:$DG$93,BT$2+2),0)","v":38553.896742566489},59,{"$f":"IF(VLOOKUP(BX44,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX44,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX44<111),IF(BX44<71,BZ43+BY$22*VLOOKUP(BX43,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX43,Lookups!$DH$3:$DU$53,2)+IF(BX44<64,BY$22*VLOOKUP(BX43,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX43,Lookups!$DH$3:$DU$53,13,0))-BZ43*VLOOKUP(BX43,Lookups!$A$3:$O$93,15),BZ43-BZ43*VLOOKUP(BX43,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX44<111,VLOOKUP($C44,Lookups!$T$3:$DG$93,BX$2+2),0)","v":33960.714350131588},58,{"$f":"IF(VLOOKUP(CB44,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB44,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB44<111),IF(CB44<71,CD43+CC$23*VLOOKUP(CB43,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB43,Lookups!$DH$3:$DU$53,2)+IF(CB44<64,CC$23*VLOOKUP(CB43,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB43,Lookups!$DH$3:$DU$53,13,0))-CD43*VLOOKUP(CB43,Lookups!$A$3:$O$93,15),CD43-CD43*VLOOKUP(CB43,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB44<111,VLOOKUP($C44,Lookups!$T$3:$DG$93,CB$2+2),0)","v":29579.204670280196},57,{"$f":"IF(VLOOKUP(CF44,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF44,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF44<111),IF(CF44<71,CH43+CG$24*VLOOKUP(CF43,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF43,Lookups!$DH$3:$DU$53,2)+IF(CF44<64,CG$24*VLOOKUP(CF43,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF43,Lookups!$DH$3:$DU$53,13,0))-CH43*VLOOKUP(CF43,Lookups!$A$3:$O$93,15),CH43-CH43*VLOOKUP(CF43,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF44<111,VLOOKUP($C44,Lookups!$T$3:$DG$93,CF$2+2),0)","v":25400.021937926456},56,{"$f":"IF(VLOOKUP(CJ44,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ44,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ44<111),IF(CJ44<71,CL43+CK$25*VLOOKUP(CJ43,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ43,Lookups!$DH$3:$DU$53,2)+IF(CJ44<64,CK$25*VLOOKUP(CJ43,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ43,Lookups!$DH$3:$DU$53,13,0))-CL43*VLOOKUP(CJ43,Lookups!$A$3:$O$93,15),CL43-CL43*VLOOKUP(CJ43,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ44<111,VLOOKUP($C44,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":22629.236529307753},55,{"$f":"IF(VLOOKUP(CN44,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN44,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN44<111),IF(CN44<71,CP43+CO$26*VLOOKUP(CN43,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN43,Lookups!$DH$3:$DU$53,2)+IF(CN44<64,CO$26*VLOOKUP(CN43,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN43,Lookups!$DH$3:$DU$53,13,0))-CP43*VLOOKUP(CN43,Lookups!$A$3:$O$93,15),CP43-CP43*VLOOKUP(CN43,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN44<111,VLOOKUP($C44,Lookups!$T$3:$DG$93,CN$2+2),0)","v":19960.323070810962},54,{"$f":"IF(VLOOKUP(CR44,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR44,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR44<111),IF(CR44<71,CT43+CS$27*VLOOKUP(CR43,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR43,Lookups!$DH$3:$DU$53,2)+IF(CR44<64,CS$27*VLOOKUP(CR43,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR43,Lookups!$DH$3:$DU$53,13,0))-CT43*VLOOKUP(CR43,Lookups!$A$3:$O$93,15),CT43-CT43*VLOOKUP(CR43,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR44<111,VLOOKUP($C44,Lookups!$T$3:$DG$93,CR$2+2),0)","v":17389.704602984391},53,{"$f":"IF(VLOOKUP(CV44,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV44,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV44<111),IF(CV44<71,CX43+CW$28*VLOOKUP(CV43,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV43,Lookups!$DH$3:$DU$53,2)+IF(CV44<64,CW$28*VLOOKUP(CV43,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV43,Lookups!$DH$3:$DU$53,13,0))-CX43*VLOOKUP(CV43,Lookups!$A$3:$O$93,15),CX43-CX43*VLOOKUP(CV43,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV44<111,VLOOKUP($C44,Lookups!$T$3:$DG$93,CV$2+2),0)","v":14913.932450361253},52,{"$f":"IF(VLOOKUP(CZ44,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ44,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ44<111),IF(CZ44<71,DB43+DA$29*VLOOKUP(CZ43,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ43,Lookups!$DH$3:$DU$53,2)+IF(CZ44<64,DA$29*VLOOKUP(CZ43,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ43,Lookups!$DH$3:$DU$53,13,0))-DB43*VLOOKUP(CZ43,Lookups!$A$3:$O$93,15),DB43-DB43*VLOOKUP(CZ43,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ44<111,VLOOKUP($C44,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":12529.681513876307},51,{"$f":"IF(VLOOKUP(DD44,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD44,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD44<111),IF(DD44<71,DF43+DE$30*VLOOKUP(DD43,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD43,Lookups!$DH$3:$DU$53,2)+IF(DD44<64,DE$30*VLOOKUP(DD43,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD43,Lookups!$DH$3:$DU$53,13,0))-DF43*VLOOKUP(DD43,Lookups!$A$3:$O$93,15),DF43-DF43*VLOOKUP(DD43,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD44<111,VLOOKUP($C44,Lookups!$T$3:$DG$93,DD$2+2),0)","v":12907.694299308323},50,{"$f":"IF(VLOOKUP(DH44,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH44,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH44<111),IF(DH44<71,DJ43+DI$31*VLOOKUP(DH43,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH43,Lookups!$DH$3:$DU$53,2)+IF(DH44<64,DI$31*VLOOKUP(DH43,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH43,Lookups!$DH$3:$DU$53,13,0))-DJ43*VLOOKUP(DH43,Lookups!$A$3:$O$93,15),DJ43-DJ43*VLOOKUP(DH43,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH44<111,VLOOKUP($C44,Lookups!$T$3:$DG$93,DH$2+2),0)","v":13284.541750429229},49,{"$f":"IF(VLOOKUP(DL44,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL44,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL44<111),IF(DL44<71,DN43+DM$32*VLOOKUP(DL43,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL43,Lookups!$DH$3:$DU$53,2)+IF(DL44<64,DM$32*VLOOKUP(DL43,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL43,Lookups!$DH$3:$DU$53,13,0))-DN43*VLOOKUP(DL43,Lookups!$A$3:$O$93,15),DN43-DN43*VLOOKUP(DL43,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL44<111,VLOOKUP($C44,Lookups!$T$3:$DG$93,DL$2+2),0)","v":13660.231860101783},48,{"$f":"IF(VLOOKUP(DP44,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP44,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP44<111),IF(DP44<71,DR43+DQ$33*VLOOKUP(DP43,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP43,Lookups!$DH$3:$DU$53,2)+IF(DP44<64,DQ$33*VLOOKUP(DP43,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP43,Lookups!$DH$3:$DU$53,13,0))-DR43*VLOOKUP(DP43,Lookups!$A$3:$O$93,15),DR43-DR43*VLOOKUP(DP43,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP44<111,VLOOKUP($C44,Lookups!$T$3:$DG$93,DP$2+2),0)","v":14034.772588555852},47,{"$f":"IF(VLOOKUP(DT44,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT44,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT44<111),IF(DT44<71,DV43+DU$34*VLOOKUP(DT43,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT43,Lookups!$DH$3:$DU$53,2)+IF(DT44<64,DU$34*VLOOKUP(DT43,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT43,Lookups!$DH$3:$DU$53,13,0))-DV43*VLOOKUP(DT43,Lookups!$A$3:$O$93,15),DV43-DV43*VLOOKUP(DT43,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT44<111,VLOOKUP($C44,Lookups!$T$3:$DG$93,DT$2+2),0)","v":14394.617609687975},46,{"$f":"IF(VLOOKUP(DX44,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX44,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX44<111),IF(DX44<71,DZ43+DY$35*VLOOKUP(DX43,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX43,Lookups!$DH$3:$DU$53,2)+IF(DX44<64,DY$35*VLOOKUP(DX43,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX43,Lookups!$DH$3:$DU$53,13,0))-DZ43*VLOOKUP(DX43,Lookups!$A$3:$O$93,15),DZ43-DZ43*VLOOKUP(DX43,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX44<111,VLOOKUP($C44,Lookups!$T$3:$DG$93,DX$2+2),0)","v":15848.829476496181},45,{"$f":"IF(VLOOKUP(EB44,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB44,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB44<111),IF(EB44<71,ED43+EC$36*VLOOKUP(EB43,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB43,Lookups!$DH$3:$DU$53,2)+IF(EB44<64,EC$36*VLOOKUP(EB43,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB43,Lookups!$DH$3:$DU$53,13,0))-ED43*VLOOKUP(EB43,Lookups!$A$3:$O$93,15),ED43-ED43*VLOOKUP(EB43,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB44<111,VLOOKUP($C44,Lookups!$T$3:$DG$93,EB$2+2),0)","v":17318.399095850924},44,{"$f":"IF(VLOOKUP(EF44,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF44,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF44<111),IF(EF44<71,EH43+EG$37*VLOOKUP(EF43,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF43,Lookups!$DH$3:$DU$53,2)+IF(EF44<64,EG$37*VLOOKUP(EF43,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF43,Lookups!$DH$3:$DU$53,13,0))-EH43*VLOOKUP(EF43,Lookups!$A$3:$O$93,15),EH43-EH43*VLOOKUP(EF43,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF44<111,VLOOKUP($C44,Lookups!$T$3:$DG$93,EF$2+2),0)","v":18803.668156278574},43,{"$f":"IF(VLOOKUP(EJ44,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ44,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ44<111),IF(EJ44<71,EL43+EK$38*VLOOKUP(EJ43,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ43,Lookups!$DH$3:$DU$53,2)+IF(EJ44<64,EK$38*VLOOKUP(EJ43,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ43,Lookups!$DH$3:$DU$53,13,0))-EL43*VLOOKUP(EJ43,Lookups!$A$3:$O$93,15),EL43-EL43*VLOOKUP(EJ43,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ44<111,VLOOKUP($C44,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":20266.853291504001},42,{"$f":"IF(VLOOKUP(EN44,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN44,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN44<111),IF(EN44<71,EP43+EO$39*VLOOKUP(EN43,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN43,Lookups!$DH$3:$DU$53,2)+IF(EN44<64,EO$39*VLOOKUP(EN43,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN43,Lookups!$DH$3:$DU$53,13,0))-EP43*VLOOKUP(EN43,Lookups!$A$3:$O$93,15),EP43-EP43*VLOOKUP(EN43,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN44<111,VLOOKUP($C44,Lookups!$T$3:$DG$93,EN$2+2),0)","v":21700.065800604636},41,{"$f":"IF(VLOOKUP(ER44,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER44,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER44<111),IF(ER44<71,ET43+ES$40*VLOOKUP(ER43,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER43,Lookups!$DH$3:$DU$53,2)+IF(ER44<64,ES$40*VLOOKUP(ER43,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER43,Lookups!$DH$3:$DU$53,13,0))-ET43*VLOOKUP(ER43,Lookups!$A$3:$O$93,15),ET43-ET43*VLOOKUP(ER43,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER44<111,VLOOKUP($C44,Lookups!$T$3:$DG$93,ER$2+2),0)","v":20769.79793632825},40,{"$f":"IF(VLOOKUP(EV44,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV44,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV44<111),IF(EV44<71,EX43+EW$41*VLOOKUP(EV43,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV43,Lookups!$DH$3:$DU$53,2)+IF(EV44<64,EW$41*VLOOKUP(EV43,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV43,Lookups!$DH$3:$DU$53,13,0))-EX43*VLOOKUP(EV43,Lookups!$A$3:$O$93,15),EX43-EX43*VLOOKUP(EV43,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV44<111,VLOOKUP($C44,Lookups!$T$3:$DG$93,EV$2+2),0)","v":19898.232499034693},{"$f":"1+EZ43","v":39},{"$f":"IF(VLOOKUP(EZ44,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ44,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ44<111),IF(EZ44<71,FB43+FA$42*VLOOKUP(EZ43,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ43,Lookups!$DH$3:$DU$53,2)+IF(EZ44<64,FA$42*VLOOKUP(EZ43,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ43,Lookups!$DH$3:$DU$53,13,0))-FB43*VLOOKUP(EZ43,Lookups!$A$3:$O$93,15),FB43-FB43*VLOOKUP(EZ43,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ44<111,VLOOKUP($C44,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":19101.752979307737},{"$f":"1+FD43","v":38},{"$f":"IF(VLOOKUP(FD44,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD44,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD44<111),IF(FD44<71,FF43+FE$43*VLOOKUP(FD43,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD43,Lookups!$DH$3:$DU$53,2)+IF(FD44<64,FE$43*VLOOKUP(FD43,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD43,Lookups!$DH$3:$DU$53,13,0))-FF43*VLOOKUP(FD43,Lookups!$A$3:$O$93,15),FF43-FF43*VLOOKUP(FD43,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD44<111,VLOOKUP($C44,Lookups!$T$3:$DG$93,FD$2+2),0)","v":18376.642950500831},37,0,0,{"$f":"IF(FH44<111,VLOOKUP($C44,Lookups!$T$3:$DG$93,FH$2+2),0)","v":17719.358307117956},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E45,I45,M45,Q45,U45,Y45,AC45,AG45,AK45,AO45,AS45,AW45,BA45,BE45,BI45,BM45,BQ45,BU45,BY45,CC45,CG45,CK45,CO45,CS45,CW45,DA45,DE45,DI45,DM45,DQ45)+SUM(DU45,DY45,EC45,EG45,EK45,EO45,ES45,EW45,FA45,FE45)+'Amort-Proj'!Q45+SUM(FI45,FM45,FQ45,FU45,FY45,GC45,GG45,GK45,GO45,GS45,GW45,HA45,HE45,HI45)+SUM(HM45,HQ45,HU45,HY45,IC45,IG45,IK45,IO45,IS45)","v":0},{"$error":"#DIV/0!"},2057,78,{"$f":"IF(VLOOKUP(D45,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D45,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D45<111),IF(D45<71,F44+E$4*VLOOKUP(D44,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D44,Lookups!$DH$3:$DU$53,2)+IF(D45<64,E$4*VLOOKUP(D44,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D44,Lookups!$DH$3:$DU$53,13,0))-F44*VLOOKUP(D44,Lookups!$A$3:$O$93,15),F44-F44*VLOOKUP(D44,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D45<111,VLOOKUP($C45,Lookups!$T$3:$DG$93,D$2+2),0)","v":27649.95923778947},77,{"$f":"IF(VLOOKUP(H45,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H45,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H45<111),IF(H45<71,J44+I$5*VLOOKUP(H44,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H44,Lookups!$DH$3:$DU$53,2)+IF(H45<64,I$5*VLOOKUP(H44,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H44,Lookups!$DH$3:$DU$53,13,0))-J44*VLOOKUP(H44,Lookups!$A$3:$O$93,15),J44-J44*VLOOKUP(H44,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H45<111,VLOOKUP($C45,Lookups!$T$3:$DG$93,H$2+2),0)","v":27760.121658199059},76,{"$f":"IF(VLOOKUP(L45,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L45,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L45<111),IF(L45<71,N44+M$6*VLOOKUP(L44,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L44,Lookups!$DH$3:$DU$53,2)+IF(L45<64,M$6*VLOOKUP(L44,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L44,Lookups!$DH$3:$DU$53,13,0))-N44*VLOOKUP(L44,Lookups!$A$3:$O$93,15),N44-N44*VLOOKUP(L44,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L45<111,VLOOKUP($C45,Lookups!$T$3:$DG$93,L$2+2),0)","v":27423.665588937671},75,{"$f":"IF(VLOOKUP(P45,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P45,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P45<111),IF(P45<71,R44+Q$7*VLOOKUP(P44,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P44,Lookups!$DH$3:$DU$53,2)+IF(P45<64,Q$7*VLOOKUP(P44,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P44,Lookups!$DH$3:$DU$53,13,0))-R44*VLOOKUP(P44,Lookups!$A$3:$O$93,15),R44-R44*VLOOKUP(P44,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P45<111,VLOOKUP($C45,Lookups!$T$3:$DG$93,P$2+2),0)","v":26321.067834580215},74,{"$f":"IF(VLOOKUP(T45,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T45,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T45<111),IF(T45<71,V44+U$8*VLOOKUP(T44,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T44,Lookups!$DH$3:$DU$53,2)+IF(T45<64,U$8*VLOOKUP(T44,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T44,Lookups!$DH$3:$DU$53,13,0))-V44*VLOOKUP(T44,Lookups!$A$3:$O$93,15),V44-V44*VLOOKUP(T44,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T45<111,VLOOKUP($C45,Lookups!$T$3:$DG$93,T$2+2),0)","v":25217.361950258379},73,{"$f":"IF(VLOOKUP(X45,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X45,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X45<111),IF(X45<71,Z44+Y$9*VLOOKUP(X44,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X44,Lookups!$DH$3:$DU$53,2)+IF(X45<64,Y$9*VLOOKUP(X44,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X44,Lookups!$DH$3:$DU$53,13,0))-Z44*VLOOKUP(X44,Lookups!$A$3:$O$93,15),Z44-Z44*VLOOKUP(X44,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X45<111,VLOOKUP($C45,Lookups!$T$3:$DG$93,X$2+2),0)","v":24137.986652230222},72,{"$f":"IF(VLOOKUP(AB45,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB45,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB45<111),IF(AB45<71,AD44+AC$10*VLOOKUP(AB44,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB44,Lookups!$DH$3:$DU$53,2)+IF(AB45<64,AC$10*VLOOKUP(AB44,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB44,Lookups!$DH$3:$DU$53,13,0))-AD44*VLOOKUP(AB44,Lookups!$A$3:$O$93,15),AD44-AD44*VLOOKUP(AB44,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB45<111,VLOOKUP($C45,Lookups!$T$3:$DG$93,AB$2+2),0)","v":23104.301726288122},71,{"$f":"IF(VLOOKUP(AF45,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF45,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF45<111),IF(AF45<71,AH44+AG$11*VLOOKUP(AF44,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF44,Lookups!$DH$3:$DU$53,2)+IF(AF45<64,AG$11*VLOOKUP(AF44,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF44,Lookups!$DH$3:$DU$53,13,0))-AH44*VLOOKUP(AF44,Lookups!$A$3:$O$93,15),AH44-AH44*VLOOKUP(AF44,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF45<111,VLOOKUP($C45,Lookups!$T$3:$DG$93,AF$2+2),0)","v":21795.976086878574},70,{"$f":"IF(VLOOKUP(AJ45,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ45,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ45<111),IF(AJ45<71,AL44+AK$12*VLOOKUP(AJ44,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ44,Lookups!$DH$3:$DU$53,2)+IF(AJ45<64,AK$12*VLOOKUP(AJ44,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ44,Lookups!$DH$3:$DU$53,13,0))-AL44*VLOOKUP(AJ44,Lookups!$A$3:$O$93,15),AL44-AL44*VLOOKUP(AJ44,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ45<111,VLOOKUP($C45,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":20541.47294356873},69,{"$f":"IF(VLOOKUP(AN45,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN45,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN45<111),IF(AN45<71,AP44+AO$13*VLOOKUP(AN44,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN44,Lookups!$DH$3:$DU$53,2)+IF(AN45<64,AO$13*VLOOKUP(AN44,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN44,Lookups!$DH$3:$DU$53,13,0))-AP44*VLOOKUP(AN44,Lookups!$A$3:$O$93,15),AP44-AP44*VLOOKUP(AN44,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN45<111,VLOOKUP($C45,Lookups!$T$3:$DG$93,AN$2+2),0)","v":19318.136183595368},68,{"$f":"IF(VLOOKUP(AR45,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR45,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR45<111),IF(AR45<71,AT44+AS$14*VLOOKUP(AR44,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR44,Lookups!$DH$3:$DU$53,2)+IF(AR45<64,AS$14*VLOOKUP(AR44,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR44,Lookups!$DH$3:$DU$53,13,0))-AT44*VLOOKUP(AR44,Lookups!$A$3:$O$93,15),AT44-AT44*VLOOKUP(AR44,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR45<111,VLOOKUP($C45,Lookups!$T$3:$DG$93,AR$2+2),0)","v":18125.188064752088},67,{"$f":"IF(VLOOKUP(AV45,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV45,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV45<111),IF(AV45<71,AX44+AW$15*VLOOKUP(AV44,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV44,Lookups!$DH$3:$DU$53,2)+IF(AV45<64,AW$15*VLOOKUP(AV44,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV44,Lookups!$DH$3:$DU$53,13,0))-AX44*VLOOKUP(AV44,Lookups!$A$3:$O$93,15),AX44-AX44*VLOOKUP(AV44,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV45<111,VLOOKUP($C45,Lookups!$T$3:$DG$93,AV$2+2),0)","v":16945.838324110853},66,{"$f":"IF(VLOOKUP(AZ45,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ45,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ45<111),IF(AZ45<71,BB44+BA$16*VLOOKUP(AZ44,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ44,Lookups!$DH$3:$DU$53,2)+IF(AZ45<64,BA$16*VLOOKUP(AZ44,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ44,Lookups!$DH$3:$DU$53,13,0))-BB44*VLOOKUP(AZ44,Lookups!$A$3:$O$93,15),BB44-BB44*VLOOKUP(AZ44,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ45<111,VLOOKUP($C45,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":15797.538341424262},65,{"$f":"IF(VLOOKUP(BD45,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD45,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD45<111),IF(BD45<71,BF44+BE$17*VLOOKUP(BD44,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD44,Lookups!$DH$3:$DU$53,2)+IF(BD45<64,BE$17*VLOOKUP(BD44,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD44,Lookups!$DH$3:$DU$53,13,0))-BF44*VLOOKUP(BD44,Lookups!$A$3:$O$93,15),BF44-BF44*VLOOKUP(BD44,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD45<111,VLOOKUP($C45,Lookups!$T$3:$DG$93,BD$2+2),0)","v":14679.484537895294},64,{"$f":"IF(VLOOKUP(BH45,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH45,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH45<111),IF(BH45<71,BJ44+BI$18*VLOOKUP(BH44,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH44,Lookups!$DH$3:$DU$53,2)+IF(BH45<64,BI$18*VLOOKUP(BH44,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH44,Lookups!$DH$3:$DU$53,13,0))-BJ44*VLOOKUP(BH44,Lookups!$A$3:$O$93,15),BJ44-BJ44*VLOOKUP(BH44,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH45<111,VLOOKUP($C45,Lookups!$T$3:$DG$93,BH$2+2),0)","v":68099.493811309745},63,{"$f":"IF(VLOOKUP(BL45,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL45,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL45<111),IF(BL45<71,BN44+BM$19*VLOOKUP(BL44,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL44,Lookups!$DH$3:$DU$53,2)+IF(BL45<64,BM$19*VLOOKUP(BL44,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL44,Lookups!$DH$3:$DU$53,13,0))-BN44*VLOOKUP(BL44,Lookups!$A$3:$O$93,15),BN44-BN44*VLOOKUP(BL44,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL45<111,VLOOKUP($C45,Lookups!$T$3:$DG$93,BL$2+2),0)","v":59389.22256908776},62,{"$f":"IF(VLOOKUP(BP45,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP45,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP45<111),IF(BP45<71,BR44+BQ$20*VLOOKUP(BP44,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP44,Lookups!$DH$3:$DU$53,2)+IF(BP45<64,BQ$20*VLOOKUP(BP44,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP44,Lookups!$DH$3:$DU$53,13,0))-BR44*VLOOKUP(BP44,Lookups!$A$3:$O$93,15),BR44-BR44*VLOOKUP(BP44,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP45<111,VLOOKUP($C45,Lookups!$T$3:$DG$93,BP$2+2),0)","v":51174.492995068766},61,{"$f":"IF(VLOOKUP(BT45,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT45,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT45<111),IF(BT45<71,BV44+BU$21*VLOOKUP(BT44,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT44,Lookups!$DH$3:$DU$53,2)+IF(BT45<64,BU$21*VLOOKUP(BT44,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT44,Lookups!$DH$3:$DU$53,13,0))-BV44*VLOOKUP(BT44,Lookups!$A$3:$O$93,15),BV44-BV44*VLOOKUP(BT44,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT45<111,VLOOKUP($C45,Lookups!$T$3:$DG$93,BT$2+2),0)","v":45840.536612942982},60,{"$f":"IF(VLOOKUP(BX45,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX45,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX45<111),IF(BX45<71,BZ44+BY$22*VLOOKUP(BX44,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX44,Lookups!$DH$3:$DU$53,2)+IF(BX45<64,BY$22*VLOOKUP(BX44,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX44,Lookups!$DH$3:$DU$53,13,0))-BZ44*VLOOKUP(BX44,Lookups!$A$3:$O$93,15),BZ44-BZ44*VLOOKUP(BX44,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX45<111,VLOOKUP($C45,Lookups!$T$3:$DG$93,BX$2+2),0)","v":40751.468856892774},59,{"$f":"IF(VLOOKUP(CB45,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB45,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB45<111),IF(CB45<71,CD44+CC$23*VLOOKUP(CB44,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB44,Lookups!$DH$3:$DU$53,2)+IF(CB45<64,CC$23*VLOOKUP(CB44,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB44,Lookups!$DH$3:$DU$53,13,0))-CD44*VLOOKUP(CB44,Lookups!$A$3:$O$93,15),CD44-CD44*VLOOKUP(CB44,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB45<111,VLOOKUP($C45,Lookups!$T$3:$DG$93,CB$2+2),0)","v":35896.475068089087},58,{"$f":"IF(VLOOKUP(CF45,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF45,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF45<111),IF(CF45<71,CH44+CG$24*VLOOKUP(CF44,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF44,Lookups!$DH$3:$DU$53,2)+IF(CF45<64,CG$24*VLOOKUP(CF44,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF44,Lookups!$DH$3:$DU$53,13,0))-CH44*VLOOKUP(CF44,Lookups!$A$3:$O$93,15),CH44-CH44*VLOOKUP(CF44,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF45<111,VLOOKUP($C45,Lookups!$T$3:$DG$93,CF$2+2),0)","v":31265.219336486167},57,{"$f":"IF(VLOOKUP(CJ45,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ45,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ45<111),IF(CJ45<71,CL44+CK$25*VLOOKUP(CJ44,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ44,Lookups!$DH$3:$DU$53,2)+IF(CJ45<64,CK$25*VLOOKUP(CJ44,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ44,Lookups!$DH$3:$DU$53,13,0))-CL44*VLOOKUP(CJ44,Lookups!$A$3:$O$93,15),CL44-CL44*VLOOKUP(CJ44,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ45<111,VLOOKUP($C45,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":26847.823188388262},56,{"$f":"IF(VLOOKUP(CN45,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN45,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN45<111),IF(CN45<71,CP44+CO$26*VLOOKUP(CN44,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN44,Lookups!$DH$3:$DU$53,2)+IF(CN45<64,CO$26*VLOOKUP(CN44,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN44,Lookups!$DH$3:$DU$53,13,0))-CP44*VLOOKUP(CN44,Lookups!$A$3:$O$93,15),CP44-CP44*VLOOKUP(CN44,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN45<111,VLOOKUP($C45,Lookups!$T$3:$DG$93,CN$2+2),0)","v":23919.103011478292},55,{"$f":"IF(VLOOKUP(CR45,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR45,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR45<111),IF(CR45<71,CT44+CS$27*VLOOKUP(CR44,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR44,Lookups!$DH$3:$DU$53,2)+IF(CR45<64,CS$27*VLOOKUP(CR44,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR44,Lookups!$DH$3:$DU$53,13,0))-CT44*VLOOKUP(CR44,Lookups!$A$3:$O$93,15),CT44-CT44*VLOOKUP(CR44,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR45<111,VLOOKUP($C45,Lookups!$T$3:$DG$93,CR$2+2),0)","v":21098.061485847185},54,{"$f":"IF(VLOOKUP(CV45,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV45,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV45<111),IF(CV45<71,CX44+CW$28*VLOOKUP(CV44,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV44,Lookups!$DH$3:$DU$53,2)+IF(CV45<64,CW$28*VLOOKUP(CV44,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV44,Lookups!$DH$3:$DU$53,13,0))-CX44*VLOOKUP(CV44,Lookups!$A$3:$O$93,15),CX44-CX44*VLOOKUP(CV44,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV45<111,VLOOKUP($C45,Lookups!$T$3:$DG$93,CV$2+2),0)","v":18380.917765354501},53,{"$f":"IF(VLOOKUP(CZ45,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ45,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ45<111),IF(CZ45<71,DB44+DA$29*VLOOKUP(CZ44,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ44,Lookups!$DH$3:$DU$53,2)+IF(CZ45<64,DA$29*VLOOKUP(CZ44,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ44,Lookups!$DH$3:$DU$53,13,0))-DB44*VLOOKUP(CZ44,Lookups!$A$3:$O$93,15),DB44-DB44*VLOOKUP(CZ44,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ45<111,VLOOKUP($C45,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":15764.026600031844},52,{"$f":"IF(VLOOKUP(DD45,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD45,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD45<111),IF(DD45<71,DF44+DE$30*VLOOKUP(DD44,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD44,Lookups!$DH$3:$DU$53,2)+IF(DD45<64,DE$30*VLOOKUP(DD44,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD44,Lookups!$DH$3:$DU$53,13,0))-DF44*VLOOKUP(DD44,Lookups!$A$3:$O$93,15),DF44-DF44*VLOOKUP(DD44,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD45<111,VLOOKUP($C45,Lookups!$T$3:$DG$93,DD$2+2),0)","v":13243.873360167256},51,{"$f":"IF(VLOOKUP(DH45,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH45,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH45<111),IF(DH45<71,DJ44+DI$31*VLOOKUP(DH44,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH44,Lookups!$DH$3:$DU$53,2)+IF(DH45<64,DI$31*VLOOKUP(DH44,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH44,Lookups!$DH$3:$DU$53,13,0))-DJ44*VLOOKUP(DH44,Lookups!$A$3:$O$93,15),DJ44-DJ44*VLOOKUP(DH44,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH45<111,VLOOKUP($C45,Lookups!$T$3:$DG$93,DH$2+2),0)","v":13643.432874368897},50,{"$f":"IF(VLOOKUP(DL45,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL45,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL45<111),IF(DL45<71,DN44+DM$32*VLOOKUP(DL44,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL44,Lookups!$DH$3:$DU$53,2)+IF(DL45<64,DM$32*VLOOKUP(DL44,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL44,Lookups!$DH$3:$DU$53,13,0))-DN44*VLOOKUP(DL44,Lookups!$A$3:$O$93,15),DN44-DN44*VLOOKUP(DL44,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL45<111,VLOOKUP($C45,Lookups!$T$3:$DG$93,DL$2+2),0)","v":14041.760630203695},49,{"$f":"IF(VLOOKUP(DP45,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP45,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP45<111),IF(DP45<71,DR44+DQ$33*VLOOKUP(DP44,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP44,Lookups!$DH$3:$DU$53,2)+IF(DP45<64,DQ$33*VLOOKUP(DP44,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP44,Lookups!$DH$3:$DU$53,13,0))-DR44*VLOOKUP(DP44,Lookups!$A$3:$O$93,15),DR44-DR44*VLOOKUP(DP44,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP45<111,VLOOKUP($C45,Lookups!$T$3:$DG$93,DP$2+2),0)","v":14438.865076127584},48,{"$f":"IF(VLOOKUP(DT45,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT45,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT45<111),IF(DT45<71,DV44+DU$34*VLOOKUP(DT44,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT44,Lookups!$DH$3:$DU$53,2)+IF(DT45<64,DU$34*VLOOKUP(DT44,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT44,Lookups!$DH$3:$DU$53,13,0))-DV44*VLOOKUP(DT44,Lookups!$A$3:$O$93,15),DV44-DV44*VLOOKUP(DT44,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT45<111,VLOOKUP($C45,Lookups!$T$3:$DG$93,DT$2+2),0)","v":14834.754626103535},47,{"$f":"IF(VLOOKUP(DX45,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX45,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX45<111),IF(DX45<71,DZ44+DY$35*VLOOKUP(DX44,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX44,Lookups!$DH$3:$DU$53,2)+IF(DX45<64,DY$35*VLOOKUP(DX44,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX44,Lookups!$DH$3:$DU$53,13,0))-DZ44*VLOOKUP(DX44,Lookups!$A$3:$O$93,15),DZ44-DZ44*VLOOKUP(DX44,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX45<111,VLOOKUP($C45,Lookups!$T$3:$DG$93,DX$2+2),0)","v":15215.110813440189},46,{"$f":"IF(VLOOKUP(EB45,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB45,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB45<111),IF(EB45<71,ED44+EC$36*VLOOKUP(EB44,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB44,Lookups!$DH$3:$DU$53,2)+IF(EB45<64,EC$36*VLOOKUP(EB44,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB44,Lookups!$DH$3:$DU$53,13,0))-ED44*VLOOKUP(EB44,Lookups!$A$3:$O$93,15),ED44-ED44*VLOOKUP(EB44,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB45<111,VLOOKUP($C45,Lookups!$T$3:$DG$93,EB$2+2),0)","v":16752.212756656463},45,{"$f":"IF(VLOOKUP(EF45,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF45,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF45<111),IF(EF45<71,EH44+EG$37*VLOOKUP(EF44,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF44,Lookups!$DH$3:$DU$53,2)+IF(EF45<64,EG$37*VLOOKUP(EF44,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF44,Lookups!$DH$3:$DU$53,13,0))-EH44*VLOOKUP(EF44,Lookups!$A$3:$O$93,15),EH44-EH44*VLOOKUP(EF44,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF45<111,VLOOKUP($C45,Lookups!$T$3:$DG$93,EF$2+2),0)","v":18305.547844314424},44,{"$f":"IF(VLOOKUP(EJ45,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ45,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ45<111),IF(EJ45<71,EL44+EK$38*VLOOKUP(EJ44,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ44,Lookups!$DH$3:$DU$53,2)+IF(EJ45<64,EK$38*VLOOKUP(EJ44,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ44,Lookups!$DH$3:$DU$53,13,0))-EL44*VLOOKUP(EJ44,Lookups!$A$3:$O$93,15),EL44-EL44*VLOOKUP(EJ44,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ45<111,VLOOKUP($C45,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":19875.477241186451},43,{"$f":"IF(VLOOKUP(EN45,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN45,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN45<111),IF(EN45<71,EP44+EO$39*VLOOKUP(EN44,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN44,Lookups!$DH$3:$DU$53,2)+IF(EN45<64,EO$39*VLOOKUP(EN44,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN44,Lookups!$DH$3:$DU$53,13,0))-EP44*VLOOKUP(EN44,Lookups!$A$3:$O$93,15),EP44-EP44*VLOOKUP(EN44,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN45<111,VLOOKUP($C45,Lookups!$T$3:$DG$93,EN$2+2),0)","v":21422.063929119729},42,{"$f":"IF(VLOOKUP(ER45,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER45,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER45<111),IF(ER45<71,ET44+ES$40*VLOOKUP(ER44,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER44,Lookups!$DH$3:$DU$53,2)+IF(ER45<64,ES$40*VLOOKUP(ER44,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER44,Lookups!$DH$3:$DU$53,13,0))-ET44*VLOOKUP(ER44,Lookups!$A$3:$O$93,15),ET44-ET44*VLOOKUP(ER44,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER45<111,VLOOKUP($C45,Lookups!$T$3:$DG$93,ER$2+2),0)","v":22936.969551239097},41,{"$f":"IF(VLOOKUP(EV45,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV45,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV45<111),IF(EV45<71,EX44+EW$41*VLOOKUP(EV44,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV44,Lookups!$DH$3:$DU$53,2)+IF(EV45<64,EW$41*VLOOKUP(EV44,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV44,Lookups!$DH$3:$DU$53,13,0))-EX44*VLOOKUP(EV44,Lookups!$A$3:$O$93,15),EX44-EX44*VLOOKUP(EV44,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV45<111,VLOOKUP($C45,Lookups!$T$3:$DG$93,EV$2+2),0)","v":21953.67641869896},40,{"$f":"IF(VLOOKUP(EZ45,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ45,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ45<111),IF(EZ45<71,FB44+FA$42*VLOOKUP(EZ44,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ44,Lookups!$DH$3:$DU$53,2)+IF(EZ45<64,FA$42*VLOOKUP(EZ44,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ44,Lookups!$DH$3:$DU$53,13,0))-FB44*VLOOKUP(EZ44,Lookups!$A$3:$O$93,15),FB44-FB44*VLOOKUP(EZ44,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ45<111,VLOOKUP($C45,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":21032.431751479671},{"$f":"1+FD44","v":39},{"$f":"IF(VLOOKUP(FD45,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD45,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD45<111),IF(FD45<71,FF44+FE$43*VLOOKUP(FD44,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD44,Lookups!$DH$3:$DU$53,2)+IF(FD45<64,FE$43*VLOOKUP(FD44,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD44,Lookups!$DH$3:$DU$53,13,0))-FF44*VLOOKUP(FD44,Lookups!$A$3:$O$93,15),FF44-FF44*VLOOKUP(FD44,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD45<111,VLOOKUP($C45,Lookups!$T$3:$DG$93,FD$2+2),0)","v":20190.552899128277},{"$f":"1+FH44","v":38},{"$f":"IF(VLOOKUP(FH45,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH45,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH45<111),IF(FH45<71,FJ44+FI$44*VLOOKUP(FH44,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH44,Lookups!$DH$3:$DU$53,2)+IF(FH45<64,FI$44*VLOOKUP(FH44,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH44,Lookups!$DH$3:$DU$53,13,0))-FJ44*VLOOKUP(FH44,Lookups!$A$3:$O$93,15),FJ44-FJ44*VLOOKUP(FH44,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH45<111,VLOOKUP($C45,Lookups!$T$3:$DG$93,FH$2+2),0)","v":19424.111598679377},37,0,0,{"$f":"IF(FL45<111,VLOOKUP($C45,Lookups!$T$3:$DG$93,FL$2+2),0)","v":18729.361730623677},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E46,I46,M46,Q46,U46,Y46,AC46,AG46,AK46,AO46,AS46,AW46,BA46,BE46,BI46,BM46,BQ46,BU46,BY46,CC46,CG46,CK46,CO46,CS46,CW46,DA46,DE46,DI46,DM46,DQ46)+SUM(DU46,DY46,EC46,EG46,EK46,EO46,ES46,EW46,FA46,FE46)+'Amort-Proj'!Q46+SUM(FI46,FM46,FQ46,FU46,FY46,GC46,GG46,GK46,GO46,GS46,GW46,HA46,HE46,HI46)+SUM(HM46,HQ46,HU46,HY46,IC46,IG46,IK46,IO46,IS46)","v":0},{"$error":"#DIV/0!"},2058,79,{"$f":"IF(VLOOKUP(D46,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D46,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D46<111),IF(D46<71,F45+E$4*VLOOKUP(D45,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D45,Lookups!$DH$3:$DU$53,2)+IF(D46<64,E$4*VLOOKUP(D45,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D45,Lookups!$DH$3:$DU$53,13,0))-F45*VLOOKUP(D45,Lookups!$A$3:$O$93,15),F45-F45*VLOOKUP(D45,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D46<111,VLOOKUP($C46,Lookups!$T$3:$DG$93,D$2+2),0)","v":29873.347983023257},78,{"$f":"IF(VLOOKUP(H46,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H46,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H46<111),IF(H46<71,J45+I$5*VLOOKUP(H45,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H45,Lookups!$DH$3:$DU$53,2)+IF(H46<64,I$5*VLOOKUP(H45,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H45,Lookups!$DH$3:$DU$53,13,0))-J45*VLOOKUP(H45,Lookups!$A$3:$O$93,15),J45-J45*VLOOKUP(H45,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H46<111,VLOOKUP($C46,Lookups!$T$3:$DG$93,H$2+2),0)","v":30000.205773001573},77,{"$f":"IF(VLOOKUP(L46,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L46,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L46<111),IF(L46<71,N45+M$6*VLOOKUP(L45,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L45,Lookups!$DH$3:$DU$53,2)+IF(L46<64,M$6*VLOOKUP(L45,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L45,Lookups!$DH$3:$DU$53,13,0))-N45*VLOOKUP(L45,Lookups!$A$3:$O$93,15),N45-N45*VLOOKUP(L45,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L46<111,VLOOKUP($C46,Lookups!$T$3:$DG$93,L$2+2),0)","v":30119.731999145977},76,{"$f":"IF(VLOOKUP(P46,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P46,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P46<111),IF(P46<71,R45+Q$7*VLOOKUP(P45,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P45,Lookups!$DH$3:$DU$53,2)+IF(P46<64,Q$7*VLOOKUP(P45,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P45,Lookups!$DH$3:$DU$53,13,0))-R45*VLOOKUP(P45,Lookups!$A$3:$O$93,15),R45-R45*VLOOKUP(P45,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P46<111,VLOOKUP($C46,Lookups!$T$3:$DG$93,P$2+2),0)","v":28931.967196329242},75,{"$f":"IF(VLOOKUP(T46,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T46,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T46<111),IF(T46<71,V45+U$8*VLOOKUP(T45,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T45,Lookups!$DH$3:$DU$53,2)+IF(T46<64,U$8*VLOOKUP(T45,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T45,Lookups!$DH$3:$DU$53,13,0))-V45*VLOOKUP(T45,Lookups!$A$3:$O$93,15),V45-V45*VLOOKUP(T45,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T46<111,VLOOKUP($C46,Lookups!$T$3:$DG$93,T$2+2),0)","v":27768.726565482124},74,{"$f":"IF(VLOOKUP(X46,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X46,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X46<111),IF(X46<71,Z45+Y$9*VLOOKUP(X45,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X45,Lookups!$DH$3:$DU$53,2)+IF(X46<64,Y$9*VLOOKUP(X45,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X45,Lookups!$DH$3:$DU$53,13,0))-Z45*VLOOKUP(X45,Lookups!$A$3:$O$93,15),Z45-Z45*VLOOKUP(X45,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X46<111,VLOOKUP($C46,Lookups!$T$3:$DG$93,X$2+2),0)","v":26604.316857522586},73,{"$f":"IF(VLOOKUP(AB46,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB46,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB46<111),IF(AB46<71,AD45+AC$10*VLOOKUP(AB45,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB45,Lookups!$DH$3:$DU$53,2)+IF(AB46<64,AC$10*VLOOKUP(AB45,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB45,Lookups!$DH$3:$DU$53,13,0))-AD45*VLOOKUP(AB45,Lookups!$A$3:$O$93,15),AD45-AD45*VLOOKUP(AB45,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB46<111,VLOOKUP($C46,Lookups!$T$3:$DG$93,AB$2+2),0)","v":25489.713904755114},72,{"$f":"IF(VLOOKUP(AF46,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF46,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF46<111),IF(AF46<71,AH45+AG$11*VLOOKUP(AF45,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF45,Lookups!$DH$3:$DU$53,2)+IF(AF46<64,AG$11*VLOOKUP(AF45,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF45,Lookups!$DH$3:$DU$53,13,0))-AH45*VLOOKUP(AF45,Lookups!$A$3:$O$93,15),AH45-AH45*VLOOKUP(AF45,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF46<111,VLOOKUP($C46,Lookups!$T$3:$DG$93,AF$2+2),0)","v":24398.142622960258},71,{"$f":"IF(VLOOKUP(AJ46,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ46,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ46<111),IF(AJ46<71,AL45+AK$12*VLOOKUP(AJ45,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ45,Lookups!$DH$3:$DU$53,2)+IF(AJ46<64,AK$12*VLOOKUP(AJ45,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ45,Lookups!$DH$3:$DU$53,13,0))-AL45*VLOOKUP(AJ45,Lookups!$A$3:$O$93,15),AL45-AL45*VLOOKUP(AJ45,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ46<111,VLOOKUP($C46,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":23038.346723830651},70,{"$f":"IF(VLOOKUP(AN46,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN46,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN46<111),IF(AN46<71,AP45+AO$13*VLOOKUP(AN45,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN45,Lookups!$DH$3:$DU$53,2)+IF(AN46<64,AO$13*VLOOKUP(AN45,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN45,Lookups!$DH$3:$DU$53,13,0))-AP45*VLOOKUP(AN45,Lookups!$A$3:$O$93,15),AP45-AP45*VLOOKUP(AN45,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN46<111,VLOOKUP($C46,Lookups!$T$3:$DG$93,AN$2+2),0)","v":21712.336901352144},69,{"$f":"IF(VLOOKUP(AR46,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR46,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR46<111),IF(AR46<71,AT45+AS$14*VLOOKUP(AR45,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR45,Lookups!$DH$3:$DU$53,2)+IF(AR46<64,AS$14*VLOOKUP(AR45,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR45,Lookups!$DH$3:$DU$53,13,0))-AT45*VLOOKUP(AR45,Lookups!$A$3:$O$93,15),AT45-AT45*VLOOKUP(AR45,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR46<111,VLOOKUP($C46,Lookups!$T$3:$DG$93,AR$2+2),0)","v":20419.269946060303},68,{"$f":"IF(VLOOKUP(AV46,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV46,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV46<111),IF(AV46<71,AX45+AW$15*VLOOKUP(AV45,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV45,Lookups!$DH$3:$DU$53,2)+IF(AV46<64,AW$15*VLOOKUP(AV45,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV45,Lookups!$DH$3:$DU$53,13,0))-AX45*VLOOKUP(AV45,Lookups!$A$3:$O$93,15),AX45-AX45*VLOOKUP(AV45,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV46<111,VLOOKUP($C46,Lookups!$T$3:$DG$93,AV$2+2),0)","v":19158.323784442957},67,{"$f":"IF(VLOOKUP(AZ46,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ46,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ46<111),IF(AZ46<71,BB45+BA$16*VLOOKUP(AZ45,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ45,Lookups!$DH$3:$DU$53,2)+IF(AZ46<64,BA$16*VLOOKUP(AZ45,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ45,Lookups!$DH$3:$DU$53,13,0))-BB45*VLOOKUP(AZ45,Lookups!$A$3:$O$93,15),BB45-BB45*VLOOKUP(AZ45,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ46<111,VLOOKUP($C46,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":17911.751108585169},66,{"$f":"IF(VLOOKUP(BD46,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD46,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD46<111),IF(BD46<71,BF45+BE$17*VLOOKUP(BD45,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD45,Lookups!$DH$3:$DU$53,2)+IF(BD46<64,BE$17*VLOOKUP(BD45,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD45,Lookups!$DH$3:$DU$53,13,0))-BF45*VLOOKUP(BD45,Lookups!$A$3:$O$93,15),BF45-BF45*VLOOKUP(BD45,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD46<111,VLOOKUP($C46,Lookups!$T$3:$DG$93,BD$2+2),0)","v":16697.998026885445},65,{"$f":"IF(VLOOKUP(BH46,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH46,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH46<111),IF(BH46<71,BJ45+BI$18*VLOOKUP(BH45,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH45,Lookups!$DH$3:$DU$53,2)+IF(BH46<64,BI$18*VLOOKUP(BH45,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH45,Lookups!$DH$3:$DU$53,13,0))-BJ45*VLOOKUP(BH45,Lookups!$A$3:$O$93,15),BJ45-BJ45*VLOOKUP(BH45,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH46<111,VLOOKUP($C46,Lookups!$T$3:$DG$93,BH$2+2),0)","v":15516.215156555325},64,{"$f":"IF(VLOOKUP(BL46,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL46,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL46<111),IF(BL46<71,BN45+BM$19*VLOOKUP(BL45,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL45,Lookups!$DH$3:$DU$53,2)+IF(BL46<64,BM$19*VLOOKUP(BL45,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL45,Lookups!$DH$3:$DU$53,13,0))-BN45*VLOOKUP(BL45,Lookups!$A$3:$O$93,15),BN45-BN45*VLOOKUP(BL45,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL46<111,VLOOKUP($C46,Lookups!$T$3:$DG$93,BL$2+2),0)","v":71981.164958554393},63,{"$f":"IF(VLOOKUP(BP46,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP46,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP46<111),IF(BP46<71,BR45+BQ$20*VLOOKUP(BP45,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP45,Lookups!$DH$3:$DU$53,2)+IF(BP46<64,BQ$20*VLOOKUP(BP45,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP45,Lookups!$DH$3:$DU$53,13,0))-BR45*VLOOKUP(BP45,Lookups!$A$3:$O$93,15),BR45-BR45*VLOOKUP(BP45,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP46<111,VLOOKUP($C46,Lookups!$T$3:$DG$93,BP$2+2),0)","v":62774.408255525756},62,{"$f":"IF(VLOOKUP(BT46,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT46,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT46<111),IF(BT46<71,BV45+BU$21*VLOOKUP(BT45,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT45,Lookups!$DH$3:$DU$53,2)+IF(BT46<64,BU$21*VLOOKUP(BT45,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT45,Lookups!$DH$3:$DU$53,13,0))-BV45*VLOOKUP(BT45,Lookups!$A$3:$O$93,15),BV45-BV45*VLOOKUP(BT45,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT46<111,VLOOKUP($C46,Lookups!$T$3:$DG$93,BT$2+2),0)","v":54091.439095787682},61,{"$f":"IF(VLOOKUP(BX46,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX46,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX46<111),IF(BX46<71,BZ45+BY$22*VLOOKUP(BX45,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX45,Lookups!$DH$3:$DU$53,2)+IF(BX46<64,BY$22*VLOOKUP(BX45,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX45,Lookups!$DH$3:$DU$53,13,0))-BZ45*VLOOKUP(BX45,Lookups!$A$3:$O$93,15),BZ45-BZ45*VLOOKUP(BX45,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX46<111,VLOOKUP($C46,Lookups!$T$3:$DG$93,BX$2+2),0)","v":48453.447199880728},60,{"$f":"IF(VLOOKUP(CB46,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB46,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB46<111),IF(CB46<71,CD45+CC$23*VLOOKUP(CB45,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB45,Lookups!$DH$3:$DU$53,2)+IF(CB46<64,CC$23*VLOOKUP(CB45,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB45,Lookups!$DH$3:$DU$53,13,0))-CD45*VLOOKUP(CB45,Lookups!$A$3:$O$93,15),CD45-CD45*VLOOKUP(CB45,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB46<111,VLOOKUP($C46,Lookups!$T$3:$DG$93,CB$2+2),0)","v":43074.302581735661},59,{"$f":"IF(VLOOKUP(CF46,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF46,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF46<111),IF(CF46<71,CH45+CG$24*VLOOKUP(CF45,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF45,Lookups!$DH$3:$DU$53,2)+IF(CF46<64,CG$24*VLOOKUP(CF45,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF45,Lookups!$DH$3:$DU$53,13,0))-CH45*VLOOKUP(CF45,Lookups!$A$3:$O$93,15),CH45-CH45*VLOOKUP(CF45,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF46<111,VLOOKUP($C46,Lookups!$T$3:$DG$93,CF$2+2),0)","v":37942.574146970161},58,{"$f":"IF(VLOOKUP(CJ46,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ46,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ46<111),IF(CJ46<71,CL45+CK$25*VLOOKUP(CJ45,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ45,Lookups!$DH$3:$DU$53,2)+IF(CJ46<64,CK$25*VLOOKUP(CJ45,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ45,Lookups!$DH$3:$DU$53,13,0))-CL45*VLOOKUP(CJ45,Lookups!$A$3:$O$93,15),CL45-CL45*VLOOKUP(CJ45,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ46<111,VLOOKUP($C46,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":33047.336838665877},57,{"$f":"IF(VLOOKUP(CN46,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN46,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN46<111),IF(CN46<71,CP45+CO$26*VLOOKUP(CN45,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN45,Lookups!$DH$3:$DU$53,2)+IF(CN46<64,CO$26*VLOOKUP(CN45,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN45,Lookups!$DH$3:$DU$53,13,0))-CP45*VLOOKUP(CN45,Lookups!$A$3:$O$93,15),CP45-CP45*VLOOKUP(CN45,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN46<111,VLOOKUP($C46,Lookups!$T$3:$DG$93,CN$2+2),0)","v":28378.149110126393},56,{"$f":"IF(VLOOKUP(CR46,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR46,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR46<111),IF(CR46<71,CT45+CS$27*VLOOKUP(CR45,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR45,Lookups!$DH$3:$DU$53,2)+IF(CR46<64,CS$27*VLOOKUP(CR45,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR45,Lookups!$DH$3:$DU$53,13,0))-CT45*VLOOKUP(CR45,Lookups!$A$3:$O$93,15),CT45-CT45*VLOOKUP(CR45,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR46<111,VLOOKUP($C46,Lookups!$T$3:$DG$93,CR$2+2),0)","v":25282.491883132552},55,{"$f":"IF(VLOOKUP(CV46,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV46,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV46<111),IF(CV46<71,CX45+CW$28*VLOOKUP(CV45,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV45,Lookups!$DH$3:$DU$53,2)+IF(CV46<64,CW$28*VLOOKUP(CV45,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV45,Lookups!$DH$3:$DU$53,13,0))-CX45*VLOOKUP(CV45,Lookups!$A$3:$O$93,15),CX45-CX45*VLOOKUP(CV45,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV46<111,VLOOKUP($C46,Lookups!$T$3:$DG$93,CV$2+2),0)","v":22300.650990540475},54,{"$f":"IF(VLOOKUP(CZ46,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ46,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ46<111),IF(CZ46<71,DB45+DA$29*VLOOKUP(CZ45,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ45,Lookups!$DH$3:$DU$53,2)+IF(CZ46<64,DA$29*VLOOKUP(CZ45,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ45,Lookups!$DH$3:$DU$53,13,0))-DB45*VLOOKUP(CZ45,Lookups!$A$3:$O$93,15),DB45-DB45*VLOOKUP(CZ45,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ46<111,VLOOKUP($C46,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":19428.630077979706},53,{"$f":"IF(VLOOKUP(DD46,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD46,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD46<111),IF(DD46<71,DF45+DE$30*VLOOKUP(DD45,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD45,Lookups!$DH$3:$DU$53,2)+IF(DD46<64,DE$30*VLOOKUP(DD45,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD45,Lookups!$DH$3:$DU$53,13,0))-DF45*VLOOKUP(DD45,Lookups!$A$3:$O$93,15),DF45-DF45*VLOOKUP(DD45,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD46<111,VLOOKUP($C46,Lookups!$T$3:$DG$93,DD$2+2),0)","v":16662.576116233657},52,{"$f":"IF(VLOOKUP(DH46,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH46,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH46<111),IF(DH46<71,DJ45+DI$31*VLOOKUP(DH45,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH45,Lookups!$DH$3:$DU$53,2)+IF(DH46<64,DI$31*VLOOKUP(DH45,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH45,Lookups!$DH$3:$DU$53,13,0))-DJ45*VLOOKUP(DH45,Lookups!$A$3:$O$93,15),DJ45-DJ45*VLOOKUP(DH45,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH46<111,VLOOKUP($C46,Lookups!$T$3:$DG$93,DH$2+2),0)","v":13998.774141696789},51,{"$f":"IF(VLOOKUP(DL46,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL46,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL46<111),IF(DL46<71,DN45+DM$32*VLOOKUP(DL45,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL45,Lookups!$DH$3:$DU$53,2)+IF(DL46<64,DM$32*VLOOKUP(DL45,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL45,Lookups!$DH$3:$DU$53,13,0))-DN45*VLOOKUP(DL45,Lookups!$A$3:$O$93,15),DN45-DN45*VLOOKUP(DL45,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL46<111,VLOOKUP($C46,Lookups!$T$3:$DG$93,DL$2+2),0)","v":14421.108548207923},50,{"$f":"IF(VLOOKUP(DP46,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP46,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP46<111),IF(DP46<71,DR45+DQ$33*VLOOKUP(DP45,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP45,Lookups!$DH$3:$DU$53,2)+IF(DP46<64,DQ$33*VLOOKUP(DP45,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP45,Lookups!$DH$3:$DU$53,13,0))-DR45*VLOOKUP(DP45,Lookups!$A$3:$O$93,15),DR45-DR45*VLOOKUP(DP45,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP46<111,VLOOKUP($C46,Lookups!$T$3:$DG$93,DP$2+2),0)","v":14842.140986125305},49,{"$f":"IF(VLOOKUP(DT46,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT46,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT46<111),IF(DT46<71,DV45+DU$34*VLOOKUP(DT45,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT45,Lookups!$DH$3:$DU$53,2)+IF(DT46<64,DU$34*VLOOKUP(DT45,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT45,Lookups!$DH$3:$DU$53,13,0))-DV45*VLOOKUP(DT45,Lookups!$A$3:$O$93,15),DV45-DV45*VLOOKUP(DT45,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT46<111,VLOOKUP($C46,Lookups!$T$3:$DG$93,DT$2+2),0)","v":15261.880385466855},48,{"$f":"IF(VLOOKUP(DX46,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX46,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX46<111),IF(DX46<71,DZ45+DY$35*VLOOKUP(DX45,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX45,Lookups!$DH$3:$DU$53,2)+IF(DX46<64,DY$35*VLOOKUP(DX45,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX45,Lookups!$DH$3:$DU$53,13,0))-DZ45*VLOOKUP(DX45,Lookups!$A$3:$O$93,15),DZ45-DZ45*VLOOKUP(DX45,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX46<111,VLOOKUP($C46,Lookups!$T$3:$DG$93,DX$2+2),0)","v":15680.335639791436},47,{"$f":"IF(VLOOKUP(EB46,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB46,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB46<111),IF(EB46<71,ED45+EC$36*VLOOKUP(EB45,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB45,Lookups!$DH$3:$DU$53,2)+IF(EB46<64,EC$36*VLOOKUP(EB45,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB45,Lookups!$DH$3:$DU$53,13,0))-ED45*VLOOKUP(EB45,Lookups!$A$3:$O$93,15),ED45-ED45*VLOOKUP(EB45,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB46<111,VLOOKUP($C46,Lookups!$T$3:$DG$93,EB$2+2),0)","v":16082.372129806279},46,{"$f":"IF(VLOOKUP(EF46,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF46,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF46<111),IF(EF46<71,EH45+EG$37*VLOOKUP(EF45,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF45,Lookups!$DH$3:$DU$53,2)+IF(EF46<64,EG$37*VLOOKUP(EF45,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF45,Lookups!$DH$3:$DU$53,13,0))-EH45*VLOOKUP(EF45,Lookups!$A$3:$O$93,15),EH45-EH45*VLOOKUP(EF45,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF46<111,VLOOKUP($C46,Lookups!$T$3:$DG$93,EF$2+2),0)","v":17707.08888378588},45,{"$f":"IF(VLOOKUP(EJ46,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ46,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ46<111),IF(EJ46<71,EL45+EK$38*VLOOKUP(EJ45,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ45,Lookups!$DH$3:$DU$53,2)+IF(EJ46<64,EK$38*VLOOKUP(EJ45,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ45,Lookups!$DH$3:$DU$53,13,0))-EL45*VLOOKUP(EJ45,Lookups!$A$3:$O$93,15),EL45-EL45*VLOOKUP(EJ45,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ46<111,VLOOKUP($C46,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":19348.964071440343},44,{"$f":"IF(VLOOKUP(EN46,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN46,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN46<111),IF(EN46<71,EP45+EO$39*VLOOKUP(EN45,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN45,Lookups!$DH$3:$DU$53,2)+IF(EN46<64,EO$39*VLOOKUP(EN45,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN45,Lookups!$DH$3:$DU$53,13,0))-EP45*VLOOKUP(EN45,Lookups!$A$3:$O$93,15),EP45-EP45*VLOOKUP(EN45,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN46<111,VLOOKUP($C46,Lookups!$T$3:$DG$93,EN$2+2),0)","v":21008.379443934078},43,{"$f":"IF(VLOOKUP(ER46,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER46,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER46<111),IF(ER46<71,ET45+ES$40*VLOOKUP(ER45,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER45,Lookups!$DH$3:$DU$53,2)+IF(ER46<64,ES$40*VLOOKUP(ER45,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER45,Lookups!$DH$3:$DU$53,13,0))-ET45*VLOOKUP(ER45,Lookups!$A$3:$O$93,15),ET45-ET45*VLOOKUP(ER45,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER46<111,VLOOKUP($C46,Lookups!$T$3:$DG$93,ER$2+2),0)","v":22643.121573079552},42,{"$f":"IF(VLOOKUP(EV46,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV46,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV46<111),IF(EV46<71,EX45+EW$41*VLOOKUP(EV45,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV45,Lookups!$DH$3:$DU$53,2)+IF(EV46<64,EW$41*VLOOKUP(EV45,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV45,Lookups!$DH$3:$DU$53,13,0))-EX45*VLOOKUP(EV45,Lookups!$A$3:$O$93,15),EX45-EX45*VLOOKUP(EV45,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV46<111,VLOOKUP($C46,Lookups!$T$3:$DG$93,EV$2+2),0)","v":24244.376815659725},41,{"$f":"IF(VLOOKUP(EZ46,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ46,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ46<111),IF(EZ46<71,FB45+FA$42*VLOOKUP(EZ45,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ45,Lookups!$DH$3:$DU$53,2)+IF(EZ46<64,FA$42*VLOOKUP(EZ45,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ45,Lookups!$DH$3:$DU$53,13,0))-FB45*VLOOKUP(EZ45,Lookups!$A$3:$O$93,15),FB45-FB45*VLOOKUP(EZ45,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ46<111,VLOOKUP($C46,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":23205.035974564798},40,{"$f":"IF(VLOOKUP(FD46,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD46,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD46<111),IF(FD46<71,FF45+FE$43*VLOOKUP(FD45,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD45,Lookups!$DH$3:$DU$53,2)+IF(FD46<64,FE$43*VLOOKUP(FD45,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD45,Lookups!$DH$3:$DU$53,13,0))-FF45*VLOOKUP(FD45,Lookups!$A$3:$O$93,15),FF45-FF45*VLOOKUP(FD45,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD46<111,VLOOKUP($C46,Lookups!$T$3:$DG$93,FD$2+2),0)","v":22231.280361314009},39,{"$f":"IF(VLOOKUP(FH46,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH46,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH46<111),IF(FH46<71,FJ45+FI$44*VLOOKUP(FH45,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH45,Lookups!$DH$3:$DU$53,2)+IF(FH46<64,FI$44*VLOOKUP(FH45,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH45,Lookups!$DH$3:$DU$53,13,0))-FJ45*VLOOKUP(FH45,Lookups!$A$3:$O$93,15),FJ45-FJ45*VLOOKUP(FH45,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH46<111,VLOOKUP($C46,Lookups!$T$3:$DG$93,FH$2+2),0)","v":21341.414414378589},{"$f":"1+FL45","v":38},{"$f":"IF(VLOOKUP(FL46,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FL46,Lookups!$DH$3:$DU$53,13)*FM$45,0)","v":0},{"$f":"IF((FL46<111),IF(FL46<71,FN45+FM$45*VLOOKUP(FL45,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FL45,Lookups!$DH$3:$DU$53,2)+IF(FL46<64,FM$45*VLOOKUP(FL45,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FL45,Lookups!$DH$3:$DU$53,13,0))-FN45*VLOOKUP(FL45,Lookups!$A$3:$O$93,15),FN45-FN45*VLOOKUP(FL45,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FL46<111,VLOOKUP($C46,Lookups!$T$3:$DG$93,FL$2+2),0)","v":20531.2859598041},37,0,0,{"$f":"IF(FP46<111,VLOOKUP($C46,Lookups!$T$3:$DG$93,FP$2+2),0)","v":19796.935349269224},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E47,I47,M47,Q47,U47,Y47,AC47,AG47,AK47,AO47,AS47,AW47,BA47,BE47,BI47,BM47,BQ47,BU47,BY47,CC47,CG47,CK47,CO47,CS47,CW47,DA47,DE47,DI47,DM47,DQ47)+SUM(DU47,DY47,EC47,EG47,EK47,EO47,ES47,EW47,FA47,FE47)+'Amort-Proj'!Q47+SUM(FI47,FM47,FQ47,FU47,FY47,GC47,GG47,GK47,GO47,GS47,GW47,HA47,HE47,HI47)+SUM(HM47,HQ47,HU47,HY47,IC47,IG47,IK47,IO47,IS47)","v":0},{"$error":"#DIV/0!"},2059,80,{"$f":"IF(VLOOKUP(D47,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D47,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D47<111),IF(D47<71,F46+E$4*VLOOKUP(D46,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D46,Lookups!$DH$3:$DU$53,2)+IF(D47<64,E$4*VLOOKUP(D46,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D46,Lookups!$DH$3:$DU$53,13,0))-F46*VLOOKUP(D46,Lookups!$A$3:$O$93,15),F46-F46*VLOOKUP(D46,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D47<111,VLOOKUP($C47,Lookups!$T$3:$DG$93,D$2+2),0)","v":32267.376019106669},79,{"$f":"IF(VLOOKUP(H47,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H47,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H47<111),IF(H47<71,J46+I$5*VLOOKUP(H46,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H46,Lookups!$DH$3:$DU$53,2)+IF(H47<64,I$5*VLOOKUP(H46,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H46,Lookups!$DH$3:$DU$53,13,0))-J46*VLOOKUP(H46,Lookups!$A$3:$O$93,15),J46-J46*VLOOKUP(H46,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H47<111,VLOOKUP($C47,Lookups!$T$3:$DG$93,H$2+2),0)","v":32412.582561580231},78,{"$f":"IF(VLOOKUP(L47,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L47,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L47<111),IF(L47<71,N46+M$6*VLOOKUP(L46,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L46,Lookups!$DH$3:$DU$53,2)+IF(L47<64,M$6*VLOOKUP(L46,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L46,Lookups!$DH$3:$DU$53,13,0))-N46*VLOOKUP(L46,Lookups!$A$3:$O$93,15),N46-N46*VLOOKUP(L46,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L47<111,VLOOKUP($C47,Lookups!$T$3:$DG$93,L$2+2),0)","v":32550.223263706706},77,{"$f":"IF(VLOOKUP(P47,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P47,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P47<111),IF(P47<71,R46+Q$7*VLOOKUP(P46,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P46,Lookups!$DH$3:$DU$53,2)+IF(P47<64,Q$7*VLOOKUP(P46,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P46,Lookups!$DH$3:$DU$53,13,0))-R46*VLOOKUP(P46,Lookups!$A$3:$O$93,15),R46-R46*VLOOKUP(P46,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P47<111,VLOOKUP($C47,Lookups!$T$3:$DG$93,P$2+2),0)","v":31776.317259099003},76,{"$f":"IF(VLOOKUP(T47,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T47,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T47<111),IF(T47<71,V46+U$8*VLOOKUP(T46,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T46,Lookups!$DH$3:$DU$53,2)+IF(T47<64,U$8*VLOOKUP(T46,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T46,Lookups!$DH$3:$DU$53,13,0))-V46*VLOOKUP(T46,Lookups!$A$3:$O$93,15),V46-V46*VLOOKUP(T46,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T47<111,VLOOKUP($C47,Lookups!$T$3:$DG$93,T$2+2),0)","v":30523.225392127348},75,{"$f":"IF(VLOOKUP(X47,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X47,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X47<111),IF(X47<71,Z46+Y$9*VLOOKUP(X46,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X46,Lookups!$DH$3:$DU$53,2)+IF(X47<64,Y$9*VLOOKUP(X46,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X46,Lookups!$DH$3:$DU$53,13,0))-Z46*VLOOKUP(X46,Lookups!$A$3:$O$93,15),Z46-Z46*VLOOKUP(X46,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X47<111,VLOOKUP($C47,Lookups!$T$3:$DG$93,X$2+2),0)","v":29296.006526583638},74,{"$f":"IF(VLOOKUP(AB47,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB47,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB47<111),IF(AB47<71,AD46+AC$10*VLOOKUP(AB46,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB46,Lookups!$DH$3:$DU$53,2)+IF(AB47<64,AC$10*VLOOKUP(AB46,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB46,Lookups!$DH$3:$DU$53,13,0))-AD46*VLOOKUP(AB46,Lookups!$A$3:$O$93,15),AD46-AD46*VLOOKUP(AB46,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB47<111,VLOOKUP($C47,Lookups!$T$3:$DG$93,AB$2+2),0)","v":28094.158601543852},73,{"$f":"IF(VLOOKUP(AF47,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF47,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF47<111),IF(AF47<71,AH46+AG$11*VLOOKUP(AF46,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF46,Lookups!$DH$3:$DU$53,2)+IF(AF47<64,AG$11*VLOOKUP(AF46,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF46,Lookups!$DH$3:$DU$53,13,0))-AH46*VLOOKUP(AF46,Lookups!$A$3:$O$93,15),AH46-AH46*VLOOKUP(AF46,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF47<111,VLOOKUP($C47,Lookups!$T$3:$DG$93,AF$2+2),0)","v":26917.137883421401},72,{"$f":"IF(VLOOKUP(AJ47,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ47,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ47<111),IF(AJ47<71,AL46+AK$12*VLOOKUP(AJ46,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ46,Lookups!$DH$3:$DU$53,2)+IF(AJ47<64,AK$12*VLOOKUP(AJ46,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ46,Lookups!$DH$3:$DU$53,13,0))-AL46*VLOOKUP(AJ46,Lookups!$A$3:$O$93,15),AL46-AL46*VLOOKUP(AJ46,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ47<111,VLOOKUP($C47,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":25788.836752468993},71,{"$f":"IF(VLOOKUP(AN47,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN47,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN47<111),IF(AN47<71,AP46+AO$13*VLOOKUP(AN46,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN46,Lookups!$DH$3:$DU$53,2)+IF(AN47<64,AO$13*VLOOKUP(AN46,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN46,Lookups!$DH$3:$DU$53,13,0))-AP46*VLOOKUP(AN46,Lookups!$A$3:$O$93,15),AP46-AP46*VLOOKUP(AN46,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN47<111,VLOOKUP($C47,Lookups!$T$3:$DG$93,AN$2+2),0)","v":24351.532487088996},70,{"$f":"IF(VLOOKUP(AR47,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR47,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR47<111),IF(AR47<71,AT46+AS$14*VLOOKUP(AR46,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR46,Lookups!$DH$3:$DU$53,2)+IF(AR47<64,AS$14*VLOOKUP(AR46,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR46,Lookups!$DH$3:$DU$53,13,0))-AT46*VLOOKUP(AR46,Lookups!$A$3:$O$93,15),AT46-AT46*VLOOKUP(AR46,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR47<111,VLOOKUP($C47,Lookups!$T$3:$DG$93,AR$2+2),0)","v":22949.940104729216},69,{"$f":"IF(VLOOKUP(AV47,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV47,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV47<111),IF(AV47<71,AX46+AW$15*VLOOKUP(AV46,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV46,Lookups!$DH$3:$DU$53,2)+IF(AV47<64,AW$15*VLOOKUP(AV46,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV46,Lookups!$DH$3:$DU$53,13,0))-AX46*VLOOKUP(AV46,Lookups!$A$3:$O$93,15),AX46-AX46*VLOOKUP(AV46,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV47<111,VLOOKUP($C47,Lookups!$T$3:$DG$93,AV$2+2),0)","v":21583.168332985741},68,{"$f":"IF(VLOOKUP(AZ47,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ47,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ47<111),IF(AZ47<71,BB46+BA$16*VLOOKUP(AZ46,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ46,Lookups!$DH$3:$DU$53,2)+IF(AZ47<64,BA$16*VLOOKUP(AZ46,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ46,Lookups!$DH$3:$DU$53,13,0))-BB46*VLOOKUP(AZ46,Lookups!$A$3:$O$93,15),BB46-BB46*VLOOKUP(AZ46,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ47<111,VLOOKUP($C47,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":20250.348240156203},67,{"$f":"IF(VLOOKUP(BD47,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD47,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD47<111),IF(BD47<71,BF46+BE$17*VLOOKUP(BD46,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD46,Lookups!$DH$3:$DU$53,2)+IF(BD47<64,BE$17*VLOOKUP(BD46,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD46,Lookups!$DH$3:$DU$53,13,0))-BF46*VLOOKUP(BD46,Lookups!$A$3:$O$93,15),BF46-BF46*VLOOKUP(BD46,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD47<111,VLOOKUP($C47,Lookups!$T$3:$DG$93,BD$2+2),0)","v":18932.720921774522},66,{"$f":"IF(VLOOKUP(BH47,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH47,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH47<111),IF(BH47<71,BJ46+BI$18*VLOOKUP(BH46,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH46,Lookups!$DH$3:$DU$53,2)+IF(BH47<64,BI$18*VLOOKUP(BH46,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH46,Lookups!$DH$3:$DU$53,13,0))-BJ46*VLOOKUP(BH46,Lookups!$A$3:$O$93,15),BJ46-BJ46*VLOOKUP(BH46,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH47<111,VLOOKUP($C47,Lookups!$T$3:$DG$93,BH$2+2),0)","v":17649.783914417916},65,{"$f":"IF(VLOOKUP(BL47,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL47,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL47<111),IF(BL47<71,BN46+BM$19*VLOOKUP(BL46,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL46,Lookups!$DH$3:$DU$53,2)+IF(BL47<64,BM$19*VLOOKUP(BL46,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL46,Lookups!$DH$3:$DU$53,13,0))-BN46*VLOOKUP(BL46,Lookups!$A$3:$O$93,15),BN46-BN46*VLOOKUP(BL46,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL47<111,VLOOKUP($C47,Lookups!$T$3:$DG$93,BL$2+2),0)","v":16400.639420478976},64,{"$f":"IF(VLOOKUP(BP47,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP47,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP47<111),IF(BP47<71,BR46+BQ$20*VLOOKUP(BP46,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP46,Lookups!$DH$3:$DU$53,2)+IF(BP47<64,BQ$20*VLOOKUP(BP46,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP46,Lookups!$DH$3:$DU$53,13,0))-BR46*VLOOKUP(BP46,Lookups!$A$3:$O$93,15),BR46-BR46*VLOOKUP(BP46,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP47<111,VLOOKUP($C47,Lookups!$T$3:$DG$93,BP$2+2),0)","v":76084.091361191982},63,{"$f":"IF(VLOOKUP(BT47,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT47,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT47<111),IF(BT47<71,BV46+BU$21*VLOOKUP(BT46,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT46,Lookups!$DH$3:$DU$53,2)+IF(BT47<64,BU$21*VLOOKUP(BT46,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT46,Lookups!$DH$3:$DU$53,13,0))-BV46*VLOOKUP(BT46,Lookups!$A$3:$O$93,15),BV46-BV46*VLOOKUP(BT46,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT47<111,VLOOKUP($C47,Lookups!$T$3:$DG$93,BT$2+2),0)","v":66352.549526090719},62,{"$f":"IF(VLOOKUP(BX47,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX47,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX47<111),IF(BX47<71,BZ46+BY$22*VLOOKUP(BX46,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX46,Lookups!$DH$3:$DU$53,2)+IF(BX47<64,BY$22*VLOOKUP(BX46,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX46,Lookups!$DH$3:$DU$53,13,0))-BZ46*VLOOKUP(BX46,Lookups!$A$3:$O$93,15),BZ46-BZ46*VLOOKUP(BX46,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX47<111,VLOOKUP($C47,Lookups!$T$3:$DG$93,BX$2+2),0)","v":57174.651124247575},61,{"$f":"IF(VLOOKUP(CB47,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB47,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB47<111),IF(CB47<71,CD46+CC$23*VLOOKUP(CB46,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB46,Lookups!$DH$3:$DU$53,2)+IF(CB47<64,CC$23*VLOOKUP(CB46,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB46,Lookups!$DH$3:$DU$53,13,0))-CD46*VLOOKUP(CB46,Lookups!$A$3:$O$93,15),CD46-CD46*VLOOKUP(CB46,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB47<111,VLOOKUP($C47,Lookups!$T$3:$DG$93,CB$2+2),0)","v":51215.293690273924},60,{"$f":"IF(VLOOKUP(CF47,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF47,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF47<111),IF(CF47<71,CH46+CG$24*VLOOKUP(CF46,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF46,Lookups!$DH$3:$DU$53,2)+IF(CF47<64,CG$24*VLOOKUP(CF46,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF46,Lookups!$DH$3:$DU$53,13,0))-CH46*VLOOKUP(CF46,Lookups!$A$3:$O$93,15),CH46-CH46*VLOOKUP(CF46,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF47<111,VLOOKUP($C47,Lookups!$T$3:$DG$93,CF$2+2),0)","v":45529.537828894594},59,{"$f":"IF(VLOOKUP(CJ47,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ47,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ47<111),IF(CJ47<71,CL46+CK$25*VLOOKUP(CJ46,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ46,Lookups!$DH$3:$DU$53,2)+IF(CJ47<64,CK$25*VLOOKUP(CJ46,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ46,Lookups!$DH$3:$DU$53,13,0))-CL46*VLOOKUP(CJ46,Lookups!$A$3:$O$93,15),CL46-CL46*VLOOKUP(CJ46,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ47<111,VLOOKUP($C47,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":40105.300873347456},58,{"$f":"IF(VLOOKUP(CN47,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN47,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN47<111),IF(CN47<71,CP46+CO$26*VLOOKUP(CN46,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN46,Lookups!$DH$3:$DU$53,2)+IF(CN47<64,CO$26*VLOOKUP(CN46,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN46,Lookups!$DH$3:$DU$53,13,0))-CP46*VLOOKUP(CN46,Lookups!$A$3:$O$93,15),CP46-CP46*VLOOKUP(CN46,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN47<111,VLOOKUP($C47,Lookups!$T$3:$DG$93,CN$2+2),0)","v":34931.035038469832},57,{"$f":"IF(VLOOKUP(CR47,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR47,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR47<111),IF(CR47<71,CT46+CS$27*VLOOKUP(CR46,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR46,Lookups!$DH$3:$DU$53,2)+IF(CR47<64,CS$27*VLOOKUP(CR46,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR46,Lookups!$DH$3:$DU$53,13,0))-CT46*VLOOKUP(CR46,Lookups!$A$3:$O$93,15),CT46-CT46*VLOOKUP(CR46,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR47<111,VLOOKUP($C47,Lookups!$T$3:$DG$93,CR$2+2),0)","v":29995.703609403594},56,{"$f":"IF(VLOOKUP(CV47,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV47,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV47<111),IF(CV47<71,CX46+CW$28*VLOOKUP(CV46,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV46,Lookups!$DH$3:$DU$53,2)+IF(CV47<64,CW$28*VLOOKUP(CV46,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV46,Lookups!$DH$3:$DU$53,13,0))-CX46*VLOOKUP(CV46,Lookups!$A$3:$O$93,15),CX46-CX46*VLOOKUP(CV46,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV47<111,VLOOKUP($C47,Lookups!$T$3:$DG$93,CV$2+2),0)","v":26723.593920471107},55,{"$f":"IF(VLOOKUP(CZ47,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ47,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ47<111),IF(CZ47<71,DB46+DA$29*VLOOKUP(CZ46,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ46,Lookups!$DH$3:$DU$53,2)+IF(CZ47<64,DA$29*VLOOKUP(CZ46,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ46,Lookups!$DH$3:$DU$53,13,0))-DB46*VLOOKUP(CZ46,Lookups!$A$3:$O$93,15),DB46-DB46*VLOOKUP(CZ46,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ47<111,VLOOKUP($C47,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":23571.788097001281},54,{"$f":"IF(VLOOKUP(DD47,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD47,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD47<111),IF(DD47<71,DF46+DE$30*VLOOKUP(DD46,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD46,Lookups!$DH$3:$DU$53,2)+IF(DD47<64,DE$30*VLOOKUP(DD46,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD46,Lookups!$DH$3:$DU$53,13,0))-DF46*VLOOKUP(DD46,Lookups!$A$3:$O$93,15),DF46-DF46*VLOOKUP(DD46,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD47<111,VLOOKUP($C47,Lookups!$T$3:$DG$93,DD$2+2),0)","v":20536.061992424547},53,{"$f":"IF(VLOOKUP(DH47,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH47,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH47<111),IF(DH47<71,DJ46+DI$31*VLOOKUP(DH46,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH46,Lookups!$DH$3:$DU$53,2)+IF(DH47<64,DI$31*VLOOKUP(DH46,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH46,Lookups!$DH$3:$DU$53,13,0))-DJ46*VLOOKUP(DH46,Lookups!$A$3:$O$93,15),DJ46-DJ46*VLOOKUP(DH46,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH47<111,VLOOKUP($C47,Lookups!$T$3:$DG$93,DH$2+2),0)","v":17612.342954858974},52,{"$f":"IF(VLOOKUP(DL47,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL47,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL47<111),IF(DL47<71,DN46+DM$32*VLOOKUP(DL46,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL46,Lookups!$DH$3:$DU$53,2)+IF(DL47<64,DM$32*VLOOKUP(DL46,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL46,Lookups!$DH$3:$DU$53,13,0))-DN46*VLOOKUP(DL46,Lookups!$A$3:$O$93,15),DN46-DN46*VLOOKUP(DL46,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL47<111,VLOOKUP($C47,Lookups!$T$3:$DG$93,DL$2+2),0)","v":14796.704267773506},51,{"$f":"IF(VLOOKUP(DP47,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP47,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP47<111),IF(DP47<71,DR46+DQ$33*VLOOKUP(DP46,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP46,Lookups!$DH$3:$DU$53,2)+IF(DP47<64,DQ$33*VLOOKUP(DP46,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP46,Lookups!$DH$3:$DU$53,13,0))-DR46*VLOOKUP(DP46,Lookups!$A$3:$O$93,15),DR46-DR46*VLOOKUP(DP46,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP47<111,VLOOKUP($C47,Lookups!$T$3:$DG$93,DP$2+2),0)","v":15243.111735455774},50,{"$f":"IF(VLOOKUP(DT47,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT47,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT47<111),IF(DT47<71,DV46+DU$34*VLOOKUP(DT46,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT46,Lookups!$DH$3:$DU$53,2)+IF(DT47<64,DU$34*VLOOKUP(DT46,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT46,Lookups!$DH$3:$DU$53,13,0))-DV46*VLOOKUP(DT46,Lookups!$A$3:$O$93,15),DV46-DV46*VLOOKUP(DT46,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT47<111,VLOOKUP($C47,Lookups!$T$3:$DG$93,DT$2+2),0)","v":15688.143022334447},49,{"$f":"IF(VLOOKUP(DX47,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX47,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX47<111),IF(DX47<71,DZ46+DY$35*VLOOKUP(DX46,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX46,Lookups!$DH$3:$DU$53,2)+IF(DX47<64,DY$35*VLOOKUP(DX46,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX46,Lookups!$DH$3:$DU$53,13,0))-DZ46*VLOOKUP(DX46,Lookups!$A$3:$O$93,15),DZ46-DZ46*VLOOKUP(DX46,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX47<111,VLOOKUP($C47,Lookups!$T$3:$DG$93,DX$2+2),0)","v":16131.807567438465},48,{"$f":"IF(VLOOKUP(EB47,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB47,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB47<111),IF(EB47<71,ED46+EC$36*VLOOKUP(EB46,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB46,Lookups!$DH$3:$DU$53,2)+IF(EB47<64,EC$36*VLOOKUP(EB46,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB46,Lookups!$DH$3:$DU$53,13,0))-ED46*VLOOKUP(EB46,Lookups!$A$3:$O$93,15),ED46-ED46*VLOOKUP(EB46,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB47<111,VLOOKUP($C47,Lookups!$T$3:$DG$93,EB$2+2),0)","v":16574.114771259548},47,{"$f":"IF(VLOOKUP(EF47,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF47,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF47<111),IF(EF47<71,EH46+EG$37*VLOOKUP(EF46,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF46,Lookups!$DH$3:$DU$53,2)+IF(EF47<64,EG$37*VLOOKUP(EF46,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF46,Lookups!$DH$3:$DU$53,13,0))-EH46*VLOOKUP(EF46,Lookups!$A$3:$O$93,15),EH46-EH46*VLOOKUP(EF46,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF47<111,VLOOKUP($C47,Lookups!$T$3:$DG$93,EF$2+2),0)","v":16999.067341205235},46,{"$f":"IF(VLOOKUP(EJ47,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ47,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ47<111),IF(EJ47<71,EL46+EK$38*VLOOKUP(EJ46,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ46,Lookups!$DH$3:$DU$53,2)+IF(EJ47<64,EK$38*VLOOKUP(EJ46,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ46,Lookups!$DH$3:$DU$53,13,0))-EL46*VLOOKUP(EJ46,Lookups!$A$3:$O$93,15),EL46-EL46*VLOOKUP(EJ46,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ47<111,VLOOKUP($C47,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":18716.392950161673},45,{"$f":"IF(VLOOKUP(EN47,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN47,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN47<111),IF(EN47<71,EP46+EO$39*VLOOKUP(EN46,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN46,Lookups!$DH$3:$DU$53,2)+IF(EN47<64,EO$39*VLOOKUP(EN46,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN46,Lookups!$DH$3:$DU$53,13,0))-EP46*VLOOKUP(EN46,Lookups!$A$3:$O$93,15),EP46-EP46*VLOOKUP(EN46,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN47<111,VLOOKUP($C47,Lookups!$T$3:$DG$93,EN$2+2),0)","v":20451.855023512442},44,{"$f":"IF(VLOOKUP(ER47,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER47,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER47<111),IF(ER47<71,ET46+ES$40*VLOOKUP(ER46,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER46,Lookups!$DH$3:$DU$53,2)+IF(ER47<64,ES$40*VLOOKUP(ER46,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER46,Lookups!$DH$3:$DU$53,13,0))-ET46*VLOOKUP(ER46,Lookups!$A$3:$O$93,15),ET46-ET46*VLOOKUP(ER46,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER47<111,VLOOKUP($C47,Lookups!$T$3:$DG$93,ER$2+2),0)","v":22205.857072238319},43,{"$f":"IF(VLOOKUP(EV47,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV47,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV47<111),IF(EV47<71,EX46+EW$41*VLOOKUP(EV46,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV46,Lookups!$DH$3:$DU$53,2)+IF(EV47<64,EW$41*VLOOKUP(EV46,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV46,Lookups!$DH$3:$DU$53,13,0))-EX46*VLOOKUP(EV46,Lookups!$A$3:$O$93,15),EX46-EX46*VLOOKUP(EV46,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV47<111,VLOOKUP($C47,Lookups!$T$3:$DG$93,EV$2+2),0)","v":23933.779502745085},42,{"$f":"IF(VLOOKUP(EZ47,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ47,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ47<111),IF(EZ47<71,FB46+FA$42*VLOOKUP(EZ46,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ46,Lookups!$DH$3:$DU$53,2)+IF(EZ47<64,FA$42*VLOOKUP(EZ46,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ46,Lookups!$DH$3:$DU$53,13,0))-FB46*VLOOKUP(EZ46,Lookups!$A$3:$O$93,15),FB46-FB46*VLOOKUP(EZ46,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ47<111,VLOOKUP($C47,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":25626.306294152328},41,{"$f":"IF(VLOOKUP(FD47,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD47,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD47<111),IF(FD47<71,FF46+FE$43*VLOOKUP(FD46,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD46,Lookups!$DH$3:$DU$53,2)+IF(FD47<64,FE$43*VLOOKUP(FD46,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD46,Lookups!$DH$3:$DU$53,13,0))-FF46*VLOOKUP(FD46,Lookups!$A$3:$O$93,15),FF46-FF46*VLOOKUP(FD46,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD47<111,VLOOKUP($C47,Lookups!$T$3:$DG$93,FD$2+2),0)","v":24527.723025114992},40,{"$f":"IF(VLOOKUP(FH47,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH47,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH47<111),IF(FH47<71,FJ46+FI$44*VLOOKUP(FH46,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH46,Lookups!$DH$3:$DU$53,2)+IF(FH47<64,FI$44*VLOOKUP(FH46,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH46,Lookups!$DH$3:$DU$53,13,0))-FJ46*VLOOKUP(FH46,Lookups!$A$3:$O$93,15),FJ46-FJ46*VLOOKUP(FH46,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH47<111,VLOOKUP($C47,Lookups!$T$3:$DG$93,FH$2+2),0)","v":23498.463341908908},39,{"$f":"IF(VLOOKUP(FL47,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FL47,Lookups!$DH$3:$DU$53,13)*FM$45,0)","v":0},{"$f":"IF((FL47<111),IF(FL47<71,FN46+FM$45*VLOOKUP(FL46,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FL46,Lookups!$DH$3:$DU$53,2)+IF(FL47<64,FM$45*VLOOKUP(FL46,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FL46,Lookups!$DH$3:$DU$53,13,0))-FN46*VLOOKUP(FL46,Lookups!$A$3:$O$93,15),FN46-FN46*VLOOKUP(FL46,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FL47<111,VLOOKUP($C47,Lookups!$T$3:$DG$93,FL$2+2),0)","v":22557.875035998168},{"$f":"1+FP46","v":38},{"$f":"IF(VLOOKUP(FP47,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FP47,Lookups!$DH$3:$DU$53,13)*FQ$46,0)","v":0},{"$f":"IF((FP47<111),IF(FP47<71,FR46+FQ$46*VLOOKUP(FP46,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FP46,Lookups!$DH$3:$DU$53,2)+IF(FP47<64,FQ$46*VLOOKUP(FP46,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FP46,Lookups!$DH$3:$DU$53,13,0))-FR46*VLOOKUP(FP46,Lookups!$A$3:$O$93,15),FR46-FR46*VLOOKUP(FP46,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FP47<111,VLOOKUP($C47,Lookups!$T$3:$DG$93,FP$2+2),0)","v":21701.569259512933},37,0,0,{"$f":"IF(FT47<111,VLOOKUP($C47,Lookups!$T$3:$DG$93,FT$2+2),0)","v":20925.36066417757},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E48,I48,M48,Q48,U48,Y48,AC48,AG48,AK48,AO48,AS48,AW48,BA48,BE48,BI48,BM48,BQ48,BU48,BY48,CC48,CG48,CK48,CO48,CS48,CW48,DA48,DE48,DI48,DM48,DQ48)+SUM(DU48,DY48,EC48,EG48,EK48,EO48,ES48,EW48,FA48,FE48)+'Amort-Proj'!Q48+SUM(FI48,FM48,FQ48,FU48,FY48,GC48,GG48,GK48,GO48,GS48,GW48,HA48,HE48,HI48)+SUM(HM48,HQ48,HU48,HY48,IC48,IG48,IK48,IO48,IS48)","v":0},{"$error":"#DIV/0!"},2060,81,{"$f":"IF(VLOOKUP(D48,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D48,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D48<111),IF(D48<71,F47+E$4*VLOOKUP(D47,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D47,Lookups!$DH$3:$DU$53,2)+IF(D48<64,E$4*VLOOKUP(D47,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D47,Lookups!$DH$3:$DU$53,13,0))-F47*VLOOKUP(D47,Lookups!$A$3:$O$93,15),F47-F47*VLOOKUP(D47,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D48<111,VLOOKUP($C48,Lookups!$T$3:$DG$93,D$2+2),0)","v":34844.752662577819},80,{"$f":"IF(VLOOKUP(H48,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H48,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H48<111),IF(H48<71,J47+I$5*VLOOKUP(H47,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H47,Lookups!$DH$3:$DU$53,2)+IF(H48<64,I$5*VLOOKUP(H47,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H47,Lookups!$DH$3:$DU$53,13,0))-J47*VLOOKUP(H47,Lookups!$A$3:$O$93,15),J47-J47*VLOOKUP(H47,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H48<111,VLOOKUP($C48,Lookups!$T$3:$DG$93,H$2+2),0)","v":35010.102980730735},79,{"$f":"IF(VLOOKUP(L48,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L48,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L48<111),IF(L48<71,N47+M$6*VLOOKUP(L47,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L47,Lookups!$DH$3:$DU$53,2)+IF(L48<64,M$6*VLOOKUP(L47,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L47,Lookups!$DH$3:$DU$53,13,0))-N47*VLOOKUP(L47,Lookups!$A$3:$O$93,15),N47-N47*VLOOKUP(L47,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L48<111,VLOOKUP($C48,Lookups!$T$3:$DG$93,L$2+2),0)","v":35167.652079314546},78,{"$f":"IF(VLOOKUP(P48,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P48,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P48<111),IF(P48<71,R47+Q$7*VLOOKUP(P47,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P47,Lookups!$DH$3:$DU$53,2)+IF(P48<64,Q$7*VLOOKUP(P47,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P47,Lookups!$DH$3:$DU$53,13,0))-R47*VLOOKUP(P47,Lookups!$A$3:$O$93,15),R47-R47*VLOOKUP(P47,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P48<111,VLOOKUP($C48,Lookups!$T$3:$DG$93,P$2+2),0)","v":34340.485543210576},77,{"$f":"IF(VLOOKUP(T48,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T48,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T48<111),IF(T48<71,V47+U$8*VLOOKUP(T47,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T47,Lookups!$DH$3:$DU$53,2)+IF(T48<64,U$8*VLOOKUP(T47,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T47,Lookups!$DH$3:$DU$53,13,0))-V47*VLOOKUP(T47,Lookups!$A$3:$O$93,15),V47-V47*VLOOKUP(T47,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T48<111,VLOOKUP($C48,Lookups!$T$3:$DG$93,T$2+2),0)","v":33524.014708349445},76,{"$f":"IF(VLOOKUP(X48,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X48,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X48<111),IF(X48<71,Z47+Y$9*VLOOKUP(X47,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X47,Lookups!$DH$3:$DU$53,2)+IF(X48<64,Y$9*VLOOKUP(X47,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X47,Lookups!$DH$3:$DU$53,13,0))-Z47*VLOOKUP(X47,Lookups!$A$3:$O$93,15),Z47-Z47*VLOOKUP(X47,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X48<111,VLOOKUP($C48,Lookups!$T$3:$DG$93,X$2+2),0)","v":32202.00278869435},75,{"$f":"IF(VLOOKUP(AB48,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB48,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB48<111),IF(AB48<71,AD47+AC$10*VLOOKUP(AB47,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB47,Lookups!$DH$3:$DU$53,2)+IF(AB48<64,AC$10*VLOOKUP(AB47,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB47,Lookups!$DH$3:$DU$53,13,0))-AD47*VLOOKUP(AB47,Lookups!$A$3:$O$93,15),AD47-AD47*VLOOKUP(AB47,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB48<111,VLOOKUP($C48,Lookups!$T$3:$DG$93,AB$2+2),0)","v":30936.582892072325},74,{"$f":"IF(VLOOKUP(AF48,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF48,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF48<111),IF(AF48<71,AH47+AG$11*VLOOKUP(AF47,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF47,Lookups!$DH$3:$DU$53,2)+IF(AF48<64,AG$11*VLOOKUP(AF47,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF47,Lookups!$DH$3:$DU$53,13,0))-AH47*VLOOKUP(AF47,Lookups!$A$3:$O$93,15),AH47-AH47*VLOOKUP(AF47,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF48<111,VLOOKUP($C48,Lookups!$T$3:$DG$93,AF$2+2),0)","v":29667.43148323031},73,{"$f":"IF(VLOOKUP(AJ48,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ48,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ48<111),IF(AJ48<71,AL47+AK$12*VLOOKUP(AJ47,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ47,Lookups!$DH$3:$DU$53,2)+IF(AJ48<64,AK$12*VLOOKUP(AJ47,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ47,Lookups!$DH$3:$DU$53,13,0))-AL47*VLOOKUP(AJ47,Lookups!$A$3:$O$93,15),AL47-AL47*VLOOKUP(AJ47,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ48<111,VLOOKUP($C48,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":28451.414742776418},72,{"$f":"IF(VLOOKUP(AN48,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN48,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN48<111),IF(AN48<71,AP47+AO$13*VLOOKUP(AN47,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN47,Lookups!$DH$3:$DU$53,2)+IF(AN48<64,AO$13*VLOOKUP(AN47,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN47,Lookups!$DH$3:$DU$53,13,0))-AP47*VLOOKUP(AN47,Lookups!$A$3:$O$93,15),AP47-AP47*VLOOKUP(AN47,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN48<111,VLOOKUP($C48,Lookups!$T$3:$DG$93,AN$2+2),0)","v":27258.800447359725},71,{"$f":"IF(VLOOKUP(AR48,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR48,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR48<111),IF(AR48<71,AT47+AS$14*VLOOKUP(AR47,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR47,Lookups!$DH$3:$DU$53,2)+IF(AR48<64,AS$14*VLOOKUP(AR47,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR47,Lookups!$DH$3:$DU$53,13,0))-AT47*VLOOKUP(AR47,Lookups!$A$3:$O$93,15),AT47-AT47*VLOOKUP(AR47,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR48<111,VLOOKUP($C48,Lookups!$T$3:$DG$93,AR$2+2),0)","v":25739.569838853069},70,{"$f":"IF(VLOOKUP(AV48,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV48,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV48<111),IF(AV48<71,AX47+AW$15*VLOOKUP(AV47,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV47,Lookups!$DH$3:$DU$53,2)+IF(AV48<64,AW$15*VLOOKUP(AV47,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV47,Lookups!$DH$3:$DU$53,13,0))-AX47*VLOOKUP(AV47,Lookups!$A$3:$O$93,15),AX47-AX47*VLOOKUP(AV47,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV48<111,VLOOKUP($C48,Lookups!$T$3:$DG$93,AV$2+2),0)","v":24258.086690698779},69,{"$f":"IF(VLOOKUP(AZ48,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ48,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ48<111),IF(AZ48<71,BB47+BA$16*VLOOKUP(AZ47,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ47,Lookups!$DH$3:$DU$53,2)+IF(AZ48<64,BA$16*VLOOKUP(AZ47,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ47,Lookups!$DH$3:$DU$53,13,0))-BB47*VLOOKUP(AZ47,Lookups!$A$3:$O$93,15),BB47-BB47*VLOOKUP(AZ47,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ48<111,VLOOKUP($C48,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":22813.408927965927},68,{"$f":"IF(VLOOKUP(BD48,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD48,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD48<111),IF(BD48<71,BF47+BE$17*VLOOKUP(BD47,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD47,Lookups!$DH$3:$DU$53,2)+IF(BD48<64,BE$17*VLOOKUP(BD47,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD47,Lookups!$DH$3:$DU$53,13,0))-BF47*VLOOKUP(BD47,Lookups!$A$3:$O$93,15),BF47-BF47*VLOOKUP(BD47,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD48<111,VLOOKUP($C48,Lookups!$T$3:$DG$93,BD$2+2),0)","v":21404.618089845106},67,{"$f":"IF(VLOOKUP(BH48,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH48,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH48<111),IF(BH48<71,BJ47+BI$18*VLOOKUP(BH47,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH47,Lookups!$DH$3:$DU$53,2)+IF(BH48<64,BI$18*VLOOKUP(BH47,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH47,Lookups!$DH$3:$DU$53,13,0))-BJ47*VLOOKUP(BH47,Lookups!$A$3:$O$93,15),BJ47-BJ47*VLOOKUP(BH47,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH48<111,VLOOKUP($C48,Lookups!$T$3:$DG$93,BH$2+2),0)","v":20011.886014315667},66,{"$f":"IF(VLOOKUP(BL48,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL48,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL48<111),IF(BL48<71,BN47+BM$19*VLOOKUP(BL47,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL47,Lookups!$DH$3:$DU$53,2)+IF(BL48<64,BM$19*VLOOKUP(BL47,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL47,Lookups!$DH$3:$DU$53,13,0))-BN47*VLOOKUP(BL47,Lookups!$A$3:$O$93,15),BN47-BN47*VLOOKUP(BL47,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL48<111,VLOOKUP($C48,Lookups!$T$3:$DG$93,BL$2+2),0)","v":18655.821597539736},65,{"$f":"IF(VLOOKUP(BP48,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP48,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP48<111),IF(BP48<71,BR47+BQ$20*VLOOKUP(BP47,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP47,Lookups!$DH$3:$DU$53,2)+IF(BP48<64,BQ$20*VLOOKUP(BP47,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP47,Lookups!$DH$3:$DU$53,13,0))-BR47*VLOOKUP(BP47,Lookups!$A$3:$O$93,15),BR47-BR47*VLOOKUP(BP47,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP48<111,VLOOKUP($C48,Lookups!$T$3:$DG$93,BP$2+2),0)","v":17335.475867446276},64,{"$f":"IF(VLOOKUP(BT48,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT48,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT48<111),IF(BT48<71,BV47+BU$21*VLOOKUP(BT47,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT47,Lookups!$DH$3:$DU$53,2)+IF(BT48<64,BU$21*VLOOKUP(BT47,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT47,Lookups!$DH$3:$DU$53,13,0))-BV47*VLOOKUP(BT47,Lookups!$A$3:$O$93,15),BV47-BV47*VLOOKUP(BT47,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT48<111,VLOOKUP($C48,Lookups!$T$3:$DG$93,BT$2+2),0)","v":80420.884568779918},63,{"$f":"IF(VLOOKUP(BX48,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX48,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX48<111),IF(BX48<71,BZ47+BY$22*VLOOKUP(BX47,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX47,Lookups!$DH$3:$DU$53,2)+IF(BX48<64,BY$22*VLOOKUP(BX47,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX47,Lookups!$DH$3:$DU$53,13,0))-BZ47*VLOOKUP(BX47,Lookups!$A$3:$O$93,15),BZ47-BZ47*VLOOKUP(BX47,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX48<111,VLOOKUP($C48,Lookups!$T$3:$DG$93,BX$2+2),0)","v":70134.644849077886},62,{"$f":"IF(VLOOKUP(CB48,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB48,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB48<111),IF(CB48<71,CD47+CC$23*VLOOKUP(CB47,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB47,Lookups!$DH$3:$DU$53,2)+IF(CB48<64,CC$23*VLOOKUP(CB47,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB47,Lookups!$DH$3:$DU$53,13,0))-CD47*VLOOKUP(CB47,Lookups!$A$3:$O$93,15),CD47-CD47*VLOOKUP(CB47,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB48<111,VLOOKUP($C48,Lookups!$T$3:$DG$93,CB$2+2),0)","v":60433.606238329681},61,{"$f":"IF(VLOOKUP(CF48,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF48,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF48<111),IF(CF48<71,CH47+CG$24*VLOOKUP(CF47,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF47,Lookups!$DH$3:$DU$53,2)+IF(CF48<64,CG$24*VLOOKUP(CF47,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF47,Lookups!$DH$3:$DU$53,13,0))-CH47*VLOOKUP(CF47,Lookups!$A$3:$O$93,15),CH47-CH47*VLOOKUP(CF47,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF48<111,VLOOKUP($C48,Lookups!$T$3:$DG$93,CF$2+2),0)","v":54134.565430619536},60,{"$f":"IF(VLOOKUP(CJ48,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ48,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ48<111),IF(CJ48<71,CL47+CK$25*VLOOKUP(CJ47,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ47,Lookups!$DH$3:$DU$53,2)+IF(CJ48<64,CK$25*VLOOKUP(CJ47,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ47,Lookups!$DH$3:$DU$53,13,0))-CL47*VLOOKUP(CJ47,Lookups!$A$3:$O$93,15),CL47-CL47*VLOOKUP(CJ47,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ48<111,VLOOKUP($C48,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":48124.721485141585},59,{"$f":"IF(VLOOKUP(CN48,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN48,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN48<111),IF(CN48<71,CP47+CO$26*VLOOKUP(CN47,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN47,Lookups!$DH$3:$DU$53,2)+IF(CN48<64,CO$26*VLOOKUP(CN47,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN47,Lookups!$DH$3:$DU$53,13,0))-CP47*VLOOKUP(CN47,Lookups!$A$3:$O$93,15),CP47-CP47*VLOOKUP(CN47,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN48<111,VLOOKUP($C48,Lookups!$T$3:$DG$93,CN$2+2),0)","v":42391.303023128261},58,{"$f":"IF(VLOOKUP(CR48,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR48,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR48<111),IF(CR48<71,CT47+CS$27*VLOOKUP(CR47,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR47,Lookups!$DH$3:$DU$53,2)+IF(CR48<64,CS$27*VLOOKUP(CR47,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR47,Lookups!$DH$3:$DU$53,13,0))-CT47*VLOOKUP(CR47,Lookups!$A$3:$O$93,15),CT47-CT47*VLOOKUP(CR47,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR48<111,VLOOKUP($C48,Lookups!$T$3:$DG$93,CR$2+2),0)","v":36922.104035662611},57,{"$f":"IF(VLOOKUP(CV48,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV48,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV48<111),IF(CV48<71,CX47+CW$28*VLOOKUP(CV47,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV47,Lookups!$DH$3:$DU$53,2)+IF(CV48<64,CW$28*VLOOKUP(CV47,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV47,Lookups!$DH$3:$DU$53,13,0))-CX47*VLOOKUP(CV47,Lookups!$A$3:$O$93,15),CX47-CX47*VLOOKUP(CV47,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV48<111,VLOOKUP($C48,Lookups!$T$3:$DG$93,CV$2+2),0)","v":31705.458715139597},56,{"$f":"IF(VLOOKUP(CZ48,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ48,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ48<111),IF(CZ48<71,DB47+DA$29*VLOOKUP(CZ47,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ47,Lookups!$DH$3:$DU$53,2)+IF(CZ48<64,DA$29*VLOOKUP(CZ47,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ47,Lookups!$DH$3:$DU$53,13,0))-DB47*VLOOKUP(CZ47,Lookups!$A$3:$O$93,15),DB47-DB47*VLOOKUP(CZ47,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ48<111,VLOOKUP($C48,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":28246.838773937958},55,{"$f":"IF(VLOOKUP(DD48,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD48,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD48<111),IF(DD48<71,DF47+DE$30*VLOOKUP(DD47,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD47,Lookups!$DH$3:$DU$53,2)+IF(DD48<64,DE$30*VLOOKUP(DD47,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD47,Lookups!$DH$3:$DU$53,13,0))-DF47*VLOOKUP(DD47,Lookups!$A$3:$O$93,15),DF47-DF47*VLOOKUP(DD47,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD48<111,VLOOKUP($C48,Lookups!$T$3:$DG$93,DD$2+2),0)","v":24915.380018530352},54,{"$f":"IF(VLOOKUP(DH48,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH48,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH48<111),IF(DH48<71,DJ47+DI$31*VLOOKUP(DH47,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH47,Lookups!$DH$3:$DU$53,2)+IF(DH48<64,DI$31*VLOOKUP(DH47,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH47,Lookups!$DH$3:$DU$53,13,0))-DJ47*VLOOKUP(DH47,Lookups!$A$3:$O$93,15),DJ47-DJ47*VLOOKUP(DH47,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH48<111,VLOOKUP($C48,Lookups!$T$3:$DG$93,DH$2+2),0)","v":21706.617525992744},53,{"$f":"IF(VLOOKUP(DL48,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL48,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL48<111),IF(DL48<71,DN47+DM$32*VLOOKUP(DL47,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL47,Lookups!$DH$3:$DU$53,2)+IF(DL48<64,DM$32*VLOOKUP(DL47,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL47,Lookups!$DH$3:$DU$53,13,0))-DN47*VLOOKUP(DL47,Lookups!$A$3:$O$93,15),DN47-DN47*VLOOKUP(DL47,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL48<111,VLOOKUP($C48,Lookups!$T$3:$DG$93,DL$2+2),0)","v":18616.246503285933},52,{"$f":"IF(VLOOKUP(DP48,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP48,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP48<111),IF(DP48<71,DR47+DQ$33*VLOOKUP(DP47,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP47,Lookups!$DH$3:$DU$53,2)+IF(DP48<64,DQ$33*VLOOKUP(DP47,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP47,Lookups!$DH$3:$DU$53,13,0))-DR47*VLOOKUP(DP47,Lookups!$A$3:$O$93,15),DR47-DR47*VLOOKUP(DP47,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP48<111,VLOOKUP($C48,Lookups!$T$3:$DG$93,DP$2+2),0)","v":15640.116411036595},51,{"$f":"IF(VLOOKUP(DT48,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT48,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT48<111),IF(DT48<71,DV47+DU$34*VLOOKUP(DT47,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT47,Lookups!$DH$3:$DU$53,2)+IF(DT48<64,DU$34*VLOOKUP(DT47,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT47,Lookups!$DH$3:$DU$53,13,0))-DV47*VLOOKUP(DT47,Lookups!$A$3:$O$93,15),DV47-DV47*VLOOKUP(DT47,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT48<111,VLOOKUP($C48,Lookups!$T$3:$DG$93,DT$2+2),0)","v":16111.969104376753},50,{"$f":"IF(VLOOKUP(DX48,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX48,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX48<111),IF(DX48<71,DZ47+DY$35*VLOOKUP(DX47,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX47,Lookups!$DH$3:$DU$53,2)+IF(DX48<64,DY$35*VLOOKUP(DX47,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX47,Lookups!$DH$3:$DU$53,13,0))-DZ47*VLOOKUP(DX47,Lookups!$A$3:$O$93,15),DZ47-DZ47*VLOOKUP(DX47,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX48<111,VLOOKUP($C48,Lookups!$T$3:$DG$93,DX$2+2),0)","v":16582.367174607509},49,{"$f":"IF(VLOOKUP(EB48,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB48,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB48<111),IF(EB48<71,ED47+EC$36*VLOOKUP(EB47,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB47,Lookups!$DH$3:$DU$53,2)+IF(EB48<64,EC$36*VLOOKUP(EB47,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB47,Lookups!$DH$3:$DU$53,13,0))-ED47*VLOOKUP(EB47,Lookups!$A$3:$O$93,15),ED47-ED47*VLOOKUP(EB47,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB48<111,VLOOKUP($C48,Lookups!$T$3:$DG$93,EB$2+2),0)","v":17051.320598782459},48,{"$f":"IF(VLOOKUP(EF48,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF48,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF48<111),IF(EF48<71,EH47+EG$37*VLOOKUP(EF47,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF47,Lookups!$DH$3:$DU$53,2)+IF(EF48<64,EG$37*VLOOKUP(EF47,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF47,Lookups!$DH$3:$DU$53,13,0))-EH47*VLOOKUP(EF47,Lookups!$A$3:$O$93,15),EH47-EH47*VLOOKUP(EF47,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF48<111,VLOOKUP($C48,Lookups!$T$3:$DG$93,EF$2+2),0)","v":17518.839313221342},47,{"$f":"IF(VLOOKUP(EJ48,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ48,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ48<111),IF(EJ48<71,EL47+EK$38*VLOOKUP(EJ47,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ47,Lookups!$DH$3:$DU$53,2)+IF(EJ48<64,EK$38*VLOOKUP(EJ47,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ47,Lookups!$DH$3:$DU$53,13,0))-EL47*VLOOKUP(EJ47,Lookups!$A$3:$O$93,15),EL47-EL47*VLOOKUP(EJ47,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ48<111,VLOOKUP($C48,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":17968.014179653932},46,{"$f":"IF(VLOOKUP(EN48,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN48,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN48<111),IF(EN48<71,EP47+EO$39*VLOOKUP(EN47,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN47,Lookups!$DH$3:$DU$53,2)+IF(EN48<64,EO$39*VLOOKUP(EN47,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN47,Lookups!$DH$3:$DU$53,13,0))-EP47*VLOOKUP(EN47,Lookups!$A$3:$O$93,15),EP47-EP47*VLOOKUP(EN47,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN48<111,VLOOKUP($C48,Lookups!$T$3:$DG$93,EN$2+2),0)","v":19783.227348320888},45,{"$f":"IF(VLOOKUP(ER48,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER48,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER48<111),IF(ER48<71,ET47+ES$40*VLOOKUP(ER47,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER47,Lookups!$DH$3:$DU$53,2)+IF(ER48<64,ES$40*VLOOKUP(ER47,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER47,Lookups!$DH$3:$DU$53,13,0))-ET47*VLOOKUP(ER47,Lookups!$A$3:$O$93,15),ET47-ET47*VLOOKUP(ER47,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER48<111,VLOOKUP($C48,Lookups!$T$3:$DG$93,ER$2+2),0)","v":21617.610759852651},44,{"$f":"IF(VLOOKUP(EV48,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV48,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV48<111),IF(EV48<71,EX47+EW$41*VLOOKUP(EV47,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV47,Lookups!$DH$3:$DU$53,2)+IF(EV48<64,EW$41*VLOOKUP(EV47,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV47,Lookups!$DH$3:$DU$53,13,0))-EX47*VLOOKUP(EV47,Lookups!$A$3:$O$93,15),EX47-EX47*VLOOKUP(EV47,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV48<111,VLOOKUP($C48,Lookups!$T$3:$DG$93,EV$2+2),0)","v":23471.590925355904},43,{"$f":"IF(VLOOKUP(EZ48,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ48,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ48<111),IF(EZ48<71,FB47+FA$42*VLOOKUP(EZ47,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ47,Lookups!$DH$3:$DU$53,2)+IF(EZ48<64,FA$42*VLOOKUP(EZ47,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ47,Lookups!$DH$3:$DU$53,13,0))-FB47*VLOOKUP(EZ47,Lookups!$A$3:$O$93,15),FB47-FB47*VLOOKUP(EZ47,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ48<111,VLOOKUP($C48,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":25298.004934401553},42,{"$f":"IF(VLOOKUP(FD48,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD48,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD48<111),IF(FD48<71,FF47+FE$43*VLOOKUP(FD47,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD47,Lookups!$DH$3:$DU$53,2)+IF(FD48<64,FE$43*VLOOKUP(FD47,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD47,Lookups!$DH$3:$DU$53,13,0))-FF47*VLOOKUP(FD47,Lookups!$A$3:$O$93,15),FF47-FF47*VLOOKUP(FD47,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD48<111,VLOOKUP($C48,Lookups!$T$3:$DG$93,FD$2+2),0)","v":27087.005752919009},41,{"$f":"IF(VLOOKUP(FH48,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH48,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH48<111),IF(FH48<71,FJ47+FI$44*VLOOKUP(FH47,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH47,Lookups!$DH$3:$DU$53,2)+IF(FH48<64,FI$44*VLOOKUP(FH47,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH47,Lookups!$DH$3:$DU$53,13,0))-FJ47*VLOOKUP(FH47,Lookups!$A$3:$O$93,15),FJ47-FJ47*VLOOKUP(FH47,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH48<111,VLOOKUP($C48,Lookups!$T$3:$DG$93,FH$2+2),0)","v":25925.803237546545},40,{"$f":"IF(VLOOKUP(FL48,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FL48,Lookups!$DH$3:$DU$53,13)*FM$45,0)","v":0},{"$f":"IF((FL48<111),IF(FL48<71,FN47+FM$45*VLOOKUP(FL47,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FL47,Lookups!$DH$3:$DU$53,2)+IF(FL48<64,FM$45*VLOOKUP(FL47,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FL47,Lookups!$DH$3:$DU$53,13,0))-FN47*VLOOKUP(FL47,Lookups!$A$3:$O$93,15),FN47-FN47*VLOOKUP(FL47,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FL48<111,VLOOKUP($C48,Lookups!$T$3:$DG$93,FL$2+2),0)","v":24837.875752397715},39,{"$f":"IF(VLOOKUP(FP48,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FP48,Lookups!$DH$3:$DU$53,13)*FQ$46,0)","v":0},{"$f":"IF((FP48<111),IF(FP48<71,FR47+FQ$46*VLOOKUP(FP47,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FP47,Lookups!$DH$3:$DU$53,2)+IF(FP48<64,FQ$46*VLOOKUP(FP47,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FP47,Lookups!$DH$3:$DU$53,13,0))-FR47*VLOOKUP(FP47,Lookups!$A$3:$O$93,15),FR47-FR47*VLOOKUP(FP47,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FP48<111,VLOOKUP($C48,Lookups!$T$3:$DG$93,FP$2+2),0)","v":23843.673913050061},{"$f":"1+FT47","v":38},{"$f":"IF(VLOOKUP(FT48,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FT48,Lookups!$DH$3:$DU$53,13)*FU$47,0)","v":0},{"$f":"IF((FT48<111),IF(FT48<71,FV47+FU$47*VLOOKUP(FT47,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FT47,Lookups!$DH$3:$DU$53,2)+IF(FT48<64,FU$47*VLOOKUP(FT47,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FT47,Lookups!$DH$3:$DU$53,13,0))-FV47*VLOOKUP(FT47,Lookups!$A$3:$O$93,15),FV47-FV47*VLOOKUP(FT47,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FT48<111,VLOOKUP($C48,Lookups!$T$3:$DG$93,FT$2+2),0)","v":22938.558707305168},37,0,0,{"$f":"IF(FX48<111,VLOOKUP($C48,Lookups!$T$3:$DG$93,FX$2+2),0)","v":22118.106222035691},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E49,I49,M49,Q49,U49,Y49,AC49,AG49,AK49,AO49,AS49,AW49,BA49,BE49,BI49,BM49,BQ49,BU49,BY49,CC49,CG49,CK49,CO49,CS49,CW49,DA49,DE49,DI49,DM49,DQ49)+SUM(DU49,DY49,EC49,EG49,EK49,EO49,ES49,EW49,FA49,FE49)+'Amort-Proj'!Q49+SUM(FI49,FM49,FQ49,FU49,FY49,GC49,GG49,GK49,GO49,GS49,GW49,HA49,HE49,HI49)+SUM(HM49,HQ49,HU49,HY49,IC49,IG49,IK49,IO49,IS49)","v":0},{"$error":"#DIV/0!"},2061,82,{"$f":"IF(VLOOKUP(D49,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D49,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D49<111),IF(D49<71,F48+E$4*VLOOKUP(D48,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D48,Lookups!$DH$3:$DU$53,2)+IF(D49<64,E$4*VLOOKUP(D48,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D48,Lookups!$DH$3:$DU$53,13,0))-F48*VLOOKUP(D48,Lookups!$A$3:$O$93,15),F48-F48*VLOOKUP(D48,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D49<111,VLOOKUP($C49,Lookups!$T$3:$DG$93,D$2+2),0)","v":37619.114599825793},81,{"$f":"IF(VLOOKUP(H49,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H49,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H49<111),IF(H49<71,J48+I$5*VLOOKUP(H48,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H48,Lookups!$DH$3:$DU$53,2)+IF(H49<64,I$5*VLOOKUP(H48,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H48,Lookups!$DH$3:$DU$53,13,0))-J48*VLOOKUP(H48,Lookups!$A$3:$O$93,15),J48-J48*VLOOKUP(H48,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H49<111,VLOOKUP($C49,Lookups!$T$3:$DG$93,H$2+2),0)","v":37806.556638896931},80,{"$f":"IF(VLOOKUP(L49,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L49,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L49<111),IF(L49<71,N48+M$6*VLOOKUP(L48,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L48,Lookups!$DH$3:$DU$53,2)+IF(L49<64,M$6*VLOOKUP(L48,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L48,Lookups!$DH$3:$DU$53,13,0))-N48*VLOOKUP(L48,Lookups!$A$3:$O$93,15),N48-N48*VLOOKUP(L48,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L49<111,VLOOKUP($C49,Lookups!$T$3:$DG$93,L$2+2),0)","v":37985.961734092845},79,{"$f":"IF(VLOOKUP(P49,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P49,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P49<111),IF(P49<71,R48+Q$7*VLOOKUP(P48,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P48,Lookups!$DH$3:$DU$53,2)+IF(P49<64,Q$7*VLOOKUP(P48,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P48,Lookups!$DH$3:$DU$53,13,0))-R48*VLOOKUP(P48,Lookups!$A$3:$O$93,15),R48-R48*VLOOKUP(P48,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P49<111,VLOOKUP($C49,Lookups!$T$3:$DG$93,P$2+2),0)","v":37101.872943676841},78,{"$f":"IF(VLOOKUP(T49,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T49,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T49<111),IF(T49<71,V48+U$8*VLOOKUP(T48,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T48,Lookups!$DH$3:$DU$53,2)+IF(T49<64,U$8*VLOOKUP(T48,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T48,Lookups!$DH$3:$DU$53,13,0))-V48*VLOOKUP(T48,Lookups!$A$3:$O$93,15),V48-V48*VLOOKUP(T48,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T49<111,VLOOKUP($C49,Lookups!$T$3:$DG$93,T$2+2),0)","v":36229.212248087155},77,{"$f":"IF(VLOOKUP(X49,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X49,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X49<111),IF(X49<71,Z48+Y$9*VLOOKUP(X48,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X48,Lookups!$DH$3:$DU$53,2)+IF(X49<64,Y$9*VLOOKUP(X48,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X48,Lookups!$DH$3:$DU$53,13,0))-Z48*VLOOKUP(X48,Lookups!$A$3:$O$93,15),Z48-Z48*VLOOKUP(X48,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X49<111,VLOOKUP($C49,Lookups!$T$3:$DG$93,X$2+2),0)","v":35367.83551730866},76,{"$f":"IF(VLOOKUP(AB49,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB49,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB49<111),IF(AB49<71,AD48+AC$10*VLOOKUP(AB48,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB48,Lookups!$DH$3:$DU$53,2)+IF(AB49<64,AC$10*VLOOKUP(AB48,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB48,Lookups!$DH$3:$DU$53,13,0))-AD48*VLOOKUP(AB48,Lookups!$A$3:$O$93,15),AD48-AD48*VLOOKUP(AB48,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB49<111,VLOOKUP($C49,Lookups!$T$3:$DG$93,AB$2+2),0)","v":34005.314944861238},75,{"$f":"IF(VLOOKUP(AF49,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF49,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF49<111),IF(AF49<71,AH48+AG$11*VLOOKUP(AF48,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF48,Lookups!$DH$3:$DU$53,2)+IF(AF49<64,AG$11*VLOOKUP(AF48,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF48,Lookups!$DH$3:$DU$53,13,0))-AH48*VLOOKUP(AF48,Lookups!$A$3:$O$93,15),AH48-AH48*VLOOKUP(AF48,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF49<111,VLOOKUP($C49,Lookups!$T$3:$DG$93,AF$2+2),0)","v":32669.031534028378},74,{"$f":"IF(VLOOKUP(AJ49,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ49,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ49<111),IF(AJ49<71,AL48+AK$12*VLOOKUP(AJ48,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ48,Lookups!$DH$3:$DU$53,2)+IF(AJ49<64,AK$12*VLOOKUP(AJ48,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ48,Lookups!$DH$3:$DU$53,13,0))-AL48*VLOOKUP(AJ48,Lookups!$A$3:$O$93,15),AL48-AL48*VLOOKUP(AJ48,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ49<111,VLOOKUP($C49,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":31358.475077774434},73,{"$f":"IF(VLOOKUP(AN49,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN49,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN49<111),IF(AN49<71,AP48+AO$13*VLOOKUP(AN48,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN48,Lookups!$DH$3:$DU$53,2)+IF(AN49<64,AO$13*VLOOKUP(AN48,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN48,Lookups!$DH$3:$DU$53,13,0))-AP48*VLOOKUP(AN48,Lookups!$A$3:$O$93,15),AP48-AP48*VLOOKUP(AN48,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN49<111,VLOOKUP($C49,Lookups!$T$3:$DG$93,AN$2+2),0)","v":30073.145383114672},72,{"$f":"IF(VLOOKUP(AR49,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR49,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR49<111),IF(AR49<71,AT48+AS$14*VLOOKUP(AR48,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR48,Lookups!$DH$3:$DU$53,2)+IF(AR49<64,AS$14*VLOOKUP(AR48,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR48,Lookups!$DH$3:$DU$53,13,0))-AT48*VLOOKUP(AR48,Lookups!$A$3:$O$93,15),AT48-AT48*VLOOKUP(AR48,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR49<111,VLOOKUP($C49,Lookups!$T$3:$DG$93,AR$2+2),0)","v":28812.552072859227},71,{"$f":"IF(VLOOKUP(AV49,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV49,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV49<111),IF(AV49<71,AX48+AW$15*VLOOKUP(AV48,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV48,Lookups!$DH$3:$DU$53,2)+IF(AV49<64,AW$15*VLOOKUP(AV48,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV48,Lookups!$DH$3:$DU$53,13,0))-AX48*VLOOKUP(AV48,Lookups!$A$3:$O$93,15),AX48-AX48*VLOOKUP(AV48,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV49<111,VLOOKUP($C49,Lookups!$T$3:$DG$93,AV$2+2),0)","v":27206.725319667694},70,{"$f":"IF(VLOOKUP(AZ49,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ49,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ49<111),IF(AZ49<71,BB48+BA$16*VLOOKUP(AZ48,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ48,Lookups!$DH$3:$DU$53,2)+IF(AZ49<64,BA$16*VLOOKUP(AZ48,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ48,Lookups!$DH$3:$DU$53,13,0))-BB48*VLOOKUP(AZ48,Lookups!$A$3:$O$93,15),BB48-BB48*VLOOKUP(AZ48,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ49<111,VLOOKUP($C49,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":25640.797632068607},69,{"$f":"IF(VLOOKUP(BD49,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD49,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD49<111),IF(BD49<71,BF48+BE$17*VLOOKUP(BD48,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD48,Lookups!$DH$3:$DU$53,2)+IF(BD49<64,BE$17*VLOOKUP(BD48,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD48,Lookups!$DH$3:$DU$53,13,0))-BF48*VLOOKUP(BD48,Lookups!$A$3:$O$93,15),BF48-BF48*VLOOKUP(BD48,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD49<111,VLOOKUP($C49,Lookups!$T$3:$DG$93,BD$2+2),0)","v":24113.773236859983},68,{"$f":"IF(VLOOKUP(BH49,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH49,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH49<111),IF(BH49<71,BJ48+BI$18*VLOOKUP(BH48,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH48,Lookups!$DH$3:$DU$53,2)+IF(BH49<64,BI$18*VLOOKUP(BH48,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH48,Lookups!$DH$3:$DU$53,13,0))-BJ48*VLOOKUP(BH48,Lookups!$A$3:$O$93,15),BJ48-BJ48*VLOOKUP(BH48,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH49<111,VLOOKUP($C49,Lookups!$T$3:$DG$93,BH$2+2),0)","v":22624.681320966276},67,{"$f":"IF(VLOOKUP(BL49,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL49,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL49<111),IF(BL49<71,BN48+BM$19*VLOOKUP(BL48,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL48,Lookups!$DH$3:$DU$53,2)+IF(BL49<64,BM$19*VLOOKUP(BL48,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL48,Lookups!$DH$3:$DU$53,13,0))-BN48*VLOOKUP(BL48,Lookups!$A$3:$O$93,15),BN48-BN48*VLOOKUP(BL48,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL49<111,VLOOKUP($C49,Lookups!$T$3:$DG$93,BL$2+2),0)","v":21152.563517131657},66,{"$f":"IF(VLOOKUP(BP49,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP49,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP49<111),IF(BP49<71,BR48+BQ$20*VLOOKUP(BP48,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP48,Lookups!$DH$3:$DU$53,2)+IF(BP49<64,BQ$20*VLOOKUP(BP48,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP48,Lookups!$DH$3:$DU$53,13,0))-BR48*VLOOKUP(BP48,Lookups!$A$3:$O$93,15),BR48-BR48*VLOOKUP(BP48,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP49<111,VLOOKUP($C49,Lookups!$T$3:$DG$93,BP$2+2),0)","v":19719.2034285995},65,{"$f":"IF(VLOOKUP(BT49,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT49,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT49<111),IF(BT49<71,BV48+BU$21*VLOOKUP(BT48,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT48,Lookups!$DH$3:$DU$53,2)+IF(BT49<64,BU$21*VLOOKUP(BT48,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT48,Lookups!$DH$3:$DU$53,13,0))-BV48*VLOOKUP(BT48,Lookups!$A$3:$O$93,15),BV48-BV48*VLOOKUP(BT48,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT49<111,VLOOKUP($C49,Lookups!$T$3:$DG$93,BT$2+2),0)","v":18323.597991890711},64,{"$f":"IF(VLOOKUP(BX49,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX49,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX49<111),IF(BX49<71,BZ48+BY$22*VLOOKUP(BX48,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX48,Lookups!$DH$3:$DU$53,2)+IF(BX49<64,BY$22*VLOOKUP(BX48,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX48,Lookups!$DH$3:$DU$53,13,0))-BZ48*VLOOKUP(BX48,Lookups!$A$3:$O$93,15),BZ48-BZ48*VLOOKUP(BX48,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX49<111,VLOOKUP($C49,Lookups!$T$3:$DG$93,BX$2+2),0)","v":85004.874989200369},63,{"$f":"IF(VLOOKUP(CB49,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB49,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB49<111),IF(CB49<71,CD48+CC$23*VLOOKUP(CB48,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB48,Lookups!$DH$3:$DU$53,2)+IF(CB49<64,CC$23*VLOOKUP(CB48,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB48,Lookups!$DH$3:$DU$53,13,0))-CD48*VLOOKUP(CB48,Lookups!$A$3:$O$93,15),CD48-CD48*VLOOKUP(CB48,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB49<111,VLOOKUP($C49,Lookups!$T$3:$DG$93,CB$2+2),0)","v":74132.319605475321},62,{"$f":"IF(VLOOKUP(CF49,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF49,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF49<111),IF(CF49<71,CH48+CG$24*VLOOKUP(CF48,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF48,Lookups!$DH$3:$DU$53,2)+IF(CF49<64,CG$24*VLOOKUP(CF48,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF48,Lookups!$DH$3:$DU$53,13,0))-CH48*VLOOKUP(CF48,Lookups!$A$3:$O$93,15),CH48-CH48*VLOOKUP(CF48,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF49<111,VLOOKUP($C49,Lookups!$T$3:$DG$93,CF$2+2),0)","v":63878.321793914467},61,{"$f":"IF(VLOOKUP(CJ49,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ49,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ49<111),IF(CJ49<71,CL48+CK$25*VLOOKUP(CJ48,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ48,Lookups!$DH$3:$DU$53,2)+IF(CJ49<64,CK$25*VLOOKUP(CJ48,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ48,Lookups!$DH$3:$DU$53,13,0))-CL48*VLOOKUP(CJ48,Lookups!$A$3:$O$93,15),CL48-CL48*VLOOKUP(CJ48,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ49<111,VLOOKUP($C49,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":57220.235660164843},60,{"$f":"IF(VLOOKUP(CN49,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN49,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN49<111),IF(CN49<71,CP48+CO$26*VLOOKUP(CN48,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN48,Lookups!$DH$3:$DU$53,2)+IF(CN49<64,CO$26*VLOOKUP(CN48,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN48,Lookups!$DH$3:$DU$53,13,0))-CP48*VLOOKUP(CN48,Lookups!$A$3:$O$93,15),CP48-CP48*VLOOKUP(CN48,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN49<111,VLOOKUP($C49,Lookups!$T$3:$DG$93,CN$2+2),0)","v":50867.830609794655},59,{"$f":"IF(VLOOKUP(CR49,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR49,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR49<111),IF(CR49<71,CT48+CS$27*VLOOKUP(CR48,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR48,Lookups!$DH$3:$DU$53,2)+IF(CR49<64,CS$27*VLOOKUP(CR48,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR48,Lookups!$DH$3:$DU$53,13,0))-CT48*VLOOKUP(CR48,Lookups!$A$3:$O$93,15),CT48-CT48*VLOOKUP(CR48,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR49<111,VLOOKUP($C49,Lookups!$T$3:$DG$93,CR$2+2),0)","v":44807.607295446571},58,{"$f":"IF(VLOOKUP(CV49,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV49,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV49<111),IF(CV49<71,CX48+CW$28*VLOOKUP(CV48,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV48,Lookups!$DH$3:$DU$53,2)+IF(CV49<64,CW$28*VLOOKUP(CV48,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV48,Lookups!$DH$3:$DU$53,13,0))-CX48*VLOOKUP(CV48,Lookups!$A$3:$O$93,15),CX48-CX48*VLOOKUP(CV48,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV49<111,VLOOKUP($C49,Lookups!$T$3:$DG$93,CV$2+2),0)","v":39026.663965695378},57,{"$f":"IF(VLOOKUP(CZ49,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ49,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ49<111),IF(CZ49<71,DB48+DA$29*VLOOKUP(CZ48,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ48,Lookups!$DH$3:$DU$53,2)+IF(CZ49<64,DA$29*VLOOKUP(CZ48,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ48,Lookups!$DH$3:$DU$53,13,0))-DB48*VLOOKUP(CZ48,Lookups!$A$3:$O$93,15),DB48-DB48*VLOOKUP(CZ48,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ49<111,VLOOKUP($C49,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":33512.669861902556},56,{"$f":"IF(VLOOKUP(DD49,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD49,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD49<111),IF(DD49<71,DF48+DE$30*VLOOKUP(DD48,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD48,Lookups!$DH$3:$DU$53,2)+IF(DD49<64,DE$30*VLOOKUP(DD48,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD48,Lookups!$DH$3:$DU$53,13,0))-DF48*VLOOKUP(DD48,Lookups!$A$3:$O$93,15),DF48-DF48*VLOOKUP(DD48,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD49<111,VLOOKUP($C49,Lookups!$T$3:$DG$93,DD$2+2),0)","v":29856.90858405242},55,{"$f":"IF(VLOOKUP(DH49,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH49,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH49<111),IF(DH49<71,DJ48+DI$31*VLOOKUP(DH48,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH48,Lookups!$DH$3:$DU$53,2)+IF(DH49<64,DI$31*VLOOKUP(DH48,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH48,Lookups!$DH$3:$DU$53,13,0))-DJ48*VLOOKUP(DH48,Lookups!$A$3:$O$93,15),DJ48-DJ48*VLOOKUP(DH48,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH49<111,VLOOKUP($C49,Lookups!$T$3:$DG$93,DH$2+2),0)","v":26335.556679586582},54,{"$f":"IF(VLOOKUP(DL49,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL49,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL49<111),IF(DL49<71,DN48+DM$32*VLOOKUP(DL48,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL48,Lookups!$DH$3:$DU$53,2)+IF(DL49<64,DM$32*VLOOKUP(DL48,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL48,Lookups!$DH$3:$DU$53,13,0))-DN48*VLOOKUP(DL48,Lookups!$A$3:$O$93,15),DN48-DN48*VLOOKUP(DL48,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL49<111,VLOOKUP($C49,Lookups!$T$3:$DG$93,DL$2+2),0)","v":22943.894724974329},53,{"$f":"IF(VLOOKUP(DP49,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP49,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP49<111),IF(DP49<71,DR48+DQ$33*VLOOKUP(DP48,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP48,Lookups!$DH$3:$DU$53,2)+IF(DP49<64,DQ$33*VLOOKUP(DP48,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP48,Lookups!$DH$3:$DU$53,13,0))-DR48*VLOOKUP(DP48,Lookups!$A$3:$O$93,15),DR48-DR48*VLOOKUP(DP48,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP49<111,VLOOKUP($C49,Lookups!$T$3:$DG$93,DP$2+2),0)","v":19677.37255397323},52,{"$f":"IF(VLOOKUP(DT49,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT49,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT49<111),IF(DT49<71,DV48+DU$34*VLOOKUP(DT48,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT48,Lookups!$DH$3:$DU$53,2)+IF(DT49<64,DU$34*VLOOKUP(DT48,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT48,Lookups!$DH$3:$DU$53,13,0))-DV48*VLOOKUP(DT48,Lookups!$A$3:$O$93,15),DV48-DV48*VLOOKUP(DT48,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT49<111,VLOOKUP($C49,Lookups!$T$3:$DG$93,DT$2+2),0)","v":16531.60304646568},51,{"$f":"IF(VLOOKUP(DX49,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX49,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX49<111),IF(DX49<71,DZ48+DY$35*VLOOKUP(DX48,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX48,Lookups!$DH$3:$DU$53,2)+IF(DX49<64,DY$35*VLOOKUP(DX48,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX48,Lookups!$DH$3:$DU$53,13,0))-DZ48*VLOOKUP(DX48,Lookups!$A$3:$O$93,15),DZ48-DZ48*VLOOKUP(DX48,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX49<111,VLOOKUP($C49,Lookups!$T$3:$DG$93,DX$2+2),0)","v":17030.351343326227},50,{"$f":"IF(VLOOKUP(EB49,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB49,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB49<111),IF(EB49<71,ED48+EC$36*VLOOKUP(EB48,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB48,Lookups!$DH$3:$DU$53,2)+IF(EB49<64,EC$36*VLOOKUP(EB48,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB48,Lookups!$DH$3:$DU$53,13,0))-ED48*VLOOKUP(EB48,Lookups!$A$3:$O$93,15),ED48-ED48*VLOOKUP(EB48,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB49<111,VLOOKUP($C49,Lookups!$T$3:$DG$93,EB$2+2),0)","v":17527.562103560136},49,{"$f":"IF(VLOOKUP(EF49,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF49,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF49<111),IF(EF49<71,EH48+EG$37*VLOOKUP(EF48,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF48,Lookups!$DH$3:$DU$53,2)+IF(EF49<64,EG$37*VLOOKUP(EF48,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF48,Lookups!$DH$3:$DU$53,13,0))-EH48*VLOOKUP(EF48,Lookups!$A$3:$O$93,15),EH48-EH48*VLOOKUP(EF48,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF49<111,VLOOKUP($C49,Lookups!$T$3:$DG$93,EF$2+2),0)","v":18023.245872913059},48,{"$f":"IF(VLOOKUP(EJ49,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ49,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ49<111),IF(EJ49<71,EL48+EK$38*VLOOKUP(EJ48,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ48,Lookups!$DH$3:$DU$53,2)+IF(EJ49<64,EK$38*VLOOKUP(EJ48,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ48,Lookups!$DH$3:$DU$53,13,0))-EL48*VLOOKUP(EJ48,Lookups!$A$3:$O$93,15),EL48-EL48*VLOOKUP(EJ48,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ49<111,VLOOKUP($C49,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":18517.413154074959},47,{"$f":"IF(VLOOKUP(EN49,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN49,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN49<111),IF(EN49<71,EP48+EO$39*VLOOKUP(EN48,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN48,Lookups!$DH$3:$DU$53,2)+IF(EN49<64,EO$39*VLOOKUP(EN48,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN48,Lookups!$DH$3:$DU$53,13,0))-EP48*VLOOKUP(EN48,Lookups!$A$3:$O$93,15),EP48-EP48*VLOOKUP(EN48,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN49<111,VLOOKUP($C49,Lookups!$T$3:$DG$93,EN$2+2),0)","v":18992.190987894206},46,{"$f":"IF(VLOOKUP(ER49,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER49,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER49<111),IF(ER49<71,ET48+ES$40*VLOOKUP(ER48,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER48,Lookups!$DH$3:$DU$53,2)+IF(ER49<64,ES$40*VLOOKUP(ER48,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER48,Lookups!$DH$3:$DU$53,13,0))-ET48*VLOOKUP(ER48,Lookups!$A$3:$O$93,15),ET48-ET48*VLOOKUP(ER48,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER49<111,VLOOKUP($C49,Lookups!$T$3:$DG$93,ER$2+2),0)","v":20910.871307175177},45,{"$f":"IF(VLOOKUP(EV49,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV49,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV49<111),IF(EV49<71,EX48+EW$41*VLOOKUP(EV48,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV48,Lookups!$DH$3:$DU$53,2)+IF(EV49<64,EW$41*VLOOKUP(EV48,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV48,Lookups!$DH$3:$DU$53,13,0))-EX48*VLOOKUP(EV48,Lookups!$A$3:$O$93,15),EX48-EX48*VLOOKUP(EV48,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV49<111,VLOOKUP($C49,Lookups!$T$3:$DG$93,EV$2+2),0)","v":22849.814573164251},44,{"$f":"IF(VLOOKUP(EZ49,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ49,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ49<111),IF(EZ49<71,FB48+FA$42*VLOOKUP(EZ48,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ48,Lookups!$DH$3:$DU$53,2)+IF(EZ49<64,FA$42*VLOOKUP(EZ48,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ48,Lookups!$DH$3:$DU$53,13,0))-FB48*VLOOKUP(EZ48,Lookups!$A$3:$O$93,15),FB48-FB48*VLOOKUP(EZ48,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ49<111,VLOOKUP($C49,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":24809.47160810119},43,{"$f":"IF(VLOOKUP(FD49,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD49,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD49<111),IF(FD49<71,FF48+FE$43*VLOOKUP(FD48,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD48,Lookups!$DH$3:$DU$53,2)+IF(FD49<64,FE$43*VLOOKUP(FD48,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD48,Lookups!$DH$3:$DU$53,13,0))-FF48*VLOOKUP(FD48,Lookups!$A$3:$O$93,15),FF48-FF48*VLOOKUP(FD48,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD49<111,VLOOKUP($C49,Lookups!$T$3:$DG$93,FD$2+2),0)","v":26739.991215662441},42,{"$f":"IF(VLOOKUP(FH49,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH49,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH49<111),IF(FH49<71,FJ48+FI$44*VLOOKUP(FH48,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH48,Lookups!$DH$3:$DU$53,2)+IF(FH49<64,FI$44*VLOOKUP(FH48,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH48,Lookups!$DH$3:$DU$53,13,0))-FJ48*VLOOKUP(FH48,Lookups!$A$3:$O$93,15),FJ48-FJ48*VLOOKUP(FH48,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH49<111,VLOOKUP($C49,Lookups!$T$3:$DG$93,FH$2+2),0)","v":28630.965080835391},41,{"$f":"IF(VLOOKUP(FL49,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FL49,Lookups!$DH$3:$DU$53,13)*FM$45,0)","v":0},{"$f":"IF((FL49<111),IF(FL49<71,FN48+FM$45*VLOOKUP(FL48,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FL48,Lookups!$DH$3:$DU$53,2)+IF(FL49<64,FM$45*VLOOKUP(FL48,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FL48,Lookups!$DH$3:$DU$53,13,0))-FN48*VLOOKUP(FL48,Lookups!$A$3:$O$93,15),FN48-FN48*VLOOKUP(FL48,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FL49<111,VLOOKUP($C49,Lookups!$T$3:$DG$93,FL$2+2),0)","v":27403.574022086697},40,{"$f":"IF(VLOOKUP(FP49,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FP49,Lookups!$DH$3:$DU$53,13)*FQ$46,0)","v":0},{"$f":"IF((FP49<111),IF(FP49<71,FR48+FQ$46*VLOOKUP(FP48,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FP48,Lookups!$DH$3:$DU$53,2)+IF(FP49<64,FQ$46*VLOOKUP(FP48,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FP48,Lookups!$DH$3:$DU$53,13,0))-FR48*VLOOKUP(FP48,Lookups!$A$3:$O$93,15),FR48-FR48*VLOOKUP(FP48,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FP49<111,VLOOKUP($C49,Lookups!$T$3:$DG$93,FP$2+2),0)","v":26253.634670284384},39,{"$f":"IF(VLOOKUP(FT49,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FT49,Lookups!$DH$3:$DU$53,13)*FU$47,0)","v":0},{"$f":"IF((FT49<111),IF(FT49<71,FV48+FU$47*VLOOKUP(FT48,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FT48,Lookups!$DH$3:$DU$53,2)+IF(FT49<64,FU$47*VLOOKUP(FT48,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FT48,Lookups!$DH$3:$DU$53,13,0))-FV48*VLOOKUP(FT48,Lookups!$A$3:$O$93,15),FV48-FV48*VLOOKUP(FT48,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FT49<111,VLOOKUP($C49,Lookups!$T$3:$DG$93,FT$2+2),0)","v":25202.763326093915},{"$f":"1+FX48","v":38},{"$f":"IF(VLOOKUP(FX49,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FX49,Lookups!$DH$3:$DU$53,13)*FY$48,0)","v":0},{"$f":"IF((FX49<111),IF(FX49<71,FZ48+FY$48*VLOOKUP(FX48,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FX48,Lookups!$DH$3:$DU$53,2)+IF(FX49<64,FY$48*VLOOKUP(FX48,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FX48,Lookups!$DH$3:$DU$53,13,0))-FZ48*VLOOKUP(FX48,Lookups!$A$3:$O$93,15),FZ48-FZ48*VLOOKUP(FX48,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FX49<111,VLOOKUP($C49,Lookups!$T$3:$DG$93,FX$2+2),0)","v":24246.056553621562},37,0,0,{"$f":"IF(GB49<111,VLOOKUP($C49,Lookups!$T$3:$DG$93,GB$2+2),0)","v":23378.838276691724},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E50,I50,M50,Q50,U50,Y50,AC50,AG50,AK50,AO50,AS50,AW50,BA50,BE50,BI50,BM50,BQ50,BU50,BY50,CC50,CG50,CK50,CO50,CS50,CW50,DA50,DE50,DI50,DM50,DQ50)+SUM(DU50,DY50,EC50,EG50,EK50,EO50,ES50,EW50,FA50,FE50)+'Amort-Proj'!Q50+SUM(FI50,FM50,FQ50,FU50,FY50,GC50,GG50,GK50,GO50,GS50,GW50,HA50,HE50,HI50)+SUM(HM50,HQ50,HU50,HY50,IC50,IG50,IK50,IO50,IS50)","v":0},{"$error":"#DIV/0!"},2062,83,{"$f":"IF(VLOOKUP(D50,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D50,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D50<111),IF(D50<71,F49+E$4*VLOOKUP(D49,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D49,Lookups!$DH$3:$DU$53,2)+IF(D50<64,E$4*VLOOKUP(D49,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D49,Lookups!$DH$3:$DU$53,13,0))-F49*VLOOKUP(D49,Lookups!$A$3:$O$93,15),F49-F49*VLOOKUP(D49,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D50<111,VLOOKUP($C50,Lookups!$T$3:$DG$93,D$2+2),0)","v":40111.60040272741},82,{"$f":"IF(VLOOKUP(H50,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H50,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H50<111),IF(H50<71,J49+I$5*VLOOKUP(H49,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H49,Lookups!$DH$3:$DU$53,2)+IF(H50<64,I$5*VLOOKUP(H49,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H49,Lookups!$DH$3:$DU$53,13,0))-J49*VLOOKUP(H49,Lookups!$A$3:$O$93,15),J49-J49*VLOOKUP(H49,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H50<111,VLOOKUP($C50,Lookups!$T$3:$DG$93,H$2+2),0)","v":40816.739340810986},81,{"$f":"IF(VLOOKUP(L50,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L50,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L50<111),IF(L50<71,N49+M$6*VLOOKUP(L49,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L49,Lookups!$DH$3:$DU$53,2)+IF(L50<64,M$6*VLOOKUP(L49,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L49,Lookups!$DH$3:$DU$53,13,0))-N49*VLOOKUP(L49,Lookups!$A$3:$O$93,15),N49-N49*VLOOKUP(L49,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L50<111,VLOOKUP($C50,Lookups!$T$3:$DG$93,L$2+2),0)","v":41020.113953203167},80,{"$f":"IF(VLOOKUP(P50,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P50,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P50<111),IF(P50<71,R49+Q$7*VLOOKUP(P49,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P49,Lookups!$DH$3:$DU$53,2)+IF(P50<64,Q$7*VLOOKUP(P49,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P49,Lookups!$DH$3:$DU$53,13,0))-R49*VLOOKUP(P49,Lookups!$A$3:$O$93,15),R49-R49*VLOOKUP(P49,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P50<111,VLOOKUP($C50,Lookups!$T$3:$DG$93,P$2+2),0)","v":40075.189629467946},79,{"$f":"IF(VLOOKUP(T50,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T50,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T50<111),IF(T50<71,V49+U$8*VLOOKUP(T49,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T49,Lookups!$DH$3:$DU$53,2)+IF(T50<64,U$8*VLOOKUP(T49,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T49,Lookups!$DH$3:$DU$53,13,0))-V49*VLOOKUP(T49,Lookups!$A$3:$O$93,15),V49-V49*VLOOKUP(T49,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T50<111,VLOOKUP($C50,Lookups!$T$3:$DG$93,T$2+2),0)","v":39142.475955579066},78,{"$f":"IF(VLOOKUP(X50,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X50,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X50<111),IF(X50<71,Z49+Y$9*VLOOKUP(X49,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X49,Lookups!$DH$3:$DU$53,2)+IF(X50<64,Y$9*VLOOKUP(X49,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X49,Lookups!$DH$3:$DU$53,13,0))-Z49*VLOOKUP(X49,Lookups!$A$3:$O$93,15),Z49-Z49*VLOOKUP(X49,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X50<111,VLOOKUP($C50,Lookups!$T$3:$DG$93,X$2+2),0)","v":38221.818921731945},77,{"$f":"IF(VLOOKUP(AB50,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB50,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB50<111),IF(AB50<71,AD49+AC$10*VLOOKUP(AB49,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB49,Lookups!$DH$3:$DU$53,2)+IF(AB50<64,AC$10*VLOOKUP(AB49,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB49,Lookups!$DH$3:$DU$53,13,0))-AD49*VLOOKUP(AB49,Lookups!$A$3:$O$93,15),AD49-AD49*VLOOKUP(AB49,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB50<111,VLOOKUP($C50,Lookups!$T$3:$DG$93,AB$2+2),0)","v":37348.434306277944},76,{"$f":"IF(VLOOKUP(AF50,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF50,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF50<111),IF(AF50<71,AH49+AG$11*VLOOKUP(AF49,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF49,Lookups!$DH$3:$DU$53,2)+IF(AF50<64,AG$11*VLOOKUP(AF49,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF49,Lookups!$DH$3:$DU$53,13,0))-AH49*VLOOKUP(AF49,Lookups!$A$3:$O$93,15),AH49-AH49*VLOOKUP(AF49,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF50<111,VLOOKUP($C50,Lookups!$T$3:$DG$93,AF$2+2),0)","v":35909.612581773472},75,{"$f":"IF(VLOOKUP(AJ50,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ50,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ50<111),IF(AJ50<71,AL49+AK$12*VLOOKUP(AJ49,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ49,Lookups!$DH$3:$DU$53,2)+IF(AJ50<64,AK$12*VLOOKUP(AJ49,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ49,Lookups!$DH$3:$DU$53,13,0))-AL49*VLOOKUP(AJ49,Lookups!$A$3:$O$93,15),AL49-AL49*VLOOKUP(AJ49,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ50<111,VLOOKUP($C50,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":34531.16633146799},74,{"$f":"IF(VLOOKUP(AN50,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN50,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN50<111),IF(AN50<71,AP49+AO$13*VLOOKUP(AN49,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN49,Lookups!$DH$3:$DU$53,2)+IF(AN50<64,AO$13*VLOOKUP(AN49,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN49,Lookups!$DH$3:$DU$53,13,0))-AP49*VLOOKUP(AN49,Lookups!$A$3:$O$93,15),AP49-AP49*VLOOKUP(AN49,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN50<111,VLOOKUP($C50,Lookups!$T$3:$DG$93,AN$2+2),0)","v":33145.908157207574},73,{"$f":"IF(VLOOKUP(AR50,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR50,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR50<111),IF(AR50<71,AT49+AS$14*VLOOKUP(AR49,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR49,Lookups!$DH$3:$DU$53,2)+IF(AR50<64,AS$14*VLOOKUP(AR49,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR49,Lookups!$DH$3:$DU$53,13,0))-AT49*VLOOKUP(AR49,Lookups!$A$3:$O$93,15),AT49-AT49*VLOOKUP(AR49,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR50<111,VLOOKUP($C50,Lookups!$T$3:$DG$93,AR$2+2),0)","v":31787.314669952208},72,{"$f":"IF(VLOOKUP(AV50,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV50,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV50<111),IF(AV50<71,AX49+AW$15*VLOOKUP(AV49,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV49,Lookups!$DH$3:$DU$53,2)+IF(AV50<64,AW$15*VLOOKUP(AV49,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV49,Lookups!$DH$3:$DU$53,13,0))-AX49*VLOOKUP(AV49,Lookups!$A$3:$O$93,15),AX49-AX49*VLOOKUP(AV49,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV50<111,VLOOKUP($C50,Lookups!$T$3:$DG$93,AV$2+2),0)","v":30454.867541012201},71,{"$f":"IF(VLOOKUP(AZ50,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ50,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ50<111),IF(AZ50<71,BB49+BA$16*VLOOKUP(AZ49,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ49,Lookups!$DH$3:$DU$53,2)+IF(AZ50<64,BA$16*VLOOKUP(AZ49,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ49,Lookups!$DH$3:$DU$53,13,0))-BB49*VLOOKUP(AZ49,Lookups!$A$3:$O$93,15),BB49-BB49*VLOOKUP(AZ49,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ50<111,VLOOKUP($C50,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":28757.508662888751},70,{"$f":"IF(VLOOKUP(BD50,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD50,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD50<111),IF(BD50<71,BF49+BE$17*VLOOKUP(BD49,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD49,Lookups!$DH$3:$DU$53,2)+IF(BD50<64,BE$17*VLOOKUP(BD49,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD49,Lookups!$DH$3:$DU$53,13,0))-BF49*VLOOKUP(BD49,Lookups!$A$3:$O$93,15),BF49-BF49*VLOOKUP(BD49,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD50<111,VLOOKUP($C50,Lookups!$T$3:$DG$93,BD$2+2),0)","v":27102.323097096516},69,{"$f":"IF(VLOOKUP(BH50,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH50,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH50<111),IF(BH50<71,BJ49+BI$18*VLOOKUP(BH49,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH49,Lookups!$DH$3:$DU$53,2)+IF(BH50<64,BI$18*VLOOKUP(BH49,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH49,Lookups!$DH$3:$DU$53,13,0))-BJ49*VLOOKUP(BH49,Lookups!$A$3:$O$93,15),BJ49-BJ49*VLOOKUP(BH49,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH50<111,VLOOKUP($C50,Lookups!$T$3:$DG$93,BH$2+2),0)","v":25488.258311361002},68,{"$f":"IF(VLOOKUP(BL50,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL50,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL50<111),IF(BL50<71,BN49+BM$19*VLOOKUP(BL49,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL49,Lookups!$DH$3:$DU$53,2)+IF(BL50<64,BM$19*VLOOKUP(BL49,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL49,Lookups!$DH$3:$DU$53,13,0))-BN49*VLOOKUP(BL49,Lookups!$A$3:$O$93,15),BN49-BN49*VLOOKUP(BL49,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL50<111,VLOOKUP($C50,Lookups!$T$3:$DG$93,BL$2+2),0)","v":23914.288156261351},67,{"$f":"IF(VLOOKUP(BP50,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP50,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP50<111),IF(BP50<71,BR49+BQ$20*VLOOKUP(BP49,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP49,Lookups!$DH$3:$DU$53,2)+IF(BP50<64,BQ$20*VLOOKUP(BP49,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP49,Lookups!$DH$3:$DU$53,13,0))-BR49*VLOOKUP(BP49,Lookups!$A$3:$O$93,15),BR49-BR49*VLOOKUP(BP49,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP50<111,VLOOKUP($C50,Lookups!$T$3:$DG$93,BP$2+2),0)","v":22358.25963760816},66,{"$f":"IF(VLOOKUP(BT50,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT50,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT50<111),IF(BT50<71,BV49+BU$21*VLOOKUP(BT49,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT49,Lookups!$DH$3:$DU$53,2)+IF(BT50<64,BU$21*VLOOKUP(BT49,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT49,Lookups!$DH$3:$DU$53,13,0))-BV49*VLOOKUP(BT49,Lookups!$A$3:$O$93,15),BV49-BV49*VLOOKUP(BT49,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT50<111,VLOOKUP($C50,Lookups!$T$3:$DG$93,BT$2+2),0)","v":20843.198024029669},65,{"$f":"IF(VLOOKUP(BX50,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX50,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX50<111),IF(BX50<71,BZ49+BY$22*VLOOKUP(BX49,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX49,Lookups!$DH$3:$DU$53,2)+IF(BX50<64,BY$22*VLOOKUP(BX49,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX49,Lookups!$DH$3:$DU$53,13,0))-BZ49*VLOOKUP(BX49,Lookups!$A$3:$O$93,15),BZ49-BZ49*VLOOKUP(BX49,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX50<111,VLOOKUP($C50,Lookups!$T$3:$DG$93,BX$2+2),0)","v":19368.04307742848},64,{"$f":"IF(VLOOKUP(CB50,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB50,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB50<111),IF(CB50<71,CD49+CC$23*VLOOKUP(CB49,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB49,Lookups!$DH$3:$DU$53,2)+IF(CB50<64,CC$23*VLOOKUP(CB49,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB49,Lookups!$DH$3:$DU$53,13,0))-CD49*VLOOKUP(CB49,Lookups!$A$3:$O$93,15),CD49-CD49*VLOOKUP(CB49,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB50<111,VLOOKUP($C50,Lookups!$T$3:$DG$93,CB$2+2),0)","v":89850.152863584779},63,{"$f":"IF(VLOOKUP(CF50,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF50,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF50<111),IF(CF50<71,CH49+CG$24*VLOOKUP(CF49,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF49,Lookups!$DH$3:$DU$53,2)+IF(CF50<64,CG$24*VLOOKUP(CF49,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF49,Lookups!$DH$3:$DU$53,13,0))-CH49*VLOOKUP(CF49,Lookups!$A$3:$O$93,15),CH49-CH49*VLOOKUP(CF49,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF50<111,VLOOKUP($C50,Lookups!$T$3:$DG$93,CF$2+2),0)","v":78357.861822987412},62,{"$f":"IF(VLOOKUP(CJ50,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ50,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ50<111),IF(CJ50<71,CL49+CK$25*VLOOKUP(CJ49,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ49,Lookups!$DH$3:$DU$53,2)+IF(CJ50<64,CK$25*VLOOKUP(CJ49,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ49,Lookups!$DH$3:$DU$53,13,0))-CL49*VLOOKUP(CJ49,Lookups!$A$3:$O$93,15),CL49-CL49*VLOOKUP(CJ49,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ50<111,VLOOKUP($C50,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":67519.386136167581},61,{"$f":"IF(VLOOKUP(CN50,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN50,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN50<111),IF(CN50<71,CP49+CO$26*VLOOKUP(CN49,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN49,Lookups!$DH$3:$DU$53,2)+IF(CN50<64,CO$26*VLOOKUP(CN49,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN49,Lookups!$DH$3:$DU$53,13,0))-CP49*VLOOKUP(CN49,Lookups!$A$3:$O$93,15),CP49-CP49*VLOOKUP(CN49,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN50<111,VLOOKUP($C50,Lookups!$T$3:$DG$93,CN$2+2),0)","v":60481.789092794235},60,{"$f":"IF(VLOOKUP(CR50,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR50,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR50<111),IF(CR50<71,CT49+CS$27*VLOOKUP(CR49,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR49,Lookups!$DH$3:$DU$53,2)+IF(CR50<64,CS$27*VLOOKUP(CR49,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR49,Lookups!$DH$3:$DU$53,13,0))-CT49*VLOOKUP(CR49,Lookups!$A$3:$O$93,15),CT49-CT49*VLOOKUP(CR49,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR50<111,VLOOKUP($C50,Lookups!$T$3:$DG$93,CR$2+2),0)","v":53767.296954552949},59,{"$f":"IF(VLOOKUP(CV50,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV50,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV50<111),IF(CV50<71,CX49+CW$28*VLOOKUP(CV49,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV49,Lookups!$DH$3:$DU$53,2)+IF(CV50<64,CW$28*VLOOKUP(CV49,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV49,Lookups!$DH$3:$DU$53,13,0))-CX49*VLOOKUP(CV49,Lookups!$A$3:$O$93,15),CX49-CX49*VLOOKUP(CV49,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV50<111,VLOOKUP($C50,Lookups!$T$3:$DG$93,CV$2+2),0)","v":47361.640911287024},58,{"$f":"IF(VLOOKUP(CZ50,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ50,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ50<111),IF(CZ50<71,DB49+DA$29*VLOOKUP(CZ49,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ49,Lookups!$DH$3:$DU$53,2)+IF(CZ50<64,DA$29*VLOOKUP(CZ49,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ49,Lookups!$DH$3:$DU$53,13,0))-DB49*VLOOKUP(CZ49,Lookups!$A$3:$O$93,15),DB49-DB49*VLOOKUP(CZ49,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ50<111,VLOOKUP($C50,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":41251.183811740011},57,{"$f":"IF(VLOOKUP(DD50,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD50,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD50<111),IF(DD50<71,DF49+DE$30*VLOOKUP(DD49,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD49,Lookups!$DH$3:$DU$53,2)+IF(DD50<64,DE$30*VLOOKUP(DD49,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD49,Lookups!$DH$3:$DU$53,13,0))-DF49*VLOOKUP(DD49,Lookups!$A$3:$O$93,15),DF49-DF49*VLOOKUP(DD49,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD50<111,VLOOKUP($C50,Lookups!$T$3:$DG$93,DD$2+2),0)","v":35422.892044030996},56,{"$f":"IF(VLOOKUP(DH50,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH50,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH50<111),IF(DH50<71,DJ49+DI$31*VLOOKUP(DH49,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH49,Lookups!$DH$3:$DU$53,2)+IF(DH50<64,DI$31*VLOOKUP(DH49,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH49,Lookups!$DH$3:$DU$53,13,0))-DJ49*VLOOKUP(DH49,Lookups!$A$3:$O$93,15),DJ49-DJ49*VLOOKUP(DH49,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH50<111,VLOOKUP($C50,Lookups!$T$3:$DG$93,DH$2+2),0)","v":31558.752373343406},55,{"$f":"IF(VLOOKUP(DL50,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL50,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL50<111),IF(DL50<71,DN49+DM$32*VLOOKUP(DL49,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL49,Lookups!$DH$3:$DU$53,2)+IF(DL50<64,DM$32*VLOOKUP(DL49,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL49,Lookups!$DH$3:$DU$53,13,0))-DN49*VLOOKUP(DL49,Lookups!$A$3:$O$93,15),DN49-DN49*VLOOKUP(DL49,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL50<111,VLOOKUP($C50,Lookups!$T$3:$DG$93,DL$2+2),0)","v":27836.683410323014},54,{"$f":"IF(VLOOKUP(DP50,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP50,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP50<111),IF(DP50<71,DR49+DQ$33*VLOOKUP(DP49,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP49,Lookups!$DH$3:$DU$53,2)+IF(DP50<64,DQ$33*VLOOKUP(DP49,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP49,Lookups!$DH$3:$DU$53,13,0))-DR49*VLOOKUP(DP49,Lookups!$A$3:$O$93,15),DR49-DR49*VLOOKUP(DP49,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP50<111,VLOOKUP($C50,Lookups!$T$3:$DG$93,DP$2+2),0)","v":24251.696724297864},53,{"$f":"IF(VLOOKUP(DT50,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT50,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT50<111),IF(DT50<71,DV49+DU$34*VLOOKUP(DT49,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT49,Lookups!$DH$3:$DU$53,2)+IF(DT50<64,DU$34*VLOOKUP(DT49,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT49,Lookups!$DH$3:$DU$53,13,0))-DV49*VLOOKUP(DT49,Lookups!$A$3:$O$93,15),DV49-DV49*VLOOKUP(DT49,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT50<111,VLOOKUP($C50,Lookups!$T$3:$DG$93,DT$2+2),0)","v":20798.982789549704},52,{"$f":"IF(VLOOKUP(DX50,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX50,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX50<111),IF(DX50<71,DZ49+DY$35*VLOOKUP(DX49,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX49,Lookups!$DH$3:$DU$53,2)+IF(DX50<64,DY$35*VLOOKUP(DX49,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX49,Lookups!$DH$3:$DU$53,13,0))-DZ49*VLOOKUP(DX49,Lookups!$A$3:$O$93,15),DZ49-DZ49*VLOOKUP(DX49,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX50<111,VLOOKUP($C50,Lookups!$T$3:$DG$93,DX$2+2),0)","v":17473.904420114224},51,{"$f":"IF(VLOOKUP(EB50,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB50,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB50<111),IF(EB50<71,ED49+EC$36*VLOOKUP(EB49,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB49,Lookups!$DH$3:$DU$53,2)+IF(EB50<64,EC$36*VLOOKUP(EB49,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB49,Lookups!$DH$3:$DU$53,13,0))-ED49*VLOOKUP(EB49,Lookups!$A$3:$O$93,15),ED49-ED49*VLOOKUP(EB49,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB50<111,VLOOKUP($C50,Lookups!$T$3:$DG$93,EB$2+2),0)","v":18001.081369895819},50,{"$f":"IF(VLOOKUP(EF50,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF50,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF50<111),IF(EF50<71,EH49+EG$37*VLOOKUP(EF49,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF49,Lookups!$DH$3:$DU$53,2)+IF(EF50<64,EG$37*VLOOKUP(EF49,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF49,Lookups!$DH$3:$DU$53,13,0))-EH49*VLOOKUP(EF49,Lookups!$A$3:$O$93,15),EH49-EH49*VLOOKUP(EF49,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF50<111,VLOOKUP($C50,Lookups!$T$3:$DG$93,EF$2+2),0)","v":18526.633143463063},49,{"$f":"IF(VLOOKUP(EJ50,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ50,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ50<111),IF(EJ50<71,EL49+EK$38*VLOOKUP(EJ49,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ49,Lookups!$DH$3:$DU$53,2)+IF(EJ50<64,EK$38*VLOOKUP(EJ49,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ49,Lookups!$DH$3:$DU$53,13,0))-EL49*VLOOKUP(EJ49,Lookups!$A$3:$O$93,15),EL49-EL49*VLOOKUP(EJ49,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ50<111,VLOOKUP($C50,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":19050.570887669102},48,{"$f":"IF(VLOOKUP(EN50,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN50,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN50<111),IF(EN50<71,EP49+EO$39*VLOOKUP(EN49,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN49,Lookups!$DH$3:$DU$53,2)+IF(EN50<64,EO$39*VLOOKUP(EN49,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN49,Lookups!$DH$3:$DU$53,13,0))-EP49*VLOOKUP(EN49,Lookups!$A$3:$O$93,15),EP49-EP49*VLOOKUP(EN49,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN50<111,VLOOKUP($C50,Lookups!$T$3:$DG$93,EN$2+2),0)","v":19572.905703857232},47,{"$f":"IF(VLOOKUP(ER50,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER50,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER50<111),IF(ER50<71,ET49+ES$40*VLOOKUP(ER49,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER49,Lookups!$DH$3:$DU$53,2)+IF(ER50<64,ES$40*VLOOKUP(ER49,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER49,Lookups!$DH$3:$DU$53,13,0))-ET49*VLOOKUP(ER49,Lookups!$A$3:$O$93,15),ET49-ET49*VLOOKUP(ER49,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER50<111,VLOOKUP($C50,Lookups!$T$3:$DG$93,ER$2+2),0)","v":20074.745874204174},46,{"$f":"IF(VLOOKUP(EV50,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV50,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV50<111),IF(EV50<71,EX49+EW$41*VLOOKUP(EV49,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV49,Lookups!$DH$3:$DU$53,2)+IF(EV50<64,EW$41*VLOOKUP(EV49,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV49,Lookups!$DH$3:$DU$53,13,0))-EX49*VLOOKUP(EV49,Lookups!$A$3:$O$93,15),EX49-EX49*VLOOKUP(EV49,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV50<111,VLOOKUP($C50,Lookups!$T$3:$DG$93,EV$2+2),0)","v":22102.79097168416},45,{"$f":"IF(VLOOKUP(EZ50,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ50,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ50<111),IF(EZ50<71,FB49+FA$42*VLOOKUP(EZ49,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ49,Lookups!$DH$3:$DU$53,2)+IF(EZ50<64,FA$42*VLOOKUP(EZ49,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ49,Lookups!$DH$3:$DU$53,13,0))-FB49*VLOOKUP(EZ49,Lookups!$A$3:$O$93,15),FB49-FB49*VLOOKUP(EZ49,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ50<111,VLOOKUP($C50,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":24152.254003834612},44,{"$f":"IF(VLOOKUP(FD50,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD50,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD50<111),IF(FD50<71,FF49+FE$43*VLOOKUP(FD49,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD49,Lookups!$DH$3:$DU$53,2)+IF(FD50<64,FE$43*VLOOKUP(FD49,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD49,Lookups!$DH$3:$DU$53,13,0))-FF49*VLOOKUP(FD49,Lookups!$A$3:$O$93,15),FF49-FF49*VLOOKUP(FD49,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD50<111,VLOOKUP($C50,Lookups!$T$3:$DG$93,FD$2+2),0)","v":26223.611489762956},43,{"$f":"IF(VLOOKUP(FH50,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH50,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH50<111),IF(FH50<71,FJ49+FI$44*VLOOKUP(FH49,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH49,Lookups!$DH$3:$DU$53,2)+IF(FH50<64,FI$44*VLOOKUP(FH49,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH49,Lookups!$DH$3:$DU$53,13,0))-FJ49*VLOOKUP(FH49,Lookups!$A$3:$O$93,15),FJ49-FJ49*VLOOKUP(FH49,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH50<111,VLOOKUP($C50,Lookups!$T$3:$DG$93,FH$2+2),0)","v":28264.170714955198},42,{"$f":"IF(VLOOKUP(FL50,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FL50,Lookups!$DH$3:$DU$53,13)*FM$45,0)","v":0},{"$f":"IF((FL50<111),IF(FL50<71,FN49+FM$45*VLOOKUP(FL49,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FL49,Lookups!$DH$3:$DU$53,2)+IF(FL50<64,FM$45*VLOOKUP(FL49,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FL49,Lookups!$DH$3:$DU$53,13,0))-FN49*VLOOKUP(FL49,Lookups!$A$3:$O$93,15),FN49-FN49*VLOOKUP(FL49,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FL50<111,VLOOKUP($C50,Lookups!$T$3:$DG$93,FL$2+2),0)","v":30262.930090443006},41,{"$f":"IF(VLOOKUP(FP50,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FP50,Lookups!$DH$3:$DU$53,13)*FQ$46,0)","v":0},{"$f":"IF((FP50<111),IF(FP50<71,FR49+FQ$46*VLOOKUP(FP49,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FP49,Lookups!$DH$3:$DU$53,2)+IF(FP50<64,FQ$46*VLOOKUP(FP49,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FP49,Lookups!$DH$3:$DU$53,13,0))-FR49*VLOOKUP(FP49,Lookups!$A$3:$O$93,15),FR49-FR49*VLOOKUP(FP49,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FP50<111,VLOOKUP($C50,Lookups!$T$3:$DG$93,FP$2+2),0)","v":28965.577741345638},40,{"$f":"IF(VLOOKUP(FT50,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FT50,Lookups!$DH$3:$DU$53,13)*FU$47,0)","v":0},{"$f":"IF((FT50<111),IF(FT50<71,FV49+FU$47*VLOOKUP(FT49,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FT49,Lookups!$DH$3:$DU$53,2)+IF(FT50<64,FU$47*VLOOKUP(FT49,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FT49,Lookups!$DH$3:$DU$53,13,0))-FV49*VLOOKUP(FT49,Lookups!$A$3:$O$93,15),FV49-FV49*VLOOKUP(FT49,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FT50<111,VLOOKUP($C50,Lookups!$T$3:$DG$93,FT$2+2),0)","v":27750.091846490592},39,{"$f":"IF(VLOOKUP(FX50,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FX50,Lookups!$DH$3:$DU$53,13)*FY$48,0)","v":0},{"$f":"IF((FX50<111),IF(FX50<71,FZ49+FY$48*VLOOKUP(FX49,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FX49,Lookups!$DH$3:$DU$53,2)+IF(FX50<64,FY$48*VLOOKUP(FX49,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FX49,Lookups!$DH$3:$DU$53,13,0))-FZ49*VLOOKUP(FX49,Lookups!$A$3:$O$93,15),FZ49-FZ49*VLOOKUP(FX49,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FX50<111,VLOOKUP($C50,Lookups!$T$3:$DG$93,FX$2+2),0)","v":26639.320835681265},{"$f":"1+GB49","v":38},{"$f":"IF(VLOOKUP(GB50,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GB50,Lookups!$DH$3:$DU$53,13)*GC$49,0)","v":0},{"$f":"IF((GB50<111),IF(GB50<71,GD49+GC$49*VLOOKUP(GB49,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GB49,Lookups!$DH$3:$DU$53,2)+IF(GB50<64,GC$49*VLOOKUP(GB49,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GB49,Lookups!$DH$3:$DU$53,13,0))-GD49*VLOOKUP(GB49,Lookups!$A$3:$O$93,15),GD49-GD49*VLOOKUP(GB49,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GB50<111,VLOOKUP($C50,Lookups!$T$3:$DG$93,GB$2+2),0)","v":25628.081777177988},37,0,0,{"$f":"IF(GF50<111,VLOOKUP($C50,Lookups!$T$3:$DG$93,GF$2+2),0)","v":24711.43205846315},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E51,I51,M51,Q51,U51,Y51,AC51,AG51,AK51,AO51,AS51,AW51,BA51,BE51,BI51,BM51,BQ51,BU51,BY51,CC51,CG51,CK51,CO51,CS51,CW51,DA51,DE51,DI51,DM51,DQ51)+SUM(DU51,DY51,EC51,EG51,EK51,EO51,ES51,EW51,FA51,FE51)+'Amort-Proj'!Q51+SUM(FI51,FM51,FQ51,FU51,FY51,GC51,GG51,GK51,GO51,GS51,GW51,HA51,HE51,HI51)+SUM(HM51,HQ51,HU51,HY51,IC51,IG51,IK51,IO51,IS51)","v":0},{"$error":"#DIV/0!"},2063,84,{"$f":"IF(VLOOKUP(D51,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D51,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D51<111),IF(D51<71,F50+E$4*VLOOKUP(D50,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D50,Lookups!$DH$3:$DU$53,2)+IF(D51<64,E$4*VLOOKUP(D50,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D50,Lookups!$DH$3:$DU$53,13,0))-F50*VLOOKUP(D50,Lookups!$A$3:$O$93,15),F50-F50*VLOOKUP(D50,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D51<111,VLOOKUP($C51,Lookups!$T$3:$DG$93,D$2+2),0)","v":42767.465965263924},83,{"$f":"IF(VLOOKUP(H51,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H51,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H51<111),IF(H51<71,J50+I$5*VLOOKUP(H50,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H50,Lookups!$DH$3:$DU$53,2)+IF(H51<64,I$5*VLOOKUP(H50,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H50,Lookups!$DH$3:$DU$53,13,0))-J50*VLOOKUP(H50,Lookups!$A$3:$O$93,15),J50-J50*VLOOKUP(H50,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H51<111,VLOOKUP($C51,Lookups!$T$3:$DG$93,H$2+2),0)","v":43521.086436959238},82,{"$f":"IF(VLOOKUP(L51,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L51,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L51<111),IF(L51<71,N50+M$6*VLOOKUP(L50,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L50,Lookups!$DH$3:$DU$53,2)+IF(L51<64,M$6*VLOOKUP(L50,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L50,Lookups!$DH$3:$DU$53,13,0))-N50*VLOOKUP(L50,Lookups!$A$3:$O$93,15),N50-N50*VLOOKUP(L50,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L51<111,VLOOKUP($C51,Lookups!$T$3:$DG$93,L$2+2),0)","v":44286.162184779918},81,{"$f":"IF(VLOOKUP(P51,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P51,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P51<111),IF(P51<71,R50+Q$7*VLOOKUP(P50,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P50,Lookups!$DH$3:$DU$53,2)+IF(P51<64,Q$7*VLOOKUP(P50,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P50,Lookups!$DH$3:$DU$53,13,0))-R50*VLOOKUP(P50,Lookups!$A$3:$O$93,15),R50-R50*VLOOKUP(P50,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P51<111,VLOOKUP($C51,Lookups!$T$3:$DG$93,P$2+2),0)","v":43276.220220629337},80,{"$f":"IF(VLOOKUP(T51,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T51,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T51<111),IF(T51<71,V50+U$8*VLOOKUP(T50,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T50,Lookups!$DH$3:$DU$53,2)+IF(T51<64,U$8*VLOOKUP(T50,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T50,Lookups!$DH$3:$DU$53,13,0))-V50*VLOOKUP(T50,Lookups!$A$3:$O$93,15),V50-V50*VLOOKUP(T50,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T51<111,VLOOKUP($C51,Lookups!$T$3:$DG$93,T$2+2),0)","v":42279.325059088682},79,{"$f":"IF(VLOOKUP(X51,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X51,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X51<111),IF(X51<71,Z50+Y$9*VLOOKUP(X50,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X50,Lookups!$DH$3:$DU$53,2)+IF(X51<64,Y$9*VLOOKUP(X50,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X50,Lookups!$DH$3:$DU$53,13,0))-Z50*VLOOKUP(X50,Lookups!$A$3:$O$93,15),Z50-Z50*VLOOKUP(X50,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X51<111,VLOOKUP($C51,Lookups!$T$3:$DG$93,X$2+2),0)","v":41295.312133135914},78,{"$f":"IF(VLOOKUP(AB51,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB51,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB51<111),IF(AB51<71,AD50+AC$10*VLOOKUP(AB50,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB50,Lookups!$DH$3:$DU$53,2)+IF(AB51<64,AC$10*VLOOKUP(AB50,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB50,Lookups!$DH$3:$DU$53,13,0))-AD50*VLOOKUP(AB50,Lookups!$A$3:$O$93,15),AD50-AD50*VLOOKUP(AB50,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB51<111,VLOOKUP($C51,Lookups!$T$3:$DG$93,AB$2+2),0)","v":40362.240781348934},77,{"$f":"IF(VLOOKUP(AF51,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF51,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF51<111),IF(AF51<71,AH50+AG$11*VLOOKUP(AF50,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF50,Lookups!$DH$3:$DU$53,2)+IF(AF51<64,AG$11*VLOOKUP(AF50,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF50,Lookups!$DH$3:$DU$53,13,0))-AH50*VLOOKUP(AF50,Lookups!$A$3:$O$93,15),AH50-AH50*VLOOKUP(AF50,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF51<111,VLOOKUP($C51,Lookups!$T$3:$DG$93,AF$2+2),0)","v":39439.946627429512},76,{"$f":"IF(VLOOKUP(AJ51,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ51,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ51<111),IF(AJ51<71,AL50+AK$12*VLOOKUP(AJ50,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ50,Lookups!$DH$3:$DU$53,2)+IF(AJ51<64,AK$12*VLOOKUP(AJ50,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ50,Lookups!$DH$3:$DU$53,13,0))-AL50*VLOOKUP(AJ50,Lookups!$A$3:$O$93,15),AL50-AL50*VLOOKUP(AJ50,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ51<111,VLOOKUP($C51,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":37956.460498934561},75,{"$f":"IF(VLOOKUP(AN51,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN51,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN51<111),IF(AN51<71,AP50+AO$13*VLOOKUP(AN50,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN50,Lookups!$DH$3:$DU$53,2)+IF(AN51<64,AO$13*VLOOKUP(AN50,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN50,Lookups!$DH$3:$DU$53,13,0))-AP50*VLOOKUP(AN50,Lookups!$A$3:$O$93,15),AP50-AP50*VLOOKUP(AN50,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN51<111,VLOOKUP($C51,Lookups!$T$3:$DG$93,AN$2+2),0)","v":36499.44281236166},74,{"$f":"IF(VLOOKUP(AR51,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR51,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR51<111),IF(AR51<71,AT50+AS$14*VLOOKUP(AR50,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR50,Lookups!$DH$3:$DU$53,2)+IF(AR51<64,AS$14*VLOOKUP(AR50,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR50,Lookups!$DH$3:$DU$53,13,0))-AT50*VLOOKUP(AR50,Lookups!$A$3:$O$93,15),AT50-AT50*VLOOKUP(AR50,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR51<111,VLOOKUP($C51,Lookups!$T$3:$DG$93,AR$2+2),0)","v":35035.224922168403},73,{"$f":"IF(VLOOKUP(AV51,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV51,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV51<111),IF(AV51<71,AX50+AW$15*VLOOKUP(AV50,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV50,Lookups!$DH$3:$DU$53,2)+IF(AV51<64,AW$15*VLOOKUP(AV50,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV50,Lookups!$DH$3:$DU$53,13,0))-AX50*VLOOKUP(AV50,Lookups!$A$3:$O$93,15),AX50-AX50*VLOOKUP(AV50,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV51<111,VLOOKUP($C51,Lookups!$T$3:$DG$93,AV$2+2),0)","v":33599.19160613948},72,{"$f":"IF(VLOOKUP(AZ51,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ51,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ51<111),IF(AZ51<71,BB50+BA$16*VLOOKUP(AZ50,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ50,Lookups!$DH$3:$DU$53,2)+IF(AZ51<64,BA$16*VLOOKUP(AZ50,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ50,Lookups!$DH$3:$DU$53,13,0))-BB50*VLOOKUP(AZ50,Lookups!$A$3:$O$93,15),BB50-BB50*VLOOKUP(AZ50,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ51<111,VLOOKUP($C51,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":32190.794990849896},71,{"$f":"IF(VLOOKUP(BD51,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD51,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD51<111),IF(BD51<71,BF50+BE$17*VLOOKUP(BD50,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD50,Lookups!$DH$3:$DU$53,2)+IF(BD51<64,BE$17*VLOOKUP(BD50,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD50,Lookups!$DH$3:$DU$53,13,0))-BF50*VLOOKUP(BD50,Lookups!$A$3:$O$93,15),BF50-BF50*VLOOKUP(BD50,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD51<111,VLOOKUP($C51,Lookups!$T$3:$DG$93,BD$2+2),0)","v":30396.68665667341},70,{"$f":"IF(VLOOKUP(BH51,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH51,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH51<111),IF(BH51<71,BJ50+BI$18*VLOOKUP(BH50,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH50,Lookups!$DH$3:$DU$53,2)+IF(BH51<64,BI$18*VLOOKUP(BH50,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH50,Lookups!$DH$3:$DU$53,13,0))-BJ50*VLOOKUP(BH50,Lookups!$A$3:$O$93,15),BJ50-BJ50*VLOOKUP(BH50,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH51<111,VLOOKUP($C51,Lookups!$T$3:$DG$93,BH$2+2),0)","v":28647.155513631016},69,{"$f":"IF(VLOOKUP(BL51,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL51,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL51<111),IF(BL51<71,BN50+BM$19*VLOOKUP(BL50,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL50,Lookups!$DH$3:$DU$53,2)+IF(BL51<64,BM$19*VLOOKUP(BL50,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL50,Lookups!$DH$3:$DU$53,13,0))-BN50*VLOOKUP(BL50,Lookups!$A$3:$O$93,15),BN50-BN50*VLOOKUP(BL50,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL51<111,VLOOKUP($C51,Lookups!$T$3:$DG$93,BL$2+2),0)","v":26941.089035108576},68,{"$f":"IF(VLOOKUP(BP51,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP51,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP51<111),IF(BP51<71,BR50+BQ$20*VLOOKUP(BP50,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP50,Lookups!$DH$3:$DU$53,2)+IF(BP51<64,BQ$20*VLOOKUP(BP50,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP50,Lookups!$DH$3:$DU$53,13,0))-BR50*VLOOKUP(BP50,Lookups!$A$3:$O$93,15),BR50-BR50*VLOOKUP(BP50,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP51<111,VLOOKUP($C51,Lookups!$T$3:$DG$93,BP$2+2),0)","v":25277.402581168248},67,{"$f":"IF(VLOOKUP(BT51,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT51,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT51<111),IF(BT51<71,BV50+BU$21*VLOOKUP(BT50,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT50,Lookups!$DH$3:$DU$53,2)+IF(BT51<64,BU$21*VLOOKUP(BT50,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT50,Lookups!$DH$3:$DU$53,13,0))-BV50*VLOOKUP(BT50,Lookups!$A$3:$O$93,15),BV50-BV50*VLOOKUP(BT50,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT51<111,VLOOKUP($C51,Lookups!$T$3:$DG$93,BT$2+2),0)","v":23632.680436951825},66,{"$f":"IF(VLOOKUP(BX51,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX51,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX51<111),IF(BX51<71,BZ50+BY$22*VLOOKUP(BX50,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX50,Lookups!$DH$3:$DU$53,2)+IF(BX51<64,BY$22*VLOOKUP(BX50,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX50,Lookups!$DH$3:$DU$53,13,0))-BZ50*VLOOKUP(BX50,Lookups!$A$3:$O$93,15),BZ50-BZ50*VLOOKUP(BX50,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX51<111,VLOOKUP($C51,Lookups!$T$3:$DG$93,BX$2+2),0)","v":22031.260311399357},65,{"$f":"IF(VLOOKUP(CB51,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB51,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB51<111),IF(CB51<71,CD50+CC$23*VLOOKUP(CB50,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB50,Lookups!$DH$3:$DU$53,2)+IF(CB51<64,CC$23*VLOOKUP(CB50,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB50,Lookups!$DH$3:$DU$53,13,0))-CD50*VLOOKUP(CB50,Lookups!$A$3:$O$93,15),CD50-CD50*VLOOKUP(CB50,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB51<111,VLOOKUP($C51,Lookups!$T$3:$DG$93,CB$2+2),0)","v":20472.021532841904},64,{"$f":"IF(VLOOKUP(CF51,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF51,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF51<111),IF(CF51<71,CH50+CG$24*VLOOKUP(CF50,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF50,Lookups!$DH$3:$DU$53,2)+IF(CF51<64,CG$24*VLOOKUP(CF50,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF50,Lookups!$DH$3:$DU$53,13,0))-CH50*VLOOKUP(CF50,Lookups!$A$3:$O$93,15),CH50-CH50*VLOOKUP(CF50,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF51<111,VLOOKUP($C51,Lookups!$T$3:$DG$93,CF$2+2),0)","v":94971.611576809111},63,{"$f":"IF(VLOOKUP(CJ51,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ51,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ51<111),IF(CJ51<71,CL50+CK$25*VLOOKUP(CJ50,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ50,Lookups!$DH$3:$DU$53,2)+IF(CJ51<64,CK$25*VLOOKUP(CJ50,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ50,Lookups!$DH$3:$DU$53,13,0))-CL50*VLOOKUP(CJ50,Lookups!$A$3:$O$93,15),CL50-CL50*VLOOKUP(CJ50,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ51<111,VLOOKUP($C51,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":82824.259946897684},62,{"$f":"IF(VLOOKUP(CN51,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN51,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN51<111),IF(CN51<71,CP50+CO$26*VLOOKUP(CN50,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN50,Lookups!$DH$3:$DU$53,2)+IF(CN51<64,CO$26*VLOOKUP(CN50,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN50,Lookups!$DH$3:$DU$53,13,0))-CP50*VLOOKUP(CN50,Lookups!$A$3:$O$93,15),CP50-CP50*VLOOKUP(CN50,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN51<111,VLOOKUP($C51,Lookups!$T$3:$DG$93,CN$2+2),0)","v":71367.991145929132},61,{"$f":"IF(VLOOKUP(CR51,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR51,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR51<111),IF(CR51<71,CT50+CS$27*VLOOKUP(CR50,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR50,Lookups!$DH$3:$DU$53,2)+IF(CR51<64,CS$27*VLOOKUP(CR50,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR50,Lookups!$DH$3:$DU$53,13,0))-CT50*VLOOKUP(CR50,Lookups!$A$3:$O$93,15),CT50-CT50*VLOOKUP(CR50,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR51<111,VLOOKUP($C51,Lookups!$T$3:$DG$93,CR$2+2),0)","v":63929.251071083505},60,{"$f":"IF(VLOOKUP(CV51,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV51,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV51<111),IF(CV51<71,CX50+CW$28*VLOOKUP(CV50,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV50,Lookups!$DH$3:$DU$53,2)+IF(CV51<64,CW$28*VLOOKUP(CV50,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV50,Lookups!$DH$3:$DU$53,13,0))-CX50*VLOOKUP(CV50,Lookups!$A$3:$O$93,15),CX50-CX50*VLOOKUP(CV50,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV51<111,VLOOKUP($C51,Lookups!$T$3:$DG$93,CV$2+2),0)","v":56832.032880962463},59,{"$f":"IF(VLOOKUP(CZ51,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ51,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ51<111),IF(CZ51<71,DB50+DA$29*VLOOKUP(CZ50,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ50,Lookups!$DH$3:$DU$53,2)+IF(CZ51<64,DA$29*VLOOKUP(CZ50,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ50,Lookups!$DH$3:$DU$53,13,0))-DB50*VLOOKUP(CZ50,Lookups!$A$3:$O$93,15),DB50-DB50*VLOOKUP(CZ50,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ51<111,VLOOKUP($C51,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":50061.254443230384},58,{"$f":"IF(VLOOKUP(DD51,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD51,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD51<111),IF(DD51<71,DF50+DE$30*VLOOKUP(DD50,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD50,Lookups!$DH$3:$DU$53,2)+IF(DD51<64,DE$30*VLOOKUP(DD50,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD50,Lookups!$DH$3:$DU$53,13,0))-DF50*VLOOKUP(DD50,Lookups!$A$3:$O$93,15),DF50-DF50*VLOOKUP(DD50,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD51<111,VLOOKUP($C51,Lookups!$T$3:$DG$93,DD$2+2),0)","v":43602.501289009189},57,{"$f":"IF(VLOOKUP(DH51,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH51,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH51<111),IF(DH51<71,DJ50+DI$31*VLOOKUP(DH50,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH50,Lookups!$DH$3:$DU$53,2)+IF(DH51<64,DI$31*VLOOKUP(DH50,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH50,Lookups!$DH$3:$DU$53,13,0))-DJ50*VLOOKUP(DH50,Lookups!$A$3:$O$93,15),DJ50-DJ50*VLOOKUP(DH50,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH51<111,VLOOKUP($C51,Lookups!$T$3:$DG$93,DH$2+2),0)","v":37441.996890540759},56,{"$f":"IF(VLOOKUP(DL51,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL51,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL51<111),IF(DL51<71,DN50+DM$32*VLOOKUP(DL50,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL50,Lookups!$DH$3:$DU$53,2)+IF(DL51<64,DM$32*VLOOKUP(DL50,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL50,Lookups!$DH$3:$DU$53,13,0))-DN50*VLOOKUP(DL50,Lookups!$A$3:$O$93,15),DN50-DN50*VLOOKUP(DL50,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL51<111,VLOOKUP($C51,Lookups!$T$3:$DG$93,DL$2+2),0)","v":33357.601258623981},55,{"$f":"IF(VLOOKUP(DP51,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP51,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP51<111),IF(DP51<71,DR50+DQ$33*VLOOKUP(DP50,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP50,Lookups!$DH$3:$DU$53,2)+IF(DP51<64,DQ$33*VLOOKUP(DP50,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP50,Lookups!$DH$3:$DU$53,13,0))-DR50*VLOOKUP(DP50,Lookups!$A$3:$O$93,15),DR50-DR50*VLOOKUP(DP50,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP51<111,VLOOKUP($C51,Lookups!$T$3:$DG$93,DP$2+2),0)","v":29423.374364711424},54,{"$f":"IF(VLOOKUP(DT51,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT51,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT51<111),IF(DT51<71,DV50+DU$34*VLOOKUP(DT50,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT50,Lookups!$DH$3:$DU$53,2)+IF(DT51<64,DU$34*VLOOKUP(DT50,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT50,Lookups!$DH$3:$DU$53,13,0))-DV50*VLOOKUP(DT50,Lookups!$A$3:$O$93,15),DV50-DV50*VLOOKUP(DT50,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT51<111,VLOOKUP($C51,Lookups!$T$3:$DG$93,DT$2+2),0)","v":25634.043437582841},53,{"$f":"IF(VLOOKUP(DX51,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX51,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX51<111),IF(DX51<71,DZ50+DY$35*VLOOKUP(DX50,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX50,Lookups!$DH$3:$DU$53,2)+IF(DX51<64,DY$35*VLOOKUP(DX50,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX50,Lookups!$DH$3:$DU$53,13,0))-DZ50*VLOOKUP(DX50,Lookups!$A$3:$O$93,15),DZ50-DZ50*VLOOKUP(DX50,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX51<111,VLOOKUP($C51,Lookups!$T$3:$DG$93,DX$2+2),0)","v":21984.524808554037},52,{"$f":"IF(VLOOKUP(EB51,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB51,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB51<111),IF(EB51<71,ED50+EC$36*VLOOKUP(EB50,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB50,Lookups!$DH$3:$DU$53,2)+IF(EB51<64,EC$36*VLOOKUP(EB50,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB50,Lookups!$DH$3:$DU$53,13,0))-ED50*VLOOKUP(EB50,Lookups!$A$3:$O$93,15),ED50-ED50*VLOOKUP(EB50,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB51<111,VLOOKUP($C51,Lookups!$T$3:$DG$93,EB$2+2),0)","v":18469.916972060735},51,{"$f":"IF(VLOOKUP(EF51,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF51,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF51<111),IF(EF51<71,EH50+EG$37*VLOOKUP(EF50,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF50,Lookups!$DH$3:$DU$53,2)+IF(EF51<64,EG$37*VLOOKUP(EF50,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF50,Lookups!$DH$3:$DU$53,13,0))-EH50*VLOOKUP(EF50,Lookups!$A$3:$O$93,15),EH50-EH50*VLOOKUP(EF50,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF51<111,VLOOKUP($C51,Lookups!$T$3:$DG$93,EF$2+2),0)","v":19027.143007979881},50,{"$f":"IF(VLOOKUP(EJ51,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ51,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ51<111),IF(EJ51<71,EL50+EK$38*VLOOKUP(EJ50,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ50,Lookups!$DH$3:$DU$53,2)+IF(EJ51<64,EK$38*VLOOKUP(EJ50,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ50,Lookups!$DH$3:$DU$53,13,0))-EL50*VLOOKUP(EJ50,Lookups!$A$3:$O$93,15),EL50-EL50*VLOOKUP(EJ50,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ51<111,VLOOKUP($C51,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":19582.651232640455},49,{"$f":"IF(VLOOKUP(EN51,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN51,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN51<111),IF(EN51<71,EP50+EO$39*VLOOKUP(EN50,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN50,Lookups!$DH$3:$DU$53,2)+IF(EN51<64,EO$39*VLOOKUP(EN50,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN50,Lookups!$DH$3:$DU$53,13,0))-EP50*VLOOKUP(EN50,Lookups!$A$3:$O$93,15),EP50-EP50*VLOOKUP(EN50,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN51<111,VLOOKUP($C51,Lookups!$T$3:$DG$93,EN$2+2),0)","v":20136.453428266239},48,{"$f":"IF(VLOOKUP(ER51,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER51,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER51<111),IF(ER51<71,ET50+ES$40*VLOOKUP(ER50,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER50,Lookups!$DH$3:$DU$53,2)+IF(ER51<64,ES$40*VLOOKUP(ER50,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER50,Lookups!$DH$3:$DU$53,13,0))-ET50*VLOOKUP(ER50,Lookups!$A$3:$O$93,15),ET50-ET50*VLOOKUP(ER50,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER51<111,VLOOKUP($C51,Lookups!$T$3:$DG$93,ER$2+2),0)","v":20688.561328977092},47,{"$f":"IF(VLOOKUP(EV51,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV51,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV51<111),IF(EV51<71,EX50+EW$41*VLOOKUP(EV50,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV50,Lookups!$DH$3:$DU$53,2)+IF(EV51<64,EW$41*VLOOKUP(EV50,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV50,Lookups!$DH$3:$DU$53,13,0))-EX50*VLOOKUP(EV50,Lookups!$A$3:$O$93,15),EX50-EX50*VLOOKUP(EV50,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV51<111,VLOOKUP($C51,Lookups!$T$3:$DG$93,EV$2+2),0)","v":21219.00638903381},46,{"$f":"IF(VLOOKUP(EZ51,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ51,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ51<111),IF(EZ51<71,FB50+FA$42*VLOOKUP(EZ50,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ50,Lookups!$DH$3:$DU$53,2)+IF(EZ51<64,FA$42*VLOOKUP(EZ50,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ50,Lookups!$DH$3:$DU$53,13,0))-FB50*VLOOKUP(EZ50,Lookups!$A$3:$O$93,15),FB50-FB50*VLOOKUP(EZ50,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ51<111,VLOOKUP($C51,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":23362.650057070157},45,{"$f":"IF(VLOOKUP(FD51,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD51,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD51<111),IF(FD51<71,FF50+FE$43*VLOOKUP(FD50,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD50,Lookups!$DH$3:$DU$53,2)+IF(FD51<64,FE$43*VLOOKUP(FD50,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD50,Lookups!$DH$3:$DU$53,13,0))-FF50*VLOOKUP(FD50,Lookups!$A$3:$O$93,15),FF50-FF50*VLOOKUP(FD50,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD51<111,VLOOKUP($C51,Lookups!$T$3:$DG$93,FD$2+2),0)","v":25528.932482053184},44,{"$f":"IF(VLOOKUP(FH51,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH51,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH51<111),IF(FH51<71,FJ50+FI$44*VLOOKUP(FH50,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH50,Lookups!$DH$3:$DU$53,2)+IF(FH51<64,FI$44*VLOOKUP(FH50,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH50,Lookups!$DH$3:$DU$53,13,0))-FJ50*VLOOKUP(FH50,Lookups!$A$3:$O$93,15),FJ50-FJ50*VLOOKUP(FH50,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH51<111,VLOOKUP($C51,Lookups!$T$3:$DG$93,FH$2+2),0)","v":27718.357344679443},43,{"$f":"IF(VLOOKUP(FL51,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FL51,Lookups!$DH$3:$DU$53,13)*FM$45,0)","v":0},{"$f":"IF((FL51<111),IF(FL51<71,FN50+FM$45*VLOOKUP(FL50,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FL50,Lookups!$DH$3:$DU$53,2)+IF(FL51<64,FM$45*VLOOKUP(FL50,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FL50,Lookups!$DH$3:$DU$53,13,0))-FN50*VLOOKUP(FL50,Lookups!$A$3:$O$93,15),FN50-FN50*VLOOKUP(FL50,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FL51<111,VLOOKUP($C51,Lookups!$T$3:$DG$93,FL$2+2),0)","v":29875.228445707642},42,{"$f":"IF(VLOOKUP(FP51,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FP51,Lookups!$DH$3:$DU$53,13)*FQ$46,0)","v":0},{"$f":"IF((FP51<111),IF(FP51<71,FR50+FQ$46*VLOOKUP(FP50,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FP50,Lookups!$DH$3:$DU$53,2)+IF(FP51<64,FQ$46*VLOOKUP(FP50,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FP50,Lookups!$DH$3:$DU$53,13,0))-FR50*VLOOKUP(FP50,Lookups!$A$3:$O$93,15),FR50-FR50*VLOOKUP(FP50,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FP51<111,VLOOKUP($C51,Lookups!$T$3:$DG$93,FP$2+2),0)","v":31987.917105598255},41,{"$f":"IF(VLOOKUP(FT51,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FT51,Lookups!$DH$3:$DU$53,13)*FU$47,0)","v":0},{"$f":"IF((FT51<111),IF(FT51<71,FV50+FU$47*VLOOKUP(FT50,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FT50,Lookups!$DH$3:$DU$53,2)+IF(FT51<64,FU$47*VLOOKUP(FT50,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FT50,Lookups!$DH$3:$DU$53,13,0))-FV50*VLOOKUP(FT50,Lookups!$A$3:$O$93,15),FV50-FV50*VLOOKUP(FT50,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FT51<111,VLOOKUP($C51,Lookups!$T$3:$DG$93,FT$2+2),0)","v":30616.615672602336},40,{"$f":"IF(VLOOKUP(FX51,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FX51,Lookups!$DH$3:$DU$53,13)*FY$48,0)","v":0},{"$f":"IF((FX51<111),IF(FX51<71,FZ50+FY$48*VLOOKUP(FX50,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FX50,Lookups!$DH$3:$DU$53,2)+IF(FX51<64,FY$48*VLOOKUP(FX50,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FX50,Lookups!$DH$3:$DU$53,13,0))-FZ50*VLOOKUP(FX50,Lookups!$A$3:$O$93,15),FZ50-FZ50*VLOOKUP(FX50,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FX51<111,VLOOKUP($C51,Lookups!$T$3:$DG$93,FX$2+2),0)","v":29331.847081740554},39,{"$f":"IF(VLOOKUP(GB51,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GB51,Lookups!$DH$3:$DU$53,13)*GC$49,0)","v":0},{"$f":"IF((GB51<111),IF(GB51<71,GD50+GC$49*VLOOKUP(GB50,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GB50,Lookups!$DH$3:$DU$53,2)+IF(GB51<64,GC$49*VLOOKUP(GB50,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GB50,Lookups!$DH$3:$DU$53,13,0))-GD50*VLOOKUP(GB50,Lookups!$A$3:$O$93,15),GD50-GD50*VLOOKUP(GB50,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GB51<111,VLOOKUP($C51,Lookups!$T$3:$DG$93,GB$2+2),0)","v":28157.762123315097},{"$f":"1+GF50","v":38},{"$f":"IF(VLOOKUP(GF51,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GF51,Lookups!$DH$3:$DU$53,13)*GG$50,0)","v":0},{"$f":"IF((GF51<111),IF(GF51<71,GH50+GG$50*VLOOKUP(GF50,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GF50,Lookups!$DH$3:$DU$53,2)+IF(GF51<64,GG$50*VLOOKUP(GF50,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GF50,Lookups!$DH$3:$DU$53,13,0))-GH50*VLOOKUP(GF50,Lookups!$A$3:$O$93,15),GH50-GH50*VLOOKUP(GF50,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GF51<111,VLOOKUP($C51,Lookups!$T$3:$DG$93,GF$2+2),0)","v":27088.882438477132},37,0,0,{"$f":"IF(GJ51<111,VLOOKUP($C51,Lookups!$T$3:$DG$93,GJ$2+2),0)","v":26119.983685795549},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E52,I52,M52,Q52,U52,Y52,AC52,AG52,AK52,AO52,AS52,AW52,BA52,BE52,BI52,BM52,BQ52,BU52,BY52,CC52,CG52,CK52,CO52,CS52,CW52,DA52,DE52,DI52,DM52,DQ52)+SUM(DU52,DY52,EC52,EG52,EK52,EO52,ES52,EW52,FA52,FE52)+'Amort-Proj'!Q52+SUM(FI52,FM52,FQ52,FU52,FY52,GC52,GG52,GK52,GO52,GS52,GW52,HA52,HE52,HI52)+SUM(HM52,HQ52,HU52,HY52,IC52,IG52,IK52,IO52,IS52)","v":0},{"$error":"#DIV/0!"},2064,85,{"$f":"IF(VLOOKUP(D52,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D52,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D52<111),IF(D52<71,F51+E$4*VLOOKUP(D51,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D51,Lookups!$DH$3:$DU$53,2)+IF(D52<64,E$4*VLOOKUP(D51,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D51,Lookups!$DH$3:$DU$53,13,0))-F51*VLOOKUP(D51,Lookups!$A$3:$O$93,15),F51-F51*VLOOKUP(D51,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D52<111,VLOOKUP($C52,Lookups!$T$3:$DG$93,D$2+2),0)","v":45597.329409036873},84,{"$f":"IF(VLOOKUP(H52,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H52,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H52<111),IF(H52<71,J51+I$5*VLOOKUP(H51,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H51,Lookups!$DH$3:$DU$53,2)+IF(H52<64,I$5*VLOOKUP(H51,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H51,Lookups!$DH$3:$DU$53,13,0))-J51*VLOOKUP(H51,Lookups!$A$3:$O$93,15),J51-J51*VLOOKUP(H51,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H52<111,VLOOKUP($C52,Lookups!$T$3:$DG$93,H$2+2),0)","v":46402.700572311354},83,{"$f":"IF(VLOOKUP(L52,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L52,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L52<111),IF(L52<71,N51+M$6*VLOOKUP(L51,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L51,Lookups!$DH$3:$DU$53,2)+IF(L52<64,M$6*VLOOKUP(L51,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L51,Lookups!$DH$3:$DU$53,13,0))-N51*VLOOKUP(L51,Lookups!$A$3:$O$93,15),N51-N51*VLOOKUP(L51,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L52<111,VLOOKUP($C52,Lookups!$T$3:$DG$93,L$2+2),0)","v":47220.378784100772},82,{"$f":"IF(VLOOKUP(P52,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P52,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P52<111),IF(P52<71,R51+Q$7*VLOOKUP(P51,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P51,Lookups!$DH$3:$DU$53,2)+IF(P52<64,Q$7*VLOOKUP(P51,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P51,Lookups!$DH$3:$DU$53,13,0))-R51*VLOOKUP(P51,Lookups!$A$3:$O$93,15),R51-R51*VLOOKUP(P51,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P52<111,VLOOKUP($C52,Lookups!$T$3:$DG$93,P$2+2),0)","v":46721.901104942808},81,{"$f":"IF(VLOOKUP(T52,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T52,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T52<111),IF(T52<71,V51+U$8*VLOOKUP(T51,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T51,Lookups!$DH$3:$DU$53,2)+IF(T52<64,U$8*VLOOKUP(T51,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T51,Lookups!$DH$3:$DU$53,13,0))-V51*VLOOKUP(T51,Lookups!$A$3:$O$93,15),V51-V51*VLOOKUP(T51,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T52<111,VLOOKUP($C52,Lookups!$T$3:$DG$93,T$2+2),0)","v":45656.412332763946},80,{"$f":"IF(VLOOKUP(X52,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X52,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X52<111),IF(X52<71,Z51+Y$9*VLOOKUP(X51,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X51,Lookups!$DH$3:$DU$53,2)+IF(X52<64,Y$9*VLOOKUP(X51,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X51,Lookups!$DH$3:$DU$53,13,0))-Z51*VLOOKUP(X51,Lookups!$A$3:$O$93,15),Z51-Z51*VLOOKUP(X51,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X52<111,VLOOKUP($C52,Lookups!$T$3:$DG$93,X$2+2),0)","v":44604.68793733856},79,{"$f":"IF(VLOOKUP(AB52,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB52,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB52<111),IF(AB52<71,AD51+AC$10*VLOOKUP(AB51,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB51,Lookups!$DH$3:$DU$53,2)+IF(AB52<64,AC$10*VLOOKUP(AB51,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB51,Lookups!$DH$3:$DU$53,13,0))-AD51*VLOOKUP(AB51,Lookups!$A$3:$O$93,15),AD51-AD51*VLOOKUP(AB51,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB52<111,VLOOKUP($C52,Lookups!$T$3:$DG$93,AB$2+2),0)","v":43607.849612591526},78,{"$f":"IF(VLOOKUP(AF52,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF52,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF52<111),IF(AF52<71,AH51+AG$11*VLOOKUP(AF51,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF51,Lookups!$DH$3:$DU$53,2)+IF(AF52<64,AG$11*VLOOKUP(AF51,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF51,Lookups!$DH$3:$DU$53,13,0))-AH51*VLOOKUP(AF51,Lookups!$A$3:$O$93,15),AH51-AH51*VLOOKUP(AF51,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF52<111,VLOOKUP($C52,Lookups!$T$3:$DG$93,AF$2+2),0)","v":42622.526265104476},77,{"$f":"IF(VLOOKUP(AJ52,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ52,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ52<111),IF(AJ52<71,AL51+AK$12*VLOOKUP(AJ51,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ51,Lookups!$DH$3:$DU$53,2)+IF(AJ52<64,AK$12*VLOOKUP(AJ51,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ51,Lookups!$DH$3:$DU$53,13,0))-AL51*VLOOKUP(AJ51,Lookups!$A$3:$O$93,15),AL51-AL51*VLOOKUP(AJ51,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ52<111,VLOOKUP($C52,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":41688.02358519299},76,{"$f":"IF(VLOOKUP(AN52,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN52,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN52<111),IF(AN52<71,AP51+AO$13*VLOOKUP(AN51,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN51,Lookups!$DH$3:$DU$53,2)+IF(AN52<64,AO$13*VLOOKUP(AN51,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN51,Lookups!$DH$3:$DU$53,13,0))-AP51*VLOOKUP(AN51,Lookups!$A$3:$O$93,15),AP51-AP51*VLOOKUP(AN51,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN52<111,VLOOKUP($C52,Lookups!$T$3:$DG$93,AN$2+2),0)","v":40119.978747373825},75,{"$f":"IF(VLOOKUP(AR52,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR52,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR52<111),IF(AR52<71,AT51+AS$14*VLOOKUP(AR51,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR51,Lookups!$DH$3:$DU$53,2)+IF(AR52<64,AS$14*VLOOKUP(AR51,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR51,Lookups!$DH$3:$DU$53,13,0))-AT51*VLOOKUP(AR51,Lookups!$A$3:$O$93,15),AT51-AT51*VLOOKUP(AR51,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR52<111,VLOOKUP($C52,Lookups!$T$3:$DG$93,AR$2+2),0)","v":38579.91105266627},74,{"$f":"IF(VLOOKUP(AV52,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV52,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV52<111),IF(AV52<71,AX51+AW$15*VLOOKUP(AV51,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV51,Lookups!$DH$3:$DU$53,2)+IF(AV52<64,AW$15*VLOOKUP(AV51,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV51,Lookups!$DH$3:$DU$53,13,0))-AX51*VLOOKUP(AV51,Lookups!$A$3:$O$93,15),AX51-AX51*VLOOKUP(AV51,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV52<111,VLOOKUP($C52,Lookups!$T$3:$DG$93,AV$2+2),0)","v":37032.232742731998},73,{"$f":"IF(VLOOKUP(AZ52,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ52,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ52<111),IF(AZ52<71,BB51+BA$16*VLOOKUP(AZ51,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ51,Lookups!$DH$3:$DU$53,2)+IF(AZ52<64,BA$16*VLOOKUP(AZ51,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ51,Lookups!$DH$3:$DU$53,13,0))-BB51*VLOOKUP(AZ51,Lookups!$A$3:$O$93,15),BB51-BB51*VLOOKUP(AZ51,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ52<111,VLOOKUP($C52,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":35514.345527689431},72,{"$f":"IF(VLOOKUP(BD52,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD52,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD52<111),IF(BD52<71,BF51+BE$17*VLOOKUP(BD51,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD51,Lookups!$DH$3:$DU$53,2)+IF(BD52<64,BE$17*VLOOKUP(BD51,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD51,Lookups!$DH$3:$DU$53,13,0))-BF51*VLOOKUP(BD51,Lookups!$A$3:$O$93,15),BF51-BF51*VLOOKUP(BD51,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD52<111,VLOOKUP($C52,Lookups!$T$3:$DG$93,BD$2+2),0)","v":34025.670305328335},71,{"$f":"IF(VLOOKUP(BH52,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH52,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH52<111),IF(BH52<71,BJ51+BI$18*VLOOKUP(BH51,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH51,Lookups!$DH$3:$DU$53,2)+IF(BH52<64,BI$18*VLOOKUP(BH51,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH51,Lookups!$DH$3:$DU$53,13,0))-BJ51*VLOOKUP(BH51,Lookups!$A$3:$O$93,15),BJ51-BJ51*VLOOKUP(BH51,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH52<111,VLOOKUP($C52,Lookups!$T$3:$DG$93,BH$2+2),0)","v":32129.29779610379},70,{"$f":"IF(VLOOKUP(BL52,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL52,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL52<111),IF(BL52<71,BN51+BM$19*VLOOKUP(BL51,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL51,Lookups!$DH$3:$DU$53,2)+IF(BL52<64,BM$19*VLOOKUP(BL51,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL51,Lookups!$DH$3:$DU$53,13,0))-BN51*VLOOKUP(BL51,Lookups!$A$3:$O$93,15),BN51-BN51*VLOOKUP(BL51,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL52<111,VLOOKUP($C52,Lookups!$T$3:$DG$93,BL$2+2),0)","v":30280.043377907983},69,{"$f":"IF(VLOOKUP(BP52,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP52,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP52<111),IF(BP52<71,BR51+BQ$20*VLOOKUP(BP51,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP51,Lookups!$DH$3:$DU$53,2)+IF(BP52<64,BQ$20*VLOOKUP(BP51,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP51,Lookups!$DH$3:$DU$53,13,0))-BR51*VLOOKUP(BP51,Lookups!$A$3:$O$93,15),BR51-BR51*VLOOKUP(BP51,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP52<111,VLOOKUP($C52,Lookups!$T$3:$DG$93,BP$2+2),0)","v":28476.731110109762},68,{"$f":"IF(VLOOKUP(BT52,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT52,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT52<111),IF(BT52<71,BV51+BU$21*VLOOKUP(BT51,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT51,Lookups!$DH$3:$DU$53,2)+IF(BT52<64,BU$21*VLOOKUP(BT51,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT51,Lookups!$DH$3:$DU$53,13,0))-BV51*VLOOKUP(BT51,Lookups!$A$3:$O$93,15),BV51-BV51*VLOOKUP(BT51,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT52<111,VLOOKUP($C52,Lookups!$T$3:$DG$93,BT$2+2),0)","v":26718.214528294837},67,{"$f":"IF(VLOOKUP(BX52,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX52,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX52<111),IF(BX52<71,BZ51+BY$22*VLOOKUP(BX51,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX51,Lookups!$DH$3:$DU$53,2)+IF(BX52<64,BY$22*VLOOKUP(BX51,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX51,Lookups!$DH$3:$DU$53,13,0))-BZ51*VLOOKUP(BX51,Lookups!$A$3:$O$93,15),BZ51-BZ51*VLOOKUP(BX51,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX52<111,VLOOKUP($C52,Lookups!$T$3:$DG$93,BX$2+2),0)","v":24979.743221858076},66,{"$f":"IF(VLOOKUP(CB52,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB52,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB52<111),IF(CB52<71,CD51+CC$23*VLOOKUP(CB51,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB51,Lookups!$DH$3:$DU$53,2)+IF(CB52<64,CC$23*VLOOKUP(CB51,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB51,Lookups!$DH$3:$DU$53,13,0))-CD51*VLOOKUP(CB51,Lookups!$A$3:$O$93,15),CD51-CD51*VLOOKUP(CB51,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB52<111,VLOOKUP($C52,Lookups!$T$3:$DG$93,CB$2+2),0)","v":23287.042149149118},65,{"$f":"IF(VLOOKUP(CF52,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF52,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF52<111),IF(CF52<71,CH51+CG$24*VLOOKUP(CF51,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF51,Lookups!$DH$3:$DU$53,2)+IF(CF52<64,CG$24*VLOOKUP(CF51,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF51,Lookups!$DH$3:$DU$53,13,0))-CH51*VLOOKUP(CF51,Lookups!$A$3:$O$93,15),CH51-CH51*VLOOKUP(CF51,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF52<111,VLOOKUP($C52,Lookups!$T$3:$DG$93,CF$2+2),0)","v":21638.92676021389},64,{"$f":"IF(VLOOKUP(CJ52,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ52,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ52<111),IF(CJ52<71,CL51+CK$25*VLOOKUP(CJ51,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ51,Lookups!$DH$3:$DU$53,2)+IF(CJ52<64,CK$25*VLOOKUP(CJ51,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ51,Lookups!$DH$3:$DU$53,13,0))-CL51*VLOOKUP(CJ51,Lookups!$A$3:$O$93,15),CL51-CL51*VLOOKUP(CJ51,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ52<111,VLOOKUP($C52,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":100384.99343668722},63,{"$f":"IF(VLOOKUP(CN52,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN52,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN52<111),IF(CN52<71,CP51+CO$26*VLOOKUP(CN51,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN51,Lookups!$DH$3:$DU$53,2)+IF(CN52<64,CO$26*VLOOKUP(CN51,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN51,Lookups!$DH$3:$DU$53,13,0))-CP51*VLOOKUP(CN51,Lookups!$A$3:$O$93,15),CP51-CP51*VLOOKUP(CN51,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN52<111,VLOOKUP($C52,Lookups!$T$3:$DG$93,CN$2+2),0)","v":87545.242763870847},62,{"$f":"IF(VLOOKUP(CR52,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR52,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR52<111),IF(CR52<71,CT51+CS$27*VLOOKUP(CR51,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR51,Lookups!$DH$3:$DU$53,2)+IF(CR52<64,CS$27*VLOOKUP(CR51,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR51,Lookups!$DH$3:$DU$53,13,0))-CT51*VLOOKUP(CR51,Lookups!$A$3:$O$93,15),CT51-CT51*VLOOKUP(CR51,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR52<111,VLOOKUP($C52,Lookups!$T$3:$DG$93,CR$2+2),0)","v":75435.966641247083},61,{"$f":"IF(VLOOKUP(CV52,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV52,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV52<111),IF(CV52<71,CX51+CW$28*VLOOKUP(CV51,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV51,Lookups!$DH$3:$DU$53,2)+IF(CV52<64,CW$28*VLOOKUP(CV51,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV51,Lookups!$DH$3:$DU$53,13,0))-CX51*VLOOKUP(CV51,Lookups!$A$3:$O$93,15),CX51-CX51*VLOOKUP(CV51,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV52<111,VLOOKUP($C52,Lookups!$T$3:$DG$93,CV$2+2),0)","v":67573.218382135266},60,{"$f":"IF(VLOOKUP(CZ52,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ52,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ52<111),IF(CZ52<71,DB51+DA$29*VLOOKUP(CZ51,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ51,Lookups!$DH$3:$DU$53,2)+IF(CZ52<64,DA$29*VLOOKUP(CZ51,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ51,Lookups!$DH$3:$DU$53,13,0))-DB51*VLOOKUP(CZ51,Lookups!$A$3:$O$93,15),DB51-DB51*VLOOKUP(CZ51,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ52<111,VLOOKUP($C52,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":60071.458755177322},59,{"$f":"IF(VLOOKUP(DD52,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD52,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD52<111),IF(DD52<71,DF51+DE$30*VLOOKUP(DD51,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD51,Lookups!$DH$3:$DU$53,2)+IF(DD52<64,DE$30*VLOOKUP(DD51,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD51,Lookups!$DH$3:$DU$53,13,0))-DF51*VLOOKUP(DD51,Lookups!$A$3:$O$93,15),DF51-DF51*VLOOKUP(DD51,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD52<111,VLOOKUP($C52,Lookups!$T$3:$DG$93,DD$2+2),0)","v":52914.745946494513},58,{"$f":"IF(VLOOKUP(DH52,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH52,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH52<111),IF(DH52<71,DJ51+DI$31*VLOOKUP(DH51,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH51,Lookups!$DH$3:$DU$53,2)+IF(DH52<64,DI$31*VLOOKUP(DH51,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH51,Lookups!$DH$3:$DU$53,13,0))-DJ51*VLOOKUP(DH51,Lookups!$A$3:$O$93,15),DJ51-DJ51*VLOOKUP(DH51,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH52<111,VLOOKUP($C52,Lookups!$T$3:$DG$93,DH$2+2),0)","v":46087.84386248271},57,{"$f":"IF(VLOOKUP(DL52,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL52,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL52<111),IF(DL52<71,DN51+DM$32*VLOOKUP(DL51,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL51,Lookups!$DH$3:$DU$53,2)+IF(DL52<64,DM$32*VLOOKUP(DL51,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL51,Lookups!$DH$3:$DU$53,13,0))-DN51*VLOOKUP(DL51,Lookups!$A$3:$O$93,15),DN51-DN51*VLOOKUP(DL51,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL52<111,VLOOKUP($C52,Lookups!$T$3:$DG$93,DL$2+2),0)","v":39576.190713301577},56,{"$f":"IF(VLOOKUP(DP52,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP52,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP52<111),IF(DP52<71,DR51+DQ$33*VLOOKUP(DP51,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP51,Lookups!$DH$3:$DU$53,2)+IF(DP52<64,DQ$33*VLOOKUP(DP51,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP51,Lookups!$DH$3:$DU$53,13,0))-DR51*VLOOKUP(DP51,Lookups!$A$3:$O$93,15),DR51-DR51*VLOOKUP(DP51,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP52<111,VLOOKUP($C52,Lookups!$T$3:$DG$93,DP$2+2),0)","v":35258.984530365546},55,{"$f":"IF(VLOOKUP(DT52,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT52,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT52<111),IF(DT52<71,DV51+DU$34*VLOOKUP(DT51,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT51,Lookups!$DH$3:$DU$53,2)+IF(DT52<64,DU$34*VLOOKUP(DT51,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT51,Lookups!$DH$3:$DU$53,13,0))-DV51*VLOOKUP(DT51,Lookups!$A$3:$O$93,15),DV51-DV51*VLOOKUP(DT51,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT52<111,VLOOKUP($C52,Lookups!$T$3:$DG$93,DT$2+2),0)","v":31100.506703499974},54,{"$f":"IF(VLOOKUP(DX52,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX52,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX52<111),IF(DX52<71,DZ51+DY$35*VLOOKUP(DX51,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX51,Lookups!$DH$3:$DU$53,2)+IF(DX52<64,DY$35*VLOOKUP(DX51,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX51,Lookups!$DH$3:$DU$53,13,0))-DZ51*VLOOKUP(DX51,Lookups!$A$3:$O$93,15),DZ51-DZ51*VLOOKUP(DX51,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX52<111,VLOOKUP($C52,Lookups!$T$3:$DG$93,DX$2+2),0)","v":27095.183913525063},53,{"$f":"IF(VLOOKUP(EB52,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB52,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB52<111),IF(EB52<71,ED51+EC$36*VLOOKUP(EB51,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB51,Lookups!$DH$3:$DU$53,2)+IF(EB52<64,EC$36*VLOOKUP(EB51,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB51,Lookups!$DH$3:$DU$53,13,0))-ED51*VLOOKUP(EB51,Lookups!$A$3:$O$93,15),ED51-ED51*VLOOKUP(EB51,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB52<111,VLOOKUP($C52,Lookups!$T$3:$DG$93,EB$2+2),0)","v":23237.642722641616},52,{"$f":"IF(VLOOKUP(EF52,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF52,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF52<111),IF(EF52<71,EH51+EG$37*VLOOKUP(EF51,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF51,Lookups!$DH$3:$DU$53,2)+IF(EF52<64,EG$37*VLOOKUP(EF51,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF51,Lookups!$DH$3:$DU$53,13,0))-EH51*VLOOKUP(EF51,Lookups!$A$3:$O$93,15),EH51-EH51*VLOOKUP(EF51,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF52<111,VLOOKUP($C52,Lookups!$T$3:$DG$93,EF$2+2),0)","v":19522.702239468195},51,{"$f":"IF(VLOOKUP(EJ52,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ52,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ52<111),IF(EJ52<71,EL51+EK$38*VLOOKUP(EJ51,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ51,Lookups!$DH$3:$DU$53,2)+IF(EJ52<64,EK$38*VLOOKUP(EJ51,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ51,Lookups!$DH$3:$DU$53,13,0))-EL51*VLOOKUP(EJ51,Lookups!$A$3:$O$93,15),EL51-EL51*VLOOKUP(EJ51,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ52<111,VLOOKUP($C52,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":20111.690159434733},50,{"$f":"IF(VLOOKUP(EN52,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN52,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN52<111),IF(EN52<71,EP51+EO$39*VLOOKUP(EN51,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN51,Lookups!$DH$3:$DU$53,2)+IF(EN52<64,EO$39*VLOOKUP(EN51,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN51,Lookups!$DH$3:$DU$53,13,0))-EP51*VLOOKUP(EN51,Lookups!$A$3:$O$93,15),EP51-EP51*VLOOKUP(EN51,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN52<111,VLOOKUP($C52,Lookups!$T$3:$DG$93,EN$2+2),0)","v":20698.86235290096},49,{"$f":"IF(VLOOKUP(ER52,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER52,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER52<111),IF(ER52<71,ET51+ES$40*VLOOKUP(ER51,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER51,Lookups!$DH$3:$DU$53,2)+IF(ER52<64,ES$40*VLOOKUP(ER51,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER51,Lookups!$DH$3:$DU$53,13,0))-ET51*VLOOKUP(ER51,Lookups!$A$3:$O$93,15),ET51-ET51*VLOOKUP(ER51,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER52<111,VLOOKUP($C52,Lookups!$T$3:$DG$93,ER$2+2),0)","v":21284.231273677415},48,{"$f":"IF(VLOOKUP(EV52,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV52,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV52<111),IF(EV52<71,EX51+EW$41*VLOOKUP(EV51,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV51,Lookups!$DH$3:$DU$53,2)+IF(EV52<64,EW$41*VLOOKUP(EV51,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV51,Lookups!$DH$3:$DU$53,13,0))-EX51*VLOOKUP(EV51,Lookups!$A$3:$O$93,15),EX51-EX51*VLOOKUP(EV51,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV52<111,VLOOKUP($C52,Lookups!$T$3:$DG$93,EV$2+2),0)","v":21867.809324728783},47,{"$f":"IF(VLOOKUP(EZ52,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ52,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ52<111),IF(EZ52<71,FB51+FA$42*VLOOKUP(EZ51,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ51,Lookups!$DH$3:$DU$53,2)+IF(EZ52<64,FA$42*VLOOKUP(EZ51,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ51,Lookups!$DH$3:$DU$53,13,0))-FB51*VLOOKUP(EZ51,Lookups!$A$3:$O$93,15),FB51-FB51*VLOOKUP(EZ51,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ52<111,VLOOKUP($C52,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":22428.489753208734},46,{"$f":"IF(VLOOKUP(FD52,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD52,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD52<111),IF(FD52<71,FF51+FE$43*VLOOKUP(FD51,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD51,Lookups!$DH$3:$DU$53,2)+IF(FD52<64,FE$43*VLOOKUP(FD51,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD51,Lookups!$DH$3:$DU$53,13,0))-FF51*VLOOKUP(FD51,Lookups!$A$3:$O$93,15),FF51-FF51*VLOOKUP(FD51,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD52<111,VLOOKUP($C52,Lookups!$T$3:$DG$93,FD$2+2),0)","v":24694.321110323155},45,{"$f":"IF(VLOOKUP(FH52,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH52,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH52<111),IF(FH52<71,FJ51+FI$44*VLOOKUP(FH51,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH51,Lookups!$DH$3:$DU$53,2)+IF(FH52<64,FI$44*VLOOKUP(FH51,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH51,Lookups!$DH$3:$DU$53,13,0))-FJ51*VLOOKUP(FH51,Lookups!$A$3:$O$93,15),FJ51-FJ51*VLOOKUP(FH51,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH52<111,VLOOKUP($C52,Lookups!$T$3:$DG$93,FH$2+2),0)","v":26984.081633530215},44,{"$f":"IF(VLOOKUP(FL52,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FL52,Lookups!$DH$3:$DU$53,13)*FM$45,0)","v":0},{"$f":"IF((FL52<111),IF(FL52<71,FN51+FM$45*VLOOKUP(FL51,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FL51,Lookups!$DH$3:$DU$53,2)+IF(FL52<64,FM$45*VLOOKUP(FL51,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FL51,Lookups!$DH$3:$DU$53,13,0))-FN51*VLOOKUP(FL51,Lookups!$A$3:$O$93,15),FN51-FN51*VLOOKUP(FL51,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FL52<111,VLOOKUP($C52,Lookups!$T$3:$DG$93,FL$2+2),0)","v":29298.303713326171},43,{"$f":"IF(VLOOKUP(FP52,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FP52,Lookups!$DH$3:$DU$53,13)*FQ$46,0)","v":0},{"$f":"IF((FP52<111),IF(FP52<71,FR51+FQ$46*VLOOKUP(FP51,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FP51,Lookups!$DH$3:$DU$53,2)+IF(FP52<64,FQ$46*VLOOKUP(FP51,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FP51,Lookups!$DH$3:$DU$53,13,0))-FR51*VLOOKUP(FP51,Lookups!$A$3:$O$93,15),FR51-FR51*VLOOKUP(FP51,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FP52<111,VLOOKUP($C52,Lookups!$T$3:$DG$93,FP$2+2),0)","v":31578.116467112977},42,{"$f":"IF(VLOOKUP(FT52,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FT52,Lookups!$DH$3:$DU$53,13)*FU$47,0)","v":0},{"$f":"IF((FT52<111),IF(FT52<71,FV51+FU$47*VLOOKUP(FT51,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FT51,Lookups!$DH$3:$DU$53,2)+IF(FT52<64,FU$47*VLOOKUP(FT51,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FT51,Lookups!$DH$3:$DU$53,13,0))-FV51*VLOOKUP(FT51,Lookups!$A$3:$O$93,15),FV51-FV51*VLOOKUP(FT51,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FT52<111,VLOOKUP($C52,Lookups!$T$3:$DG$93,FT$2+2),0)","v":33811.228380617351},41,{"$f":"IF(VLOOKUP(FX52,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FX52,Lookups!$DH$3:$DU$53,13)*FY$48,0)","v":0},{"$f":"IF((FX52<111),IF(FX52<71,FZ51+FY$48*VLOOKUP(FX51,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FX51,Lookups!$DH$3:$DU$53,2)+IF(FX52<64,FY$48*VLOOKUP(FX51,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FX51,Lookups!$DH$3:$DU$53,13,0))-FZ51*VLOOKUP(FX51,Lookups!$A$3:$O$93,15),FZ51-FZ51*VLOOKUP(FX51,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FX52<111,VLOOKUP($C52,Lookups!$T$3:$DG$93,FX$2+2),0)","v":32361.762765940668},40,{"$f":"IF(VLOOKUP(GB52,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GB52,Lookups!$DH$3:$DU$53,13)*GC$49,0)","v":0},{"$f":"IF((GB52<111),IF(GB52<71,GD51+GC$49*VLOOKUP(GB51,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GB51,Lookups!$DH$3:$DU$53,2)+IF(GB52<64,GC$49*VLOOKUP(GB51,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GB51,Lookups!$DH$3:$DU$53,13,0))-GD51*VLOOKUP(GB51,Lookups!$A$3:$O$93,15),GD51-GD51*VLOOKUP(GB51,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GB52<111,VLOOKUP($C52,Lookups!$T$3:$DG$93,GB$2+2),0)","v":31003.762365399765},39,{"$f":"IF(VLOOKUP(GF52,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GF52,Lookups!$DH$3:$DU$53,13)*GG$50,0)","v":0},{"$f":"IF((GF52<111),IF(GF52<71,GH51+GG$50*VLOOKUP(GF51,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GF51,Lookups!$DH$3:$DU$53,2)+IF(GF52<64,GG$50*VLOOKUP(GF51,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GF51,Lookups!$DH$3:$DU$53,13,0))-GH51*VLOOKUP(GF51,Lookups!$A$3:$O$93,15),GH51-GH51*VLOOKUP(GF51,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GF52<111,VLOOKUP($C52,Lookups!$T$3:$DG$93,GF$2+2),0)","v":29762.754564344057},{"$f":"1+GJ51","v":38},{"$f":"IF(VLOOKUP(GJ52,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GJ52,Lookups!$DH$3:$DU$53,13)*GK$51,0)","v":0},{"$f":"IF((GJ52<111),IF(GJ52<71,GL51+GK$51*VLOOKUP(GJ51,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GJ51,Lookups!$DH$3:$DU$53,2)+IF(GJ52<64,GK$51*VLOOKUP(GJ51,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GJ51,Lookups!$DH$3:$DU$53,13,0))-GL51*VLOOKUP(GJ51,Lookups!$A$3:$O$93,15),GL51-GL51*VLOOKUP(GJ51,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GJ52<111,VLOOKUP($C52,Lookups!$T$3:$DG$93,GJ$2+2),0)","v":28632.948737470328},37,0,0,{"$f":"IF(GN52<111,VLOOKUP($C52,Lookups!$T$3:$DG$93,GN$2+2),0)","v":27608.822755885893},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E53,I53,M53,Q53,U53,Y53,AC53,AG53,AK53,AO53,AS53,AW53,BA53,BE53,BI53,BM53,BQ53,BU53,BY53,CC53,CG53,CK53,CO53,CS53,CW53,DA53,DE53,DI53,DM53,DQ53)+SUM(DU53,DY53,EC53,EG53,EK53,EO53,ES53,EW53,FA53,FE53)+'Amort-Proj'!Q53+SUM(FI53,FM53,FQ53,FU53,FY53,GC53,GG53,GK53,GO53,GS53,GW53,HA53,HE53,HI53)+SUM(HM53,HQ53,HU53,HY53,IC53,IG53,IK53,IO53,IS53)","v":0},{"$error":"#DIV/0!"},2065,86,{"$f":"IF(VLOOKUP(D53,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D53,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D53<111),IF(D53<71,F52+E$4*VLOOKUP(D52,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D52,Lookups!$DH$3:$DU$53,2)+IF(D53<64,E$4*VLOOKUP(D52,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D52,Lookups!$DH$3:$DU$53,13,0))-F52*VLOOKUP(D52,Lookups!$A$3:$O$93,15),F52-F52*VLOOKUP(D52,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,D$2+2),0)","v":48612.494159074384},85,{"$f":"IF(VLOOKUP(H53,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H53,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H53<111),IF(H53<71,J52+I$5*VLOOKUP(H52,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H52,Lookups!$DH$3:$DU$53,2)+IF(H53<64,I$5*VLOOKUP(H52,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H52,Lookups!$DH$3:$DU$53,13,0))-J52*VLOOKUP(H52,Lookups!$A$3:$O$93,15),J52-J52*VLOOKUP(H52,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,H$2+2),0)","v":49473.102408805004},84,{"$f":"IF(VLOOKUP(L53,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L53,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L53<111),IF(L53<71,N52+M$6*VLOOKUP(L52,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L52,Lookups!$DH$3:$DU$53,2)+IF(L53<64,M$6*VLOOKUP(L52,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L52,Lookups!$DH$3:$DU$53,13,0))-N52*VLOOKUP(L52,Lookups!$A$3:$O$93,15),N52-N52*VLOOKUP(L52,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,L$2+2),0)","v":50346.930120957819},83,{"$f":"IF(VLOOKUP(P53,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P53,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P53<111),IF(P53<71,R52+Q$7*VLOOKUP(P52,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P52,Lookups!$DH$3:$DU$53,2)+IF(P53<64,Q$7*VLOOKUP(P52,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P52,Lookups!$DH$3:$DU$53,13,0))-R52*VLOOKUP(P52,Lookups!$A$3:$O$93,15),R52-R52*VLOOKUP(P52,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,P$2+2),0)","v":49817.499617226313},82,{"$f":"IF(VLOOKUP(T53,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T53,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T53<111),IF(T53<71,V52+U$8*VLOOKUP(T52,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T52,Lookups!$DH$3:$DU$53,2)+IF(T53<64,U$8*VLOOKUP(T52,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T52,Lookups!$DH$3:$DU$53,13,0))-V52*VLOOKUP(T52,Lookups!$A$3:$O$93,15),V52-V52*VLOOKUP(T52,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,T$2+2),0)","v":49291.605665714662},81,{"$f":"IF(VLOOKUP(X53,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X53,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X53<111),IF(X53<71,Z52+Y$9*VLOOKUP(X52,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X52,Lookups!$DH$3:$DU$53,2)+IF(X53<64,Y$9*VLOOKUP(X52,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X52,Lookups!$DH$3:$DU$53,13,0))-Z52*VLOOKUP(X52,Lookups!$A$3:$O$93,15),Z52-Z52*VLOOKUP(X52,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,X$2+2),0)","v":48167.51501106596},80,{"$f":"IF(VLOOKUP(AB53,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB53,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB53<111),IF(AB53<71,AD52+AC$10*VLOOKUP(AB52,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB52,Lookups!$DH$3:$DU$53,2)+IF(AB53<64,AC$10*VLOOKUP(AB52,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB52,Lookups!$DH$3:$DU$53,13,0))-AD52*VLOOKUP(AB52,Lookups!$A$3:$O$93,15),AD52-AD52*VLOOKUP(AB52,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,AB$2+2),0)","v":47102.550461829524},79,{"$f":"IF(VLOOKUP(AF53,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF53,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF53<111),IF(AF53<71,AH52+AG$11*VLOOKUP(AF52,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF52,Lookups!$DH$3:$DU$53,2)+IF(AF53<64,AG$11*VLOOKUP(AF52,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF52,Lookups!$DH$3:$DU$53,13,0))-AH52*VLOOKUP(AF52,Lookups!$A$3:$O$93,15),AH52-AH52*VLOOKUP(AF52,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,AF$2+2),0)","v":46049.889190896654},78,{"$f":"IF(VLOOKUP(AJ53,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ53,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ53<111),IF(AJ53<71,AL52+AK$12*VLOOKUP(AJ52,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ52,Lookups!$DH$3:$DU$53,2)+IF(AJ53<64,AK$12*VLOOKUP(AJ52,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ52,Lookups!$DH$3:$DU$53,13,0))-AL52*VLOOKUP(AJ52,Lookups!$A$3:$O$93,15),AL52-AL52*VLOOKUP(AJ52,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":45052.01026221543},77,{"$f":"IF(VLOOKUP(AN53,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN53,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN53<111),IF(AN53<71,AP52+AO$13*VLOOKUP(AN52,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN52,Lookups!$DH$3:$DU$53,2)+IF(AN53<64,AO$13*VLOOKUP(AN52,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN52,Lookups!$DH$3:$DU$53,13,0))-AP52*VLOOKUP(AN52,Lookups!$A$3:$O$93,15),AP52-AP52*VLOOKUP(AN52,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,AN$2+2),0)","v":44064.240929548985},76,{"$f":"IF(VLOOKUP(AR53,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR53,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR53<111),IF(AR53<71,AT52+AS$14*VLOOKUP(AR52,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR52,Lookups!$DH$3:$DU$53,2)+IF(AR53<64,AS$14*VLOOKUP(AR52,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR52,Lookups!$DH$3:$DU$53,13,0))-AT52*VLOOKUP(AR52,Lookups!$A$3:$O$93,15),AT52-AT52*VLOOKUP(AR52,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,AR$2+2),0)","v":42406.817535974129},75,{"$f":"IF(VLOOKUP(AV53,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV53,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV53<111),IF(AV53<71,AX52+AW$15*VLOOKUP(AV52,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV52,Lookups!$DH$3:$DU$53,2)+IF(AV53<64,AW$15*VLOOKUP(AV52,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV52,Lookups!$DH$3:$DU$53,13,0))-AX52*VLOOKUP(AV52,Lookups!$A$3:$O$93,15),AX52-AX52*VLOOKUP(AV52,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,AV$2+2),0)","v":40778.965982668247},74,{"$f":"IF(VLOOKUP(AZ53,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ53,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ53<111),IF(AZ53<71,BB52+BA$16*VLOOKUP(AZ52,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ52,Lookups!$DH$3:$DU$53,2)+IF(AZ53<64,BA$16*VLOOKUP(AZ52,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ52,Lookups!$DH$3:$DU$53,13,0))-BB52*VLOOKUP(AZ52,Lookups!$A$3:$O$93,15),BB52-BB52*VLOOKUP(AZ52,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":39143.07000906772},73,{"$f":"IF(VLOOKUP(BD53,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD53,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD53<111),IF(BD53<71,BF52+BE$17*VLOOKUP(BD52,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD52,Lookups!$DH$3:$DU$53,2)+IF(BD53<64,BE$17*VLOOKUP(BD52,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD52,Lookups!$DH$3:$DU$53,13,0))-BF52*VLOOKUP(BD52,Lookups!$A$3:$O$93,15),BF52-BF52*VLOOKUP(BD52,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,BD$2+2),0)","v":37538.663222767726},72,{"$f":"IF(VLOOKUP(BH53,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH53,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH53<111),IF(BH53<71,BJ52+BI$18*VLOOKUP(BH52,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH52,Lookups!$DH$3:$DU$53,2)+IF(BH53<64,BI$18*VLOOKUP(BH52,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH52,Lookups!$DH$3:$DU$53,13,0))-BJ52*VLOOKUP(BH52,Lookups!$A$3:$O$93,15),BJ52-BJ52*VLOOKUP(BH52,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,BH$2+2),0)","v":35965.133512732049},71,{"$f":"IF(VLOOKUP(BL53,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL53,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL53<111),IF(BL53<71,BN52+BM$19*VLOOKUP(BL52,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL52,Lookups!$DH$3:$DU$53,2)+IF(BL53<64,BM$19*VLOOKUP(BL52,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL52,Lookups!$DH$3:$DU$53,13,0))-BN52*VLOOKUP(BL52,Lookups!$A$3:$O$93,15),BN52-BN52*VLOOKUP(BL52,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,BL$2+2),0)","v":33960.667770481705},70,{"$f":"IF(VLOOKUP(BP53,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP53,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP53<111),IF(BP53<71,BR52+BQ$20*VLOOKUP(BP52,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP52,Lookups!$DH$3:$DU$53,2)+IF(BP53<64,BQ$20*VLOOKUP(BP52,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP52,Lookups!$DH$3:$DU$53,13,0))-BR52*VLOOKUP(BP52,Lookups!$A$3:$O$93,15),BR52-BR52*VLOOKUP(BP52,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,BP$2+2),0)","v":32006.005850448735},69,{"$f":"IF(VLOOKUP(BT53,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT53,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT53<111),IF(BT53<71,BV52+BU$21*VLOOKUP(BT52,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT52,Lookups!$DH$3:$DU$53,2)+IF(BT53<64,BU$21*VLOOKUP(BT52,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT52,Lookups!$DH$3:$DU$53,13,0))-BV52*VLOOKUP(BT52,Lookups!$A$3:$O$93,15),BV52-BV52*VLOOKUP(BT52,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,BT$2+2),0)","v":30099.904783386017},68,{"$f":"IF(VLOOKUP(BX53,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX53,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX53<111),IF(BX53<71,BZ52+BY$22*VLOOKUP(BX52,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX52,Lookups!$DH$3:$DU$53,2)+IF(BX53<64,BY$22*VLOOKUP(BX52,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX52,Lookups!$DH$3:$DU$53,13,0))-BZ52*VLOOKUP(BX52,Lookups!$A$3:$O$93,15),BZ52-BZ52*VLOOKUP(BX52,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,BX$2+2),0)","v":28241.152756407642},67,{"$f":"IF(VLOOKUP(CB53,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB53,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB53<111),IF(CB53<71,CD52+CC$23*VLOOKUP(CB52,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB52,Lookups!$DH$3:$DU$53,2)+IF(CB53<64,CC$23*VLOOKUP(CB52,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB52,Lookups!$DH$3:$DU$53,13,0))-CD52*VLOOKUP(CB52,Lookups!$A$3:$O$93,15),CD52-CD52*VLOOKUP(CB52,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,CB$2+2),0)","v":26403.588585503985},66,{"$f":"IF(VLOOKUP(CF53,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF53,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF53<111),IF(CF53<71,CH52+CG$24*VLOOKUP(CF52,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF52,Lookups!$DH$3:$DU$53,2)+IF(CF53<64,CG$24*VLOOKUP(CF52,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF52,Lookups!$DH$3:$DU$53,13,0))-CH52*VLOOKUP(CF52,Lookups!$A$3:$O$93,15),CH52-CH52*VLOOKUP(CF52,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,CF$2+2),0)","v":24614.403551650616},65,{"$f":"IF(VLOOKUP(CJ53,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ53,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ53<111),IF(CJ53<71,CL52+CK$25*VLOOKUP(CJ52,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ52,Lookups!$DH$3:$DU$53,2)+IF(CJ53<64,CK$25*VLOOKUP(CJ52,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ52,Lookups!$DH$3:$DU$53,13,0))-CL52*VLOOKUP(CJ52,Lookups!$A$3:$O$93,15),CL52-CL52*VLOOKUP(CJ52,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":22872.345585546082},64,{"$f":"IF(VLOOKUP(CN53,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN53,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN53<111),IF(CN53<71,CP52+CO$26*VLOOKUP(CN52,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN52,Lookups!$DH$3:$DU$53,2)+IF(CN53<64,CO$26*VLOOKUP(CN52,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN52,Lookups!$DH$3:$DU$53,13,0))-CP52*VLOOKUP(CN52,Lookups!$A$3:$O$93,15),CP52-CP52*VLOOKUP(CN52,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,CN$2+2),0)","v":106106.93806257838},63,{"$f":"IF(VLOOKUP(CR53,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR53,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR53<111),IF(CR53<71,CT52+CS$27*VLOOKUP(CR52,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR52,Lookups!$DH$3:$DU$53,2)+IF(CR53<64,CS$27*VLOOKUP(CR52,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR52,Lookups!$DH$3:$DU$53,13,0))-CT52*VLOOKUP(CR52,Lookups!$A$3:$O$93,15),CT52-CT52*VLOOKUP(CR52,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,CR$2+2),0)","v":92535.321601411473},62,{"$f":"IF(VLOOKUP(CV53,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV53,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV53<111),IF(CV53<71,CX52+CW$28*VLOOKUP(CV52,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV52,Lookups!$DH$3:$DU$53,2)+IF(CV53<64,CW$28*VLOOKUP(CV52,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV52,Lookups!$DH$3:$DU$53,13,0))-CX52*VLOOKUP(CV52,Lookups!$A$3:$O$93,15),CX52-CX52*VLOOKUP(CV52,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,CV$2+2),0)","v":79735.81673979816},61,{"$f":"IF(VLOOKUP(CZ53,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ53,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ53<111),IF(CZ53<71,DB52+DA$29*VLOOKUP(CZ52,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ52,Lookups!$DH$3:$DU$53,2)+IF(CZ53<64,DA$29*VLOOKUP(CZ52,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ52,Lookups!$DH$3:$DU$53,13,0))-DB52*VLOOKUP(CZ52,Lookups!$A$3:$O$93,15),DB52-DB52*VLOOKUP(CZ52,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":71424.891829916975},60,{"$f":"IF(VLOOKUP(DD53,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD53,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD53<111),IF(DD53<71,DF52+DE$30*VLOOKUP(DD52,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD52,Lookups!$DH$3:$DU$53,2)+IF(DD53<64,DE$30*VLOOKUP(DD52,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD52,Lookups!$DH$3:$DU$53,13,0))-DF52*VLOOKUP(DD52,Lookups!$A$3:$O$93,15),DF52-DF52*VLOOKUP(DD52,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,DD$2+2),0)","v":63495.531904222429},59,{"$f":"IF(VLOOKUP(DH53,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH53,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH53<111),IF(DH53<71,DJ52+DI$31*VLOOKUP(DH52,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH52,Lookups!$DH$3:$DU$53,2)+IF(DH53<64,DI$31*VLOOKUP(DH52,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH52,Lookups!$DH$3:$DU$53,13,0))-DJ52*VLOOKUP(DH52,Lookups!$A$3:$O$93,15),DJ52-DJ52*VLOOKUP(DH52,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,DH$2+2),0)","v":55930.886465444695},58,{"$f":"IF(VLOOKUP(DL53,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL53,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL53<111),IF(DL53<71,DN52+DM$32*VLOOKUP(DL52,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL52,Lookups!$DH$3:$DU$53,2)+IF(DL53<64,DM$32*VLOOKUP(DL52,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL52,Lookups!$DH$3:$DU$53,13,0))-DN52*VLOOKUP(DL52,Lookups!$A$3:$O$93,15),DN52-DN52*VLOOKUP(DL52,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,DL$2+2),0)","v":48714.850962644225},57,{"$f":"IF(VLOOKUP(DP53,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP53,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP53<111),IF(DP53<71,DR52+DQ$33*VLOOKUP(DP52,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP52,Lookups!$DH$3:$DU$53,2)+IF(DP53<64,DQ$33*VLOOKUP(DP52,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP52,Lookups!$DH$3:$DU$53,13,0))-DR52*VLOOKUP(DP52,Lookups!$A$3:$O$93,15),DR52-DR52*VLOOKUP(DP52,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,DP$2+2),0)","v":41832.033583959768},56,{"$f":"IF(VLOOKUP(DT53,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT53,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT53<111),IF(DT53<71,DV52+DU$34*VLOOKUP(DT52,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT52,Lookups!$DH$3:$DU$53,2)+IF(DT53<64,DU$34*VLOOKUP(DT52,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT52,Lookups!$DH$3:$DU$53,13,0))-DV52*VLOOKUP(DT52,Lookups!$A$3:$O$93,15),DV52-DV52*VLOOKUP(DT52,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,DT$2+2),0)","v":37268.746648596381},55,{"$f":"IF(VLOOKUP(DX53,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX53,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX53<111),IF(DX53<71,DZ52+DY$35*VLOOKUP(DX52,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX52,Lookups!$DH$3:$DU$53,2)+IF(DX53<64,DY$35*VLOOKUP(DX52,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX52,Lookups!$DH$3:$DU$53,13,0))-DZ52*VLOOKUP(DX52,Lookups!$A$3:$O$93,15),DZ52-DZ52*VLOOKUP(DX52,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,DX$2+2),0)","v":32873.235585599468},54,{"$f":"IF(VLOOKUP(EB53,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB53,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB53<111),IF(EB53<71,ED52+EC$36*VLOOKUP(EB52,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB52,Lookups!$DH$3:$DU$53,2)+IF(EB53<64,EC$36*VLOOKUP(EB52,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB52,Lookups!$DH$3:$DU$53,13,0))-ED52*VLOOKUP(EB52,Lookups!$A$3:$O$93,15),ED52-ED52*VLOOKUP(EB52,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,EB$2+2),0)","v":28639.609396595992},53,{"$f":"IF(VLOOKUP(EF53,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF53,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF53<111),IF(EF53<71,EH52+EG$37*VLOOKUP(EF52,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF52,Lookups!$DH$3:$DU$53,2)+IF(EF53<64,EG$37*VLOOKUP(EF52,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF52,Lookups!$DH$3:$DU$53,13,0))-EH52*VLOOKUP(EF52,Lookups!$A$3:$O$93,15),EH52-EH52*VLOOKUP(EF52,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,EF$2+2),0)","v":24562.188357832187},52,{"$f":"IF(VLOOKUP(EJ53,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ53,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ53<111),IF(EJ53<71,EL52+EK$38*VLOOKUP(EJ52,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ52,Lookups!$DH$3:$DU$53,2)+IF(EJ53<64,EK$38*VLOOKUP(EJ52,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ52,Lookups!$DH$3:$DU$53,13,0))-EL52*VLOOKUP(EJ52,Lookups!$A$3:$O$93,15),EL52-EL52*VLOOKUP(EJ52,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":20635.49626711788},51,{"$f":"IF(VLOOKUP(EN53,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN53,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN53<111),IF(EN53<71,EP52+EO$39*VLOOKUP(EN52,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN52,Lookups!$DH$3:$DU$53,2)+IF(EN53<64,EO$39*VLOOKUP(EN52,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN52,Lookups!$DH$3:$DU$53,13,0))-EP52*VLOOKUP(EN52,Lookups!$A$3:$O$93,15),EP52-EP52*VLOOKUP(EN52,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,EN$2+2),0)","v":21258.05649852251},50,{"$f":"IF(VLOOKUP(ER53,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER53,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER53<111),IF(ER53<71,ET52+ES$40*VLOOKUP(ER52,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER52,Lookups!$DH$3:$DU$53,2)+IF(ER53<64,ES$40*VLOOKUP(ER52,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER52,Lookups!$DH$3:$DU$53,13,0))-ET52*VLOOKUP(ER52,Lookups!$A$3:$O$93,15),ET52-ET52*VLOOKUP(ER52,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,ER$2+2),0)","v":21878.697507016313},49,{"$f":"IF(VLOOKUP(EV53,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV53,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV53<111),IF(EV53<71,EX52+EW$41*VLOOKUP(EV52,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV52,Lookups!$DH$3:$DU$53,2)+IF(EV53<64,EW$41*VLOOKUP(EV52,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV52,Lookups!$DH$3:$DU$53,13,0))-EX52*VLOOKUP(EV52,Lookups!$A$3:$O$93,15),EX52-EX52*VLOOKUP(EV52,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,EV$2+2),0)","v":22497.432456277027},48,{"$f":"IF(VLOOKUP(EZ53,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ53,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ53<111),IF(EZ53<71,FB52+FA$42*VLOOKUP(EZ52,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ52,Lookups!$DH$3:$DU$53,2)+IF(EZ53<64,FA$42*VLOOKUP(EZ52,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ52,Lookups!$DH$3:$DU$53,13,0))-FB52*VLOOKUP(EZ52,Lookups!$A$3:$O$93,15),FB52-FB52*VLOOKUP(EZ52,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":23114.274456238323},47,{"$f":"IF(VLOOKUP(FD53,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD53,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD53<111),IF(FD53<71,FF52+FE$43*VLOOKUP(FD52,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD52,Lookups!$DH$3:$DU$53,2)+IF(FD53<64,FE$43*VLOOKUP(FD52,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD52,Lookups!$DH$3:$DU$53,13,0))-FF52*VLOOKUP(FD52,Lookups!$A$3:$O$93,15),FF52-FF52*VLOOKUP(FD52,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,FD$2+2),0)","v":23706.913669141632},46,{"$f":"IF(VLOOKUP(FH53,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH53,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH53<111),IF(FH53<71,FJ52+FI$44*VLOOKUP(FH52,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH52,Lookups!$DH$3:$DU$53,2)+IF(FH53<64,FI$44*VLOOKUP(FH52,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH52,Lookups!$DH$3:$DU$53,13,0))-FJ52*VLOOKUP(FH52,Lookups!$A$3:$O$93,15),FJ52-FJ52*VLOOKUP(FH52,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,FH$2+2),0)","v":26101.897413611572},45,{"$f":"IF(VLOOKUP(FL53,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FL53,Lookups!$DH$3:$DU$53,13)*FM$45,0)","v":0},{"$f":"IF((FL53<111),IF(FL53<71,FN52+FM$45*VLOOKUP(FL52,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FL52,Lookups!$DH$3:$DU$53,2)+IF(FL53<64,FM$45*VLOOKUP(FL52,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FL52,Lookups!$DH$3:$DU$53,13,0))-FN52*VLOOKUP(FL52,Lookups!$A$3:$O$93,15),FN52-FN52*VLOOKUP(FL52,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FL53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,FL$2+2),0)","v":28522.174286641435},44,{"$f":"IF(VLOOKUP(FP53,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FP53,Lookups!$DH$3:$DU$53,13)*FQ$46,0)","v":0},{"$f":"IF((FP53<111),IF(FP53<71,FR52+FQ$46*VLOOKUP(FP52,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FP52,Lookups!$DH$3:$DU$53,2)+IF(FP53<64,FQ$46*VLOOKUP(FP52,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FP52,Lookups!$DH$3:$DU$53,13,0))-FR52*VLOOKUP(FP52,Lookups!$A$3:$O$93,15),FR52-FR52*VLOOKUP(FP52,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FP53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,FP$2+2),0)","v":30968.307024985763},43,{"$f":"IF(VLOOKUP(FT53,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FT53,Lookups!$DH$3:$DU$53,13)*FU$47,0)","v":0},{"$f":"IF((FT53<111),IF(FT53<71,FV52+FU$47*VLOOKUP(FT52,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FT52,Lookups!$DH$3:$DU$53,2)+IF(FT53<64,FU$47*VLOOKUP(FT52,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FT52,Lookups!$DH$3:$DU$53,13,0))-FV52*VLOOKUP(FT52,Lookups!$A$3:$O$93,15),FV52-FV52*VLOOKUP(FT52,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FT53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,FT$2+2),0)","v":33378.069105738417},42,{"$f":"IF(VLOOKUP(FX53,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FX53,Lookups!$DH$3:$DU$53,13)*FY$48,0)","v":0},{"$f":"IF((FX53<111),IF(FX53<71,FZ52+FY$48*VLOOKUP(FX52,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FX52,Lookups!$DH$3:$DU$53,2)+IF(FX53<64,FY$48*VLOOKUP(FX52,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FX52,Lookups!$DH$3:$DU$53,13,0))-FZ52*VLOOKUP(FX52,Lookups!$A$3:$O$93,15),FZ52-FZ52*VLOOKUP(FX52,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FX53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,FX$2+2),0)","v":35738.468398312536},41,{"$f":"IF(VLOOKUP(GB53,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GB53,Lookups!$DH$3:$DU$53,13)*GC$49,0)","v":0},{"$f":"IF((GB53<111),IF(GB53<71,GD52+GC$49*VLOOKUP(GB52,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GB52,Lookups!$DH$3:$DU$53,2)+IF(GB53<64,GC$49*VLOOKUP(GB52,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GB52,Lookups!$DH$3:$DU$53,13,0))-GD52*VLOOKUP(GB52,Lookups!$A$3:$O$93,15),GD52-GD52*VLOOKUP(GB52,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GB53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,GB$2+2),0)","v":34206.383243599281},40,{"$f":"IF(VLOOKUP(GF53,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GF53,Lookups!$DH$3:$DU$53,13)*GG$50,0)","v":0},{"$f":"IF((GF53<111),IF(GF53<71,GH52+GG$50*VLOOKUP(GF52,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GF52,Lookups!$DH$3:$DU$53,2)+IF(GF53<64,GG$50*VLOOKUP(GF52,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GF52,Lookups!$DH$3:$DU$53,13,0))-GH52*VLOOKUP(GF52,Lookups!$A$3:$O$93,15),GH52-GH52*VLOOKUP(GF52,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GF53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,GF$2+2),0)","v":32770.976820227552},39,{"$f":"IF(VLOOKUP(GJ53,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GJ53,Lookups!$DH$3:$DU$53,13)*GK$51,0)","v":0},{"$f":"IF((GJ53<111),IF(GJ53<71,GL52+GK$51*VLOOKUP(GJ52,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GJ52,Lookups!$DH$3:$DU$53,2)+IF(GJ53<64,GK$51*VLOOKUP(GJ52,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GJ52,Lookups!$DH$3:$DU$53,13,0))-GL52*VLOOKUP(GJ52,Lookups!$A$3:$O$93,15),GL52-GL52*VLOOKUP(GJ52,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GJ53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,GJ$2+2),0)","v":31459.231574511665},{"$f":"1+GN52","v":38},{"$f":"IF(VLOOKUP(GN53,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GN53,Lookups!$DH$3:$DU$53,13)*GO$52,0)","v":0},{"$f":"IF((GN53<111),IF(GN53<71,GP52+GO$52*VLOOKUP(GN52,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GN52,Lookups!$DH$3:$DU$53,2)+IF(GN53<64,GO$52*VLOOKUP(GN52,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GN52,Lookups!$DH$3:$DU$53,13,0))-GP52*VLOOKUP(GN52,Lookups!$A$3:$O$93,15),GP52-GP52*VLOOKUP(GN52,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GN53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,GN$2+2),0)","v":30265.026815506135},37,0,0,{"$f":"IF(GR53<111,VLOOKUP($C53,Lookups!$T$3:$DG$93,GR$2+2),0)","v":29182.525652971388},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E54,I54,M54,Q54,U54,Y54,AC54,AG54,AK54,AO54,AS54,AW54,BA54,BE54,BI54,BM54,BQ54,BU54,BY54,CC54,CG54,CK54,CO54,CS54,CW54,DA54,DE54,DI54,DM54,DQ54)+SUM(DU54,DY54,EC54,EG54,EK54,EO54,ES54,EW54,FA54,FE54)+'Amort-Proj'!Q54+SUM(FI54,FM54,FQ54,FU54,FY54,GC54,GG54,GK54,GO54,GS54,GW54,HA54,HE54,HI54)+SUM(HM54,HQ54,HU54,HY54,IC54,IG54,IK54,IO54,IS54)","v":0},{"$error":"#DIV/0!"},2066,87,{"$f":"IF(VLOOKUP(D54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D54,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D54<111),IF(D54<71,F53+E$4*VLOOKUP(D53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D53,Lookups!$DH$3:$DU$53,2)+IF(D54<64,E$4*VLOOKUP(D53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D53,Lookups!$DH$3:$DU$53,13,0))-F53*VLOOKUP(D53,Lookups!$A$3:$O$93,15),F53-F53*VLOOKUP(D53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,D$2+2),0)","v":51824.992922345948},86,{"$f":"IF(VLOOKUP(H54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H54,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H54<111),IF(H54<71,J53+I$5*VLOOKUP(H53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H53,Lookups!$DH$3:$DU$53,2)+IF(H54<64,I$5*VLOOKUP(H53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H53,Lookups!$DH$3:$DU$53,13,0))-J53*VLOOKUP(H53,Lookups!$A$3:$O$93,15),J53-J53*VLOOKUP(H53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,H$2+2),0)","v":52744.556162595705},85,{"$f":"IF(VLOOKUP(L54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L54,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L54<111),IF(L54<71,N53+M$6*VLOOKUP(L53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L53,Lookups!$DH$3:$DU$53,2)+IF(L54<64,M$6*VLOOKUP(L53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L53,Lookups!$DH$3:$DU$53,13,0))-N53*VLOOKUP(L53,Lookups!$A$3:$O$93,15),N53-N53*VLOOKUP(L53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,L$2+2),0)","v":53678.316113553425},84,{"$f":"IF(VLOOKUP(P54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P54,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P54<111),IF(P54<71,R53+Q$7*VLOOKUP(P53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P53,Lookups!$DH$3:$DU$53,2)+IF(P54<64,Q$7*VLOOKUP(P53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P53,Lookups!$DH$3:$DU$53,13,0))-R53*VLOOKUP(P53,Lookups!$A$3:$O$93,15),R53-R53*VLOOKUP(P53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,P$2+2),0)","v":53116.011277610494},83,{"$f":"IF(VLOOKUP(T54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T54,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T54<111),IF(T54<71,V53+U$8*VLOOKUP(T53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T53,Lookups!$DH$3:$DU$53,2)+IF(T54<64,U$8*VLOOKUP(T53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T53,Lookups!$DH$3:$DU$53,13,0))-V53*VLOOKUP(T53,Lookups!$A$3:$O$93,15),V53-V53*VLOOKUP(T53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,T$2+2),0)","v":52557.46209617376},82,{"$f":"IF(VLOOKUP(X54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X54,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X54<111),IF(X54<71,Z53+Y$9*VLOOKUP(X53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X53,Lookups!$DH$3:$DU$53,2)+IF(X54<64,Y$9*VLOOKUP(X53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X53,Lookups!$DH$3:$DU$53,13,0))-Z53*VLOOKUP(X53,Lookups!$A$3:$O$93,15),Z53-Z53*VLOOKUP(X53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,X$2+2),0)","v":52002.643977328968},81,{"$f":"IF(VLOOKUP(AB54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB54,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB54<111),IF(AB54<71,AD53+AC$10*VLOOKUP(AB53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB53,Lookups!$DH$3:$DU$53,2)+IF(AB54<64,AC$10*VLOOKUP(AB53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB53,Lookups!$DH$3:$DU$53,13,0))-AD53*VLOOKUP(AB53,Lookups!$A$3:$O$93,15),AD53-AD53*VLOOKUP(AB53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,AB$2+2),0)","v":50864.895851685658},80,{"$f":"IF(VLOOKUP(AF54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF54,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF54<111),IF(AF54<71,AH53+AG$11*VLOOKUP(AF53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF53,Lookups!$DH$3:$DU$53,2)+IF(AF54<64,AG$11*VLOOKUP(AF53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF53,Lookups!$DH$3:$DU$53,13,0))-AH53*VLOOKUP(AF53,Lookups!$A$3:$O$93,15),AH53-AH53*VLOOKUP(AF53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,AF$2+2),0)","v":49740.29328769198},79,{"$f":"IF(VLOOKUP(AJ54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ54,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ54<111),IF(AJ54<71,AL53+AK$12*VLOOKUP(AJ53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ53,Lookups!$DH$3:$DU$53,2)+IF(AJ54<64,AK$12*VLOOKUP(AJ53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ53,Lookups!$DH$3:$DU$53,13,0))-AL53*VLOOKUP(AJ53,Lookups!$A$3:$O$93,15),AL53-AL53*VLOOKUP(AJ53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":48674.732874777757},78,{"$f":"IF(VLOOKUP(AN54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN54,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN54<111),IF(AN54<71,AP53+AO$13*VLOOKUP(AN53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN53,Lookups!$DH$3:$DU$53,2)+IF(AN54<64,AO$13*VLOOKUP(AN53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN53,Lookups!$DH$3:$DU$53,13,0))-AP53*VLOOKUP(AN53,Lookups!$A$3:$O$93,15),AP53-AP53*VLOOKUP(AN53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,AN$2+2),0)","v":47619.974847161706},77,{"$f":"IF(VLOOKUP(AR54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR54,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR54<111),IF(AR54<71,AT53+AS$14*VLOOKUP(AR53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR53,Lookups!$DH$3:$DU$53,2)+IF(AR54<64,AS$14*VLOOKUP(AR53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR53,Lookups!$DH$3:$DU$53,13,0))-AT53*VLOOKUP(AR53,Lookups!$A$3:$O$93,15),AT53-AT53*VLOOKUP(AR53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,AR$2+2),0)","v":46575.902662533277},76,{"$f":"IF(VLOOKUP(AV54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV54,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV54<111),IF(AV54<71,AX53+AW$15*VLOOKUP(AV53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV53,Lookups!$DH$3:$DU$53,2)+IF(AV54<64,AW$15*VLOOKUP(AV53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV53,Lookups!$DH$3:$DU$53,13,0))-AX53*VLOOKUP(AV53,Lookups!$A$3:$O$93,15),AX53-AX53*VLOOKUP(AV53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,AV$2+2),0)","v":44824.006135524651},75,{"$f":"IF(VLOOKUP(AZ54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ54,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ54<111),IF(AZ54<71,BB53+BA$16*VLOOKUP(AZ53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ53,Lookups!$DH$3:$DU$53,2)+IF(AZ54<64,BA$16*VLOOKUP(AZ53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ53,Lookups!$DH$3:$DU$53,13,0))-BB53*VLOOKUP(AZ53,Lookups!$A$3:$O$93,15),BB53-BB53*VLOOKUP(AZ53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":43103.367043680337},74,{"$f":"IF(VLOOKUP(BD54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD54,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD54<111),IF(BD54<71,BF53+BE$17*VLOOKUP(BD53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD53,Lookups!$DH$3:$DU$53,2)+IF(BD54<64,BE$17*VLOOKUP(BD53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD53,Lookups!$DH$3:$DU$53,13,0))-BF53*VLOOKUP(BD53,Lookups!$A$3:$O$93,15),BF53-BF53*VLOOKUP(BD53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,BD$2+2),0)","v":41374.224999584578},73,{"$f":"IF(VLOOKUP(BH54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH54,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH54<111),IF(BH54<71,BJ53+BI$18*VLOOKUP(BH53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH53,Lookups!$DH$3:$DU$53,2)+IF(BH54<64,BI$18*VLOOKUP(BH53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH53,Lookups!$DH$3:$DU$53,13,0))-BJ53*VLOOKUP(BH53,Lookups!$A$3:$O$93,15),BJ53-BJ53*VLOOKUP(BH53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,BH$2+2),0)","v":39678.367026465487},72,{"$f":"IF(VLOOKUP(BL54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL54,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL54<111),IF(BL54<71,BN53+BM$19*VLOOKUP(BL53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL53,Lookups!$DH$3:$DU$53,2)+IF(BL54<64,BM$19*VLOOKUP(BL53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL53,Lookups!$DH$3:$DU$53,13,0))-BN53*VLOOKUP(BL53,Lookups!$A$3:$O$93,15),BN53-BN53*VLOOKUP(BL53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,BL$2+2),0)","v":38015.146122957776},71,{"$f":"IF(VLOOKUP(BP54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP54,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP54<111),IF(BP54<71,BR53+BQ$20*VLOOKUP(BP53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP53,Lookups!$DH$3:$DU$53,2)+IF(BP54<64,BQ$20*VLOOKUP(BP53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP53,Lookups!$DH$3:$DU$53,13,0))-BR53*VLOOKUP(BP53,Lookups!$A$3:$O$93,15),BR53-BR53*VLOOKUP(BP53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,BP$2+2),0)","v":35896.42583339916},70,{"$f":"IF(VLOOKUP(BT54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT54,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT54<111),IF(BT54<71,BV53+BU$21*VLOOKUP(BT53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT53,Lookups!$DH$3:$DU$53,2)+IF(BT54<64,BU$21*VLOOKUP(BT53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT53,Lookups!$DH$3:$DU$53,13,0))-BV53*VLOOKUP(BT53,Lookups!$A$3:$O$93,15),BV53-BV53*VLOOKUP(BT53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,BT$2+2),0)","v":33830.34818392431},69,{"$f":"IF(VLOOKUP(BX54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX54,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX54<111),IF(BX54<71,BZ53+BY$22*VLOOKUP(BX53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX53,Lookups!$DH$3:$DU$53,2)+IF(BX54<64,BY$22*VLOOKUP(BX53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX53,Lookups!$DH$3:$DU$53,13,0))-BZ53*VLOOKUP(BX53,Lookups!$A$3:$O$93,15),BZ53-BZ53*VLOOKUP(BX53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,BX$2+2),0)","v":31815.599356039016},68,{"$f":"IF(VLOOKUP(CB54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB54,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB54<111),IF(CB54<71,CD53+CC$23*VLOOKUP(CB53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB53,Lookups!$DH$3:$DU$53,2)+IF(CB54<64,CC$23*VLOOKUP(CB53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB53,Lookups!$DH$3:$DU$53,13,0))-CD53*VLOOKUP(CB53,Lookups!$A$3:$O$93,15),CD53-CD53*VLOOKUP(CB53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,CB$2+2),0)","v":29850.898463522877},67,{"$f":"IF(VLOOKUP(CF54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF54,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF54<111),IF(CF54<71,CH53+CG$24*VLOOKUP(CF53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF53,Lookups!$DH$3:$DU$53,2)+IF(CF54<64,CG$24*VLOOKUP(CF53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF53,Lookups!$DH$3:$DU$53,13,0))-CH53*VLOOKUP(CF53,Lookups!$A$3:$O$93,15),CH53-CH53*VLOOKUP(CF53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,CF$2+2),0)","v":27908.593134877712},66,{"$f":"IF(VLOOKUP(CJ54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ54,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ54<111),IF(CJ54<71,CL53+CK$25*VLOOKUP(CJ53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ53,Lookups!$DH$3:$DU$53,2)+IF(CJ54<64,CK$25*VLOOKUP(CJ53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ53,Lookups!$DH$3:$DU$53,13,0))-CL53*VLOOKUP(CJ53,Lookups!$A$3:$O$93,15),CL53-CL53*VLOOKUP(CJ53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":26017.424554094698},65,{"$f":"IF(VLOOKUP(CN54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN54,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN54<111),IF(CN54<71,CP53+CO$26*VLOOKUP(CN53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN53,Lookups!$DH$3:$DU$53,2)+IF(CN54<64,CO$26*VLOOKUP(CN53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN53,Lookups!$DH$3:$DU$53,13,0))-CP53*VLOOKUP(CN53,Lookups!$A$3:$O$93,15),CP53-CP53*VLOOKUP(CN53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,CN$2+2),0)","v":24176.069283922207},64,{"$f":"IF(VLOOKUP(CR54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR54,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR54<111),IF(CR54<71,CT53+CS$27*VLOOKUP(CR53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR53,Lookups!$DH$3:$DU$53,2)+IF(CR54<64,CS$27*VLOOKUP(CR53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR53,Lookups!$DH$3:$DU$53,13,0))-CT53*VLOOKUP(CR53,Lookups!$A$3:$O$93,15),CT53-CT53*VLOOKUP(CR53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,CR$2+2),0)","v":112155.03353214535},63,{"$f":"IF(VLOOKUP(CV54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV54,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV54<111),IF(CV54<71,CX53+CW$28*VLOOKUP(CV53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV53,Lookups!$DH$3:$DU$53,2)+IF(CV54<64,CW$28*VLOOKUP(CV53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV53,Lookups!$DH$3:$DU$53,13,0))-CX53*VLOOKUP(CV53,Lookups!$A$3:$O$93,15),CX53-CX53*VLOOKUP(CV53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,CV$2+2),0)","v":97809.834932691927},62,{"$f":"IF(VLOOKUP(CZ54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ54,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ54<111),IF(CZ54<71,DB53+DA$29*VLOOKUP(CZ53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ53,Lookups!$DH$3:$DU$53,2)+IF(CZ54<64,DA$29*VLOOKUP(CZ53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ53,Lookups!$DH$3:$DU$53,13,0))-DB53*VLOOKUP(CZ53,Lookups!$A$3:$O$93,15),DB53-DB53*VLOOKUP(CZ53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":84280.758293966646},61,{"$f":"IF(VLOOKUP(DD54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD54,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD54<111),IF(DD54<71,DF53+DE$30*VLOOKUP(DD53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD53,Lookups!$DH$3:$DU$53,2)+IF(DD54<64,DE$30*VLOOKUP(DD53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD53,Lookups!$DH$3:$DU$53,13,0))-DF53*VLOOKUP(DD53,Lookups!$A$3:$O$93,15),DF53-DF53*VLOOKUP(DD53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,DD$2+2),0)","v":75496.110664222244},60,{"$f":"IF(VLOOKUP(DH54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH54,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH54<111),IF(DH54<71,DJ53+DI$31*VLOOKUP(DH53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH53,Lookups!$DH$3:$DU$53,2)+IF(DH54<64,DI$31*VLOOKUP(DH53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH53,Lookups!$DH$3:$DU$53,13,0))-DJ53*VLOOKUP(DH53,Lookups!$A$3:$O$93,15),DJ53-DJ53*VLOOKUP(DH53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,DH$2+2),0)","v":67114.777222763107},59,{"$f":"IF(VLOOKUP(DL54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL54,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL54<111),IF(DL54<71,DN53+DM$32*VLOOKUP(DL53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL53,Lookups!$DH$3:$DU$53,2)+IF(DL54<64,DM$32*VLOOKUP(DL53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL53,Lookups!$DH$3:$DU$53,13,0))-DN53*VLOOKUP(DL53,Lookups!$A$3:$O$93,15),DN53-DN53*VLOOKUP(DL53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,DL$2+2),0)","v":59118.946993975042},58,{"$f":"IF(VLOOKUP(DP54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP54,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP54<111),IF(DP54<71,DR53+DQ$33*VLOOKUP(DP53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP53,Lookups!$DH$3:$DU$53,2)+IF(DP54<64,DQ$33*VLOOKUP(DP53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP53,Lookups!$DH$3:$DU$53,13,0))-DR53*VLOOKUP(DP53,Lookups!$A$3:$O$93,15),DR53-DR53*VLOOKUP(DP53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,DP$2+2),0)","v":51491.597467514941},57,{"$f":"IF(VLOOKUP(DT54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT54,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT54<111),IF(DT54<71,DV53+DU$34*VLOOKUP(DT53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT53,Lookups!$DH$3:$DU$53,2)+IF(DT54<64,DU$34*VLOOKUP(DT53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT53,Lookups!$DH$3:$DU$53,13,0))-DV53*VLOOKUP(DT53,Lookups!$A$3:$O$93,15),DV53-DV53*VLOOKUP(DT53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,DT$2+2),0)","v":44216.459498245473},56,{"$f":"IF(VLOOKUP(DX54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX54,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX54<111),IF(DX54<71,DZ53+DY$35*VLOOKUP(DX53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX53,Lookups!$DH$3:$DU$53,2)+IF(DX54<64,DY$35*VLOOKUP(DX53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX53,Lookups!$DH$3:$DU$53,13,0))-DZ53*VLOOKUP(DX53,Lookups!$A$3:$O$93,15),DZ53-DZ53*VLOOKUP(DX53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,DX$2+2),0)","v":39393.065207566375},55,{"$f":"IF(VLOOKUP(EB54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB54,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB54<111),IF(EB54<71,ED53+EC$36*VLOOKUP(EB53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB53,Lookups!$DH$3:$DU$53,2)+IF(EB54<64,EC$36*VLOOKUP(EB53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB53,Lookups!$DH$3:$DU$53,13,0))-ED53*VLOOKUP(EB53,Lookups!$A$3:$O$93,15),ED53-ED53*VLOOKUP(EB53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,EB$2+2),0)","v":34747.010013978637},54,{"$f":"IF(VLOOKUP(EF54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF54,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF54<111),IF(EF54<71,EH53+EG$37*VLOOKUP(EF53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF53,Lookups!$DH$3:$DU$53,2)+IF(EF54<64,EG$37*VLOOKUP(EF53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF53,Lookups!$DH$3:$DU$53,13,0))-EH53*VLOOKUP(EF53,Lookups!$A$3:$O$93,15),EH53-EH53*VLOOKUP(EF53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,EF$2+2),0)","v":30272.067132201963},53,{"$f":"IF(VLOOKUP(EJ54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ54,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ54<111),IF(EJ54<71,EL53+EK$38*VLOOKUP(EJ53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ53,Lookups!$DH$3:$DU$53,2)+IF(EJ54<64,EK$38*VLOOKUP(EJ53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ53,Lookups!$DH$3:$DU$53,13,0))-EL53*VLOOKUP(EJ53,Lookups!$A$3:$O$93,15),EL53-EL53*VLOOKUP(EJ53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":25962.233094228621},52,{"$f":"IF(VLOOKUP(EN54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN54,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN54<111),IF(EN54<71,EP53+EO$39*VLOOKUP(EN53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN53,Lookups!$DH$3:$DU$53,2)+IF(EN54<64,EO$39*VLOOKUP(EN53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN53,Lookups!$DH$3:$DU$53,13,0))-EP53*VLOOKUP(EN53,Lookups!$A$3:$O$93,15),EP53-EP53*VLOOKUP(EN53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,EN$2+2),0)","v":21811.719554343599},51,{"$f":"IF(VLOOKUP(ER54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER54,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER54<111),IF(ER54<71,ET53+ES$40*VLOOKUP(ER53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER53,Lookups!$DH$3:$DU$53,2)+IF(ER54<64,ES$40*VLOOKUP(ER53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER53,Lookups!$DH$3:$DU$53,13,0))-ET53*VLOOKUP(ER53,Lookups!$A$3:$O$93,15),ET53-ET53*VLOOKUP(ER53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,ER$2+2),0)","v":22469.765718938292},50,{"$f":"IF(VLOOKUP(EV54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV54,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV54<111),IF(EV54<71,EX53+EW$41*VLOOKUP(EV53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV53,Lookups!$DH$3:$DU$53,2)+IF(EV54<64,EW$41*VLOOKUP(EV53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV53,Lookups!$DH$3:$DU$53,13,0))-EX53*VLOOKUP(EV53,Lookups!$A$3:$O$93,15),EX53-EX53*VLOOKUP(EV53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,EV$2+2),0)","v":23125.783264916241},49,{"$f":"IF(VLOOKUP(EZ54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ54,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ54<111),IF(EZ54<71,FB53+FA$42*VLOOKUP(EZ53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ53,Lookups!$DH$3:$DU$53,2)+IF(EZ54<64,FA$42*VLOOKUP(EZ53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ53,Lookups!$DH$3:$DU$53,13,0))-FB53*VLOOKUP(EZ53,Lookups!$A$3:$O$93,15),FB53-FB53*VLOOKUP(EZ53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":23779.786106284817},48,{"$f":"IF(VLOOKUP(FD54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD54,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD54<111),IF(FD54<71,FF53+FE$43*VLOOKUP(FD53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD53,Lookups!$DH$3:$DU$53,2)+IF(FD54<64,FE$43*VLOOKUP(FD53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD53,Lookups!$DH$3:$DU$53,13,0))-FF53*VLOOKUP(FD53,Lookups!$A$3:$O$93,15),FF53-FF53*VLOOKUP(FD53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,FD$2+2),0)","v":24431.788100243906},47,{"$f":"IF(VLOOKUP(FH54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH54,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH54<111),IF(FH54<71,FJ53+FI$44*VLOOKUP(FH53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH53,Lookups!$DH$3:$DU$53,2)+IF(FH54<64,FI$44*VLOOKUP(FH53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH53,Lookups!$DH$3:$DU$53,13,0))-FJ53*VLOOKUP(FH53,Lookups!$A$3:$O$93,15),FJ53-FJ53*VLOOKUP(FH53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,FH$2+2),0)","v":25058.207748282704},46,{"$f":"IF(VLOOKUP(FL54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FL54,Lookups!$DH$3:$DU$53,13)*FM$45,0)","v":0},{"$f":"IF((FL54<111),IF(FL54<71,FN53+FM$45*VLOOKUP(FL53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FL53,Lookups!$DH$3:$DU$53,2)+IF(FL54<64,FM$45*VLOOKUP(FL53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FL53,Lookups!$DH$3:$DU$53,13,0))-FN53*VLOOKUP(FL53,Lookups!$A$3:$O$93,15),FN53-FN53*VLOOKUP(FL53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FL54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,FL$2+2),0)","v":27589.705566187429},45,{"$f":"IF(VLOOKUP(FP54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FP54,Lookups!$DH$3:$DU$53,13)*FQ$46,0)","v":0},{"$f":"IF((FP54<111),IF(FP54<71,FR53+FQ$46*VLOOKUP(FP53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FP53,Lookups!$DH$3:$DU$53,2)+IF(FP54<64,FQ$46*VLOOKUP(FP53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FP53,Lookups!$DH$3:$DU$53,13,0))-FR53*VLOOKUP(FP53,Lookups!$A$3:$O$93,15),FR53-FR53*VLOOKUP(FP53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FP54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,FP$2+2),0)","v":30147.938220979995},44,{"$f":"IF(VLOOKUP(FT54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FT54,Lookups!$DH$3:$DU$53,13)*FU$47,0)","v":0},{"$f":"IF((FT54<111),IF(FT54<71,FV53+FU$47*VLOOKUP(FT53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FT53,Lookups!$DH$3:$DU$53,2)+IF(FT54<64,FU$47*VLOOKUP(FT53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FT53,Lookups!$DH$3:$DU$53,13,0))-FV53*VLOOKUP(FT53,Lookups!$A$3:$O$93,15),FV53-FV53*VLOOKUP(FT53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FT54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,FT$2+2),0)","v":32733.500525409949},43,{"$f":"IF(VLOOKUP(FX54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FX54,Lookups!$DH$3:$DU$53,13)*FY$48,0)","v":0},{"$f":"IF((FX54<111),IF(FX54<71,FZ53+FY$48*VLOOKUP(FX53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FX53,Lookups!$DH$3:$DU$53,2)+IF(FX54<64,FY$48*VLOOKUP(FX53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FX53,Lookups!$DH$3:$DU$53,13,0))-FZ53*VLOOKUP(FX53,Lookups!$A$3:$O$93,15),FZ53-FZ53*VLOOKUP(FX53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FX54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,FX$2+2),0)","v":35280.619044765503},42,{"$f":"IF(VLOOKUP(GB54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GB54,Lookups!$DH$3:$DU$53,13)*GC$49,0)","v":0},{"$f":"IF((GB54<111),IF(GB54<71,GD53+GC$49*VLOOKUP(GB53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GB53,Lookups!$DH$3:$DU$53,2)+IF(GB54<64,GC$49*VLOOKUP(GB53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GB53,Lookups!$DH$3:$DU$53,13,0))-GD53*VLOOKUP(GB53,Lookups!$A$3:$O$93,15),GD53-GD53*VLOOKUP(GB53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GB54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,GB$2+2),0)","v":37775.561097016347},41,{"$f":"IF(VLOOKUP(GF54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GF54,Lookups!$DH$3:$DU$53,13)*GG$50,0)","v":0},{"$f":"IF((GF54<111),IF(GF54<71,GH53+GG$50*VLOOKUP(GF53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GF53,Lookups!$DH$3:$DU$53,2)+IF(GF54<64,GG$50*VLOOKUP(GF53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GF53,Lookups!$DH$3:$DU$53,13,0))-GH53*VLOOKUP(GF53,Lookups!$A$3:$O$93,15),GH53-GH53*VLOOKUP(GF53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GF54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,GF$2+2),0)","v":36156.147088484438},40,{"$f":"IF(VLOOKUP(GJ54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GJ54,Lookups!$DH$3:$DU$53,13)*GK$51,0)","v":0},{"$f":"IF((GJ54<111),IF(GJ54<71,GL53+GK$51*VLOOKUP(GJ53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GJ53,Lookups!$DH$3:$DU$53,2)+IF(GJ54<64,GK$51*VLOOKUP(GJ53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GJ53,Lookups!$DH$3:$DU$53,13,0))-GL53*VLOOKUP(GJ53,Lookups!$A$3:$O$93,15),GL53-GL53*VLOOKUP(GJ53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GJ54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,GJ$2+2),0)","v":34638.922498980523},39,{"$f":"IF(VLOOKUP(GN54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GN54,Lookups!$DH$3:$DU$53,13)*GO$52,0)","v":0},{"$f":"IF((GN54<111),IF(GN54<71,GP53+GO$52*VLOOKUP(GN53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GN53,Lookups!$DH$3:$DU$53,2)+IF(GN54<64,GO$52*VLOOKUP(GN53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GN53,Lookups!$DH$3:$DU$53,13,0))-GP53*VLOOKUP(GN53,Lookups!$A$3:$O$93,15),GP53-GP53*VLOOKUP(GN53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GN54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,GN$2+2),0)","v":33252.407774258827},{"$f":"1+GR53","v":38},{"$f":"IF(VLOOKUP(GR54,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GR54,Lookups!$DH$3:$DU$53,13)*GS$53,0)","v":0},{"$f":"IF((GR54<111),IF(GR54<71,GT53+GS$53*VLOOKUP(GR53,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GR53,Lookups!$DH$3:$DU$53,2)+IF(GR54<64,GS$53*VLOOKUP(GR53,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GR53,Lookups!$DH$3:$DU$53,13,0))-GT53*VLOOKUP(GR53,Lookups!$A$3:$O$93,15),GT53-GT53*VLOOKUP(GR53,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GR54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,GR$2+2),0)","v":31990.133343989983},37,0,0,{"$f":"IF(GV54<111,VLOOKUP($C54,Lookups!$T$3:$DG$93,GV$2+2),0)","v":30845.929615190755},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E55,I55,M55,Q55,U55,Y55,AC55,AG55,AK55,AO55,AS55,AW55,BA55,BE55,BI55,BM55,BQ55,BU55,BY55,CC55,CG55,CK55,CO55,CS55,CW55,DA55,DE55,DI55,DM55,DQ55)+SUM(DU55,DY55,EC55,EG55,EK55,EO55,ES55,EW55,FA55,FE55)+'Amort-Proj'!Q55+SUM(FI55,FM55,FQ55,FU55,FY55,GC55,GG55,GK55,GO55,GS55,GW55,HA55,HE55,HI55)+SUM(HM55,HQ55,HU55,HY55,IC55,IG55,IK55,IO55,IS55)","v":0},{"$error":"#DIV/0!"},2067,88,{"$f":"IF(VLOOKUP(D55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D55,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D55<111),IF(D55<71,F54+E$4*VLOOKUP(D54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D54,Lookups!$DH$3:$DU$53,2)+IF(D55<64,E$4*VLOOKUP(D54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D54,Lookups!$DH$3:$DU$53,13,0))-F54*VLOOKUP(D54,Lookups!$A$3:$O$93,15),F54-F54*VLOOKUP(D54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,D$2+2),0)","v":55247.634475201405},87,{"$f":"IF(VLOOKUP(H55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H55,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H55<111),IF(H55<71,J54+I$5*VLOOKUP(H54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H54,Lookups!$DH$3:$DU$53,2)+IF(H55<64,I$5*VLOOKUP(H54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H54,Lookups!$DH$3:$DU$53,13,0))-J54*VLOOKUP(H54,Lookups!$A$3:$O$93,15),J54-J54*VLOOKUP(H54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,H$2+2),0)","v":56230.117320745354},86,{"$f":"IF(VLOOKUP(L55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L55,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L55<111),IF(L55<71,N54+M$6*VLOOKUP(L54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L54,Lookups!$DH$3:$DU$53,2)+IF(L55<64,M$6*VLOOKUP(L54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L54,Lookups!$DH$3:$DU$53,13,0))-N54*VLOOKUP(L54,Lookups!$A$3:$O$93,15),N54-N54*VLOOKUP(L54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,L$2+2),0)","v":57227.84343641634},85,{"$f":"IF(VLOOKUP(P55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P55,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P55<111),IF(P55<71,R54+Q$7*VLOOKUP(P54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P54,Lookups!$DH$3:$DU$53,2)+IF(P55<64,Q$7*VLOOKUP(P54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P54,Lookups!$DH$3:$DU$53,13,0))-R54*VLOOKUP(P54,Lookups!$A$3:$O$93,15),R54-R54*VLOOKUP(P54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,P$2+2),0)","v":56630.623499798858},84,{"$f":"IF(VLOOKUP(T55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T55,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T55<111),IF(T55<71,V54+U$8*VLOOKUP(T54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T54,Lookups!$DH$3:$DU$53,2)+IF(T55<64,U$8*VLOOKUP(T54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T54,Lookups!$DH$3:$DU$53,13,0))-V54*VLOOKUP(T54,Lookups!$A$3:$O$93,15),V54-V54*VLOOKUP(T54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,T$2+2),0)","v":56037.391897879068},83,{"$f":"IF(VLOOKUP(X55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X55,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X55<111),IF(X55<71,Z54+Y$9*VLOOKUP(X54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X54,Lookups!$DH$3:$DU$53,2)+IF(X55<64,Y$9*VLOOKUP(X54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X54,Lookups!$DH$3:$DU$53,13,0))-Z54*VLOOKUP(X54,Lookups!$A$3:$O$93,15),Z54-Z54*VLOOKUP(X54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,X$2+2),0)","v":55448.122511463313},82,{"$f":"IF(VLOOKUP(AB55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB55,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB55<111),IF(AB55<71,AD54+AC$10*VLOOKUP(AB54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB54,Lookups!$DH$3:$DU$53,2)+IF(AB55<64,AC$10*VLOOKUP(AB54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB54,Lookups!$DH$3:$DU$53,13,0))-AD54*VLOOKUP(AB54,Lookups!$A$3:$O$93,15),AD54-AD54*VLOOKUP(AB54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,AB$2+2),0)","v":54914.792040059394},81,{"$f":"IF(VLOOKUP(AF55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF55,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF55<111),IF(AF55<71,AH54+AG$11*VLOOKUP(AF54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF54,Lookups!$DH$3:$DU$53,2)+IF(AF55<64,AG$11*VLOOKUP(AF54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF54,Lookups!$DH$3:$DU$53,13,0))-AH54*VLOOKUP(AF54,Lookups!$A$3:$O$93,15),AH54-AH54*VLOOKUP(AF54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,AF$2+2),0)","v":53713.330019380061},80,{"$f":"IF(VLOOKUP(AJ55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ55,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ55<111),IF(AJ55<71,AL54+AK$12*VLOOKUP(AJ54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ54,Lookups!$DH$3:$DU$53,2)+IF(AJ55<64,AK$12*VLOOKUP(AJ54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ54,Lookups!$DH$3:$DU$53,13,0))-AL54*VLOOKUP(AJ54,Lookups!$A$3:$O$93,15),AL54-AL54*VLOOKUP(AJ54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":52575.490005090418},79,{"$f":"IF(VLOOKUP(AN55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN55,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN55<111),IF(AN55<71,AP54+AO$13*VLOOKUP(AN54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN54,Lookups!$DH$3:$DU$53,2)+IF(AN55<64,AO$13*VLOOKUP(AN54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN54,Lookups!$DH$3:$DU$53,13,0))-AP54*VLOOKUP(AN54,Lookups!$A$3:$O$93,15),AP54-AP54*VLOOKUP(AN54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,AN$2+2),0)","v":51449.192648640084},78,{"$f":"IF(VLOOKUP(AR55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR55,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR55<111),IF(AR55<71,AT54+AS$14*VLOOKUP(AR54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR54,Lookups!$DH$3:$DU$53,2)+IF(AR55<64,AS$14*VLOOKUP(AR54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR54,Lookups!$DH$3:$DU$53,13,0))-AT54*VLOOKUP(AR54,Lookups!$A$3:$O$93,15),AT54-AT54*VLOOKUP(AR54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,AR$2+2),0)","v":50334.31341344992},77,{"$f":"IF(VLOOKUP(AV55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV55,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV55<111),IF(AV55<71,AX54+AW$15*VLOOKUP(AV54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV54,Lookups!$DH$3:$DU$53,2)+IF(AV55<64,AW$15*VLOOKUP(AV54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV54,Lookups!$DH$3:$DU$53,13,0))-AX54*VLOOKUP(AV54,Lookups!$A$3:$O$93,15),AX54-AX54*VLOOKUP(AV54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,AV$2+2),0)","v":49230.729114297668},76,{"$f":"IF(VLOOKUP(AZ55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ55,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ55<111),IF(AZ55<71,BB54+BA$16*VLOOKUP(AZ54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ54,Lookups!$DH$3:$DU$53,2)+IF(AZ55<64,BA$16*VLOOKUP(AZ54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ54,Lookups!$DH$3:$DU$53,13,0))-BB54*VLOOKUP(AZ54,Lookups!$A$3:$O$93,15),BB54-BB54*VLOOKUP(AZ54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":47378.97448524955},75,{"$f":"IF(VLOOKUP(BD55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD55,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD55<111),IF(BD55<71,BF54+BE$17*VLOOKUP(BD54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD54,Lookups!$DH$3:$DU$53,2)+IF(BD55<64,BE$17*VLOOKUP(BD54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD54,Lookups!$DH$3:$DU$53,13,0))-BF54*VLOOKUP(BD54,Lookups!$A$3:$O$93,15),BF54-BF54*VLOOKUP(BD54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,BD$2+2),0)","v":45560.258965170113},74,{"$f":"IF(VLOOKUP(BH55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH55,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH55<111),IF(BH55<71,BJ54+BI$18*VLOOKUP(BH54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH54,Lookups!$DH$3:$DU$53,2)+IF(BH55<64,BI$18*VLOOKUP(BH54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH54,Lookups!$DH$3:$DU$53,13,0))-BJ54*VLOOKUP(BH54,Lookups!$A$3:$O$93,15),BJ54-BJ54*VLOOKUP(BH54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,BH$2+2),0)","v":43732.555824560899},73,{"$f":"IF(VLOOKUP(BL55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL55,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL55<111),IF(BL55<71,BN54+BM$19*VLOOKUP(BL54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL54,Lookups!$DH$3:$DU$53,2)+IF(BL55<64,BM$19*VLOOKUP(BL54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL54,Lookups!$DH$3:$DU$53,13,0))-BN54*VLOOKUP(BL54,Lookups!$A$3:$O$93,15),BN54-BN54*VLOOKUP(BL54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,BL$2+2),0)","v":41940.033946974014},72,{"$f":"IF(VLOOKUP(BP55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP55,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP55<111),IF(BP55<71,BR54+BQ$20*VLOOKUP(BP54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP54,Lookups!$DH$3:$DU$53,2)+IF(BP55<64,BQ$20*VLOOKUP(BP54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP54,Lookups!$DH$3:$DU$53,13,0))-BR54*VLOOKUP(BP54,Lookups!$A$3:$O$93,15),BR54-BR54*VLOOKUP(BP54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,BP$2+2),0)","v":40182.009451966369},71,{"$f":"IF(VLOOKUP(BT55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT55,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT55<111),IF(BT55<71,BV54+BU$21*VLOOKUP(BT54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT54,Lookups!$DH$3:$DU$53,2)+IF(BT55<64,BU$21*VLOOKUP(BT54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT54,Lookups!$DH$3:$DU$53,13,0))-BV54*VLOOKUP(BT54,Lookups!$A$3:$O$93,15),BV54-BV54*VLOOKUP(BT54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,BT$2+2),0)","v":37942.522105902914},70,{"$f":"IF(VLOOKUP(BX55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX55,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX55<111),IF(BX55<71,BZ54+BY$22*VLOOKUP(BX54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX54,Lookups!$DH$3:$DU$53,2)+IF(BX55<64,BY$22*VLOOKUP(BX54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX54,Lookups!$DH$3:$DU$53,13,0))-BZ54*VLOOKUP(BX54,Lookups!$A$3:$O$93,15),BZ54-BZ54*VLOOKUP(BX54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,BX$2+2),0)","v":35758.678030407995},69,{"$f":"IF(VLOOKUP(CB55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB55,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB55<111),IF(CB55<71,CD54+CC$23*VLOOKUP(CB54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB54,Lookups!$DH$3:$DU$53,2)+IF(CB55<64,CC$23*VLOOKUP(CB54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB54,Lookups!$DH$3:$DU$53,13,0))-CD54*VLOOKUP(CB54,Lookups!$A$3:$O$93,15),CD54-CD54*VLOOKUP(CB54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,CB$2+2),0)","v":33629.088519333236},68,{"$f":"IF(VLOOKUP(CF55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF55,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF55<111),IF(CF55<71,CH54+CG$24*VLOOKUP(CF54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF54,Lookups!$DH$3:$DU$53,2)+IF(CF55<64,CG$24*VLOOKUP(CF54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF54,Lookups!$DH$3:$DU$53,13,0))-CH54*VLOOKUP(CF54,Lookups!$A$3:$O$93,15),CH54-CH54*VLOOKUP(CF54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,CF$2+2),0)","v":31552.399675943678},67,{"$f":"IF(VLOOKUP(CJ55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ55,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ55<111),IF(CJ55<71,CL54+CK$25*VLOOKUP(CJ54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ54,Lookups!$DH$3:$DU$53,2)+IF(CJ55<64,CK$25*VLOOKUP(CJ54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ54,Lookups!$DH$3:$DU$53,13,0))-CL54*VLOOKUP(CJ54,Lookups!$A$3:$O$93,15),CL54-CL54*VLOOKUP(CJ54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":29499.382943565739},66,{"$f":"IF(VLOOKUP(CN55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN55,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN55<111),IF(CN55<71,CP54+CO$26*VLOOKUP(CN54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN54,Lookups!$DH$3:$DU$53,2)+IF(CN55<64,CO$26*VLOOKUP(CN54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN54,Lookups!$DH$3:$DU$53,13,0))-CP54*VLOOKUP(CN54,Lookups!$A$3:$O$93,15),CP54-CP54*VLOOKUP(CN54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,CN$2+2),0)","v":27500.417753678095},65,{"$f":"IF(VLOOKUP(CR55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR55,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR55<111),IF(CR55<71,CT54+CS$27*VLOOKUP(CR54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR54,Lookups!$DH$3:$DU$53,2)+IF(CR55<64,CS$27*VLOOKUP(CR54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR54,Lookups!$DH$3:$DU$53,13,0))-CT54*VLOOKUP(CR54,Lookups!$A$3:$O$93,15),CT54-CT54*VLOOKUP(CR54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,CR$2+2),0)","v":25554.105233105773},64,{"$f":"IF(VLOOKUP(CV55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV55,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV55<111),IF(CV55<71,CX54+CW$28*VLOOKUP(CV54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV54,Lookups!$DH$3:$DU$53,2)+IF(CV55<64,CW$28*VLOOKUP(CV54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV54,Lookups!$DH$3:$DU$53,13,0))-CX54*VLOOKUP(CV54,Lookups!$A$3:$O$93,15),CX54-CX54*VLOOKUP(CV54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,CV$2+2),0)","v":118547.87044347763},63,{"$f":"IF(VLOOKUP(CZ55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ55,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ55<111),IF(CZ55<71,DB54+DA$29*VLOOKUP(CZ54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ54,Lookups!$DH$3:$DU$53,2)+IF(CZ55<64,DA$29*VLOOKUP(CZ54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ54,Lookups!$DH$3:$DU$53,13,0))-DB54*VLOOKUP(CZ54,Lookups!$A$3:$O$93,15),DB54-DB54*VLOOKUP(CZ54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":103384.99552385537},62,{"$f":"IF(VLOOKUP(DD55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD55,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD55<111),IF(DD55<71,DF54+DE$30*VLOOKUP(DD54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD54,Lookups!$DH$3:$DU$53,2)+IF(DD55<64,DE$30*VLOOKUP(DD54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD54,Lookups!$DH$3:$DU$53,13,0))-DF54*VLOOKUP(DD54,Lookups!$A$3:$O$93,15),DF54-DF54*VLOOKUP(DD54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,DD$2+2),0)","v":89084.761516722734},61,{"$f":"IF(VLOOKUP(DH55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH55,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH55<111),IF(DH55<71,DJ54+DI$31*VLOOKUP(DH54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH54,Lookups!$DH$3:$DU$53,2)+IF(DH55<64,DI$31*VLOOKUP(DH54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH54,Lookups!$DH$3:$DU$53,13,0))-DJ54*VLOOKUP(DH54,Lookups!$A$3:$O$93,15),DJ54-DJ54*VLOOKUP(DH54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,DH$2+2),0)","v":79799.388972082903},60,{"$f":"IF(VLOOKUP(DL55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL55,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL55<111),IF(DL55<71,DN54+DM$32*VLOOKUP(DL54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL54,Lookups!$DH$3:$DU$53,2)+IF(DL55<64,DM$32*VLOOKUP(DL54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL54,Lookups!$DH$3:$DU$53,13,0))-DN54*VLOOKUP(DL54,Lookups!$A$3:$O$93,15),DN54-DN54*VLOOKUP(DL54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,DL$2+2),0)","v":70940.319524460603},59,{"$f":"IF(VLOOKUP(DP55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP55,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP55<111),IF(DP55<71,DR54+DQ$33*VLOOKUP(DP54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP54,Lookups!$DH$3:$DU$53,2)+IF(DP55<64,DQ$33*VLOOKUP(DP54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP54,Lookups!$DH$3:$DU$53,13,0))-DR54*VLOOKUP(DP54,Lookups!$A$3:$O$93,15),DR54-DR54*VLOOKUP(DP54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,DP$2+2),0)","v":62488.726972631615},58,{"$f":"IF(VLOOKUP(DT55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT55,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT55<111),IF(DT55<71,DV54+DU$34*VLOOKUP(DT54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT54,Lookups!$DH$3:$DU$53,2)+IF(DT55<64,DU$34*VLOOKUP(DT54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT54,Lookups!$DH$3:$DU$53,13,0))-DV54*VLOOKUP(DT54,Lookups!$A$3:$O$93,15),DV54-DV54*VLOOKUP(DT54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,DT$2+2),0)","v":54426.618523163292},57,{"$f":"IF(VLOOKUP(DX55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX55,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX55<111),IF(DX55<71,DZ54+DY$35*VLOOKUP(DX54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX54,Lookups!$DH$3:$DU$53,2)+IF(DX55<64,DY$35*VLOOKUP(DX54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX54,Lookups!$DH$3:$DU$53,13,0))-DZ54*VLOOKUP(DX54,Lookups!$A$3:$O$93,15),DZ54-DZ54*VLOOKUP(DX54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,DX$2+2),0)","v":46736.797689645464},56,{"$f":"IF(VLOOKUP(EB55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB55,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB55<111),IF(EB55<71,ED54+EC$36*VLOOKUP(EB54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB54,Lookups!$DH$3:$DU$53,2)+IF(EB55<64,EC$36*VLOOKUP(EB54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB54,Lookups!$DH$3:$DU$53,13,0))-ED54*VLOOKUP(EB54,Lookups!$A$3:$O$93,15),ED54-ED54*VLOOKUP(EB54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,EB$2+2),0)","v":41638.469924397657},55,{"$f":"IF(VLOOKUP(EF55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF55,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF55<111),IF(EF55<71,EH54+EG$37*VLOOKUP(EF54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF54,Lookups!$DH$3:$DU$53,2)+IF(EF55<64,EG$37*VLOOKUP(EF54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF54,Lookups!$DH$3:$DU$53,13,0))-EH54*VLOOKUP(EF54,Lookups!$A$3:$O$93,15),EH54-EH54*VLOOKUP(EF54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,EF$2+2),0)","v":36727.589584775415},54,{"$f":"IF(VLOOKUP(EJ55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ55,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ55<111),IF(EJ55<71,EL54+EK$38*VLOOKUP(EJ54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ54,Lookups!$DH$3:$DU$53,2)+IF(EJ55<64,EK$38*VLOOKUP(EJ54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ54,Lookups!$DH$3:$DU$53,13,0))-EL54*VLOOKUP(EJ54,Lookups!$A$3:$O$93,15),EL54-EL54*VLOOKUP(EJ54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":31997.574958737474},53,{"$f":"IF(VLOOKUP(EN55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN55,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN55<111),IF(EN55<71,EP54+EO$39*VLOOKUP(EN54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN54,Lookups!$DH$3:$DU$53,2)+IF(EN55<64,EO$39*VLOOKUP(EN54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN54,Lookups!$DH$3:$DU$53,13,0))-EP54*VLOOKUP(EN54,Lookups!$A$3:$O$93,15),EP54-EP54*VLOOKUP(EN54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,EN$2+2),0)","v":27442.080380599651},52,{"$f":"IF(VLOOKUP(ER55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER55,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER55<111),IF(ER55<71,ET54+ES$40*VLOOKUP(ER54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER54,Lookups!$DH$3:$DU$53,2)+IF(ER55<64,ES$40*VLOOKUP(ER54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER54,Lookups!$DH$3:$DU$53,13,0))-ET54*VLOOKUP(ER54,Lookups!$A$3:$O$93,15),ET54-ET54*VLOOKUP(ER54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,ER$2+2),0)","v":23054.987568941182},51,{"$f":"IF(VLOOKUP(EV55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV55,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV55<111),IF(EV55<71,EX54+EW$41*VLOOKUP(EV54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV54,Lookups!$DH$3:$DU$53,2)+IF(EV55<64,EW$41*VLOOKUP(EV54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV54,Lookups!$DH$3:$DU$53,13,0))-EX54*VLOOKUP(EV54,Lookups!$A$3:$O$93,15),EX54-EX54*VLOOKUP(EV54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,EV$2+2),0)","v":23750.542364917772},50,{"$f":"IF(VLOOKUP(EZ55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ55,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ55<111),IF(EZ55<71,FB54+FA$42*VLOOKUP(EZ54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ54,Lookups!$DH$3:$DU$53,2)+IF(EZ55<64,FA$42*VLOOKUP(EZ54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ54,Lookups!$DH$3:$DU$53,13,0))-FB54*VLOOKUP(EZ54,Lookups!$A$3:$O$93,15),FB54-FB54*VLOOKUP(EZ54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":24443.952911016466},49,{"$f":"IF(VLOOKUP(FD55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD55,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD55<111),IF(FD55<71,FF54+FE$43*VLOOKUP(FD54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD54,Lookups!$DH$3:$DU$53,2)+IF(FD55<64,FE$43*VLOOKUP(FD54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD54,Lookups!$DH$3:$DU$53,13,0))-FF54*VLOOKUP(FD54,Lookups!$A$3:$O$93,15),FF54-FF54*VLOOKUP(FD54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,FD$2+2),0)","v":25135.233914343051},48,{"$f":"IF(VLOOKUP(FH55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH55,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH55<111),IF(FH55<71,FJ54+FI$44*VLOOKUP(FH54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH54,Lookups!$DH$3:$DU$53,2)+IF(FH55<64,FI$44*VLOOKUP(FH54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH54,Lookups!$DH$3:$DU$53,13,0))-FJ54*VLOOKUP(FH54,Lookups!$A$3:$O$93,15),FJ54-FJ54*VLOOKUP(FH54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,FH$2+2),0)","v":25824.400021957808},47,{"$f":"IF(VLOOKUP(FL55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FL55,Lookups!$DH$3:$DU$53,13)*FM$45,0)","v":0},{"$f":"IF((FL55<111),IF(FL55<71,FN54+FM$45*VLOOKUP(FL54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FL54,Lookups!$DH$3:$DU$53,2)+IF(FL55<64,FM$45*VLOOKUP(FL54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FL54,Lookups!$DH$3:$DU$53,13,0))-FN54*VLOOKUP(FL54,Lookups!$A$3:$O$93,15),FN54-FN54*VLOOKUP(FL54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FL55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,FL$2+2),0)","v":26486.525589934816},46,{"$f":"IF(VLOOKUP(FP55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FP55,Lookups!$DH$3:$DU$53,13)*FQ$46,0)","v":0},{"$f":"IF((FP55<111),IF(FP55<71,FR54+FQ$46*VLOOKUP(FP54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FP54,Lookups!$DH$3:$DU$53,2)+IF(FP55<64,FQ$46*VLOOKUP(FP54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FP54,Lookups!$DH$3:$DU$53,13,0))-FR54*VLOOKUP(FP54,Lookups!$A$3:$O$93,15),FR54-FR54*VLOOKUP(FP54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FP55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,FP$2+2),0)","v":29162.318783460112},45,{"$f":"IF(VLOOKUP(FT55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FT55,Lookups!$DH$3:$DU$53,13)*FU$47,0)","v":0},{"$f":"IF((FT55<111),IF(FT55<71,FV54+FU$47*VLOOKUP(FT54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FT54,Lookups!$DH$3:$DU$53,2)+IF(FT55<64,FU$47*VLOOKUP(FT54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FT54,Lookups!$DH$3:$DU$53,13,0))-FV54*VLOOKUP(FT54,Lookups!$A$3:$O$93,15),FV54-FV54*VLOOKUP(FT54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FT55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,FT$2+2),0)","v":31866.370699575851},44,{"$f":"IF(VLOOKUP(FX55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FX55,Lookups!$DH$3:$DU$53,13)*FY$48,0)","v":0},{"$f":"IF((FX55<111),IF(FX55<71,FZ54+FY$48*VLOOKUP(FX54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FX54,Lookups!$DH$3:$DU$53,2)+IF(FX55<64,FY$48*VLOOKUP(FX54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FX54,Lookups!$DH$3:$DU$53,13,0))-FZ54*VLOOKUP(FX54,Lookups!$A$3:$O$93,15),FZ54-FZ54*VLOOKUP(FX54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FX55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,FX$2+2),0)","v":34599.310055358314},43,{"$f":"IF(VLOOKUP(GB55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GB55,Lookups!$DH$3:$DU$53,13)*GC$49,0)","v":0},{"$f":"IF((GB55<111),IF(GB55<71,GD54+GC$49*VLOOKUP(GB54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GB54,Lookups!$DH$3:$DU$53,2)+IF(GB55<64,GC$49*VLOOKUP(GB54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GB54,Lookups!$DH$3:$DU$53,13,0))-GD54*VLOOKUP(GB54,Lookups!$A$3:$O$93,15),GD54-GD54*VLOOKUP(GB54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GB55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,GB$2+2),0)","v":37291.614330317134},42,{"$f":"IF(VLOOKUP(GF55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GF55,Lookups!$DH$3:$DU$53,13)*GG$50,0)","v":0},{"$f":"IF((GF55<111),IF(GF55<71,GH54+GG$50*VLOOKUP(GF54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GF54,Lookups!$DH$3:$DU$53,2)+IF(GF55<64,GG$50*VLOOKUP(GF54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GF54,Lookups!$DH$3:$DU$53,13,0))-GH54*VLOOKUP(GF54,Lookups!$A$3:$O$93,15),GH54-GH54*VLOOKUP(GF54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GF55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,GF$2+2),0)","v":39928.768079546273},41,{"$f":"IF(VLOOKUP(GJ55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GJ55,Lookups!$DH$3:$DU$53,13)*GK$51,0)","v":0},{"$f":"IF((GJ55<111),IF(GJ55<71,GL54+GK$51*VLOOKUP(GJ54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GJ54,Lookups!$DH$3:$DU$53,2)+IF(GJ55<64,GK$51*VLOOKUP(GJ54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GJ54,Lookups!$DH$3:$DU$53,13,0))-GL54*VLOOKUP(GJ54,Lookups!$A$3:$O$93,15),GL54-GL54*VLOOKUP(GJ54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GJ55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,GJ$2+2),0)","v":38217.047472528051},40,{"$f":"IF(VLOOKUP(GN55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GN55,Lookups!$DH$3:$DU$53,13)*GO$52,0)","v":0},{"$f":"IF((GN55<111),IF(GN55<71,GP54+GO$52*VLOOKUP(GN54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GN54,Lookups!$DH$3:$DU$53,2)+IF(GN55<64,GO$52*VLOOKUP(GN54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GN54,Lookups!$DH$3:$DU$53,13,0))-GP54*VLOOKUP(GN54,Lookups!$A$3:$O$93,15),GP54-GP54*VLOOKUP(GN54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GN55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,GN$2+2),0)","v":36613.341081422412},39,{"$f":"IF(VLOOKUP(GR55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GR55,Lookups!$DH$3:$DU$53,13)*GS$53,0)","v":0},{"$f":"IF((GR55<111),IF(GR55<71,GT54+GS$53*VLOOKUP(GR54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GR54,Lookups!$DH$3:$DU$53,2)+IF(GR55<64,GS$53*VLOOKUP(GR54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GR54,Lookups!$DH$3:$DU$53,13,0))-GT54*VLOOKUP(GR54,Lookups!$A$3:$O$93,15),GT54-GT54*VLOOKUP(GR54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GR55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,GR$2+2),0)","v":35147.795017391581},{"$f":"1+GV54","v":38},{"$f":"IF(VLOOKUP(GV55,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GV55,Lookups!$DH$3:$DU$53,13)*GW$54,0)","v":0},{"$f":"IF((GV55<111),IF(GV55<71,GX54+GW$54*VLOOKUP(GV54,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GV54,Lookups!$DH$3:$DU$53,2)+IF(GV55<64,GW$54*VLOOKUP(GV54,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GV54,Lookups!$DH$3:$DU$53,13,0))-GX54*VLOOKUP(GV54,Lookups!$A$3:$O$93,15),GX54-GX54*VLOOKUP(GV54,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GV55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,GV$2+2),0)","v":33813.570944597406},37,0,0,{"$f":"IF(GZ55<111,VLOOKUP($C55,Lookups!$T$3:$DG$93,GZ$2+2),0)","v":32604.147603256624},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E56,I56,M56,Q56,U56,Y56,AC56,AG56,AK56,AO56,AS56,AW56,BA56,BE56,BI56,BM56,BQ56,BU56,BY56,CC56,CG56,CK56,CO56,CS56,CW56,DA56,DE56,DI56,DM56,DQ56)+SUM(DU56,DY56,EC56,EG56,EK56,EO56,ES56,EW56,FA56,FE56)+'Amort-Proj'!Q56+SUM(FI56,FM56,FQ56,FU56,FY56,GC56,GG56,GK56,GO56,GS56,GW56,HA56,HE56,HI56)+SUM(HM56,HQ56,HU56,HY56,IC56,IG56,IK56,IO56,IS56)","v":0},{"$error":"#DIV/0!"},2068,89,{"$f":"IF(VLOOKUP(D56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D56,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D56<111),IF(D56<71,F55+E$4*VLOOKUP(D55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D55,Lookups!$DH$3:$DU$53,2)+IF(D56<64,E$4*VLOOKUP(D55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D55,Lookups!$DH$3:$DU$53,13,0))-F55*VLOOKUP(D55,Lookups!$A$3:$O$93,15),F55-F55*VLOOKUP(D55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,D$2+2),0)","v":58894.053438430696},88,{"$f":"IF(VLOOKUP(H56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H56,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H56<111),IF(H56<71,J55+I$5*VLOOKUP(H55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H55,Lookups!$DH$3:$DU$53,2)+IF(H56<64,I$5*VLOOKUP(H55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H55,Lookups!$DH$3:$DU$53,13,0))-J55*VLOOKUP(H55,Lookups!$A$3:$O$93,15),J55-J55*VLOOKUP(H55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,H$2+2),0)","v":59943.683405593525},87,{"$f":"IF(VLOOKUP(L56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L56,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L56<111),IF(L56<71,N55+M$6*VLOOKUP(L55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L55,Lookups!$DH$3:$DU$53,2)+IF(L56<64,M$6*VLOOKUP(L55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L55,Lookups!$DH$3:$DU$53,13,0))-N55*VLOOKUP(L55,Lookups!$A$3:$O$93,15),N55-N55*VLOOKUP(L55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,L$2+2),0)","v":61009.67729300871},86,{"$f":"IF(VLOOKUP(P56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P56,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P56<111),IF(P56<71,R55+Q$7*VLOOKUP(P55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P55,Lookups!$DH$3:$DU$53,2)+IF(P56<64,Q$7*VLOOKUP(P55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P55,Lookups!$DH$3:$DU$53,13,0))-R55*VLOOKUP(P55,Lookups!$A$3:$O$93,15),R55-R55*VLOOKUP(P55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,P$2+2),0)","v":60375.374825419232},85,{"$f":"IF(VLOOKUP(T56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T56,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T56<111),IF(T56<71,V55+U$8*VLOOKUP(T55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T55,Lookups!$DH$3:$DU$53,2)+IF(T56<64,U$8*VLOOKUP(T55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T55,Lookups!$DH$3:$DU$53,13,0))-V55*VLOOKUP(T55,Lookups!$A$3:$O$93,15),V55-V55*VLOOKUP(T55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,T$2+2),0)","v":59745.307792287793},84,{"$f":"IF(VLOOKUP(X56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X56,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X56<111),IF(X56<71,Z55+Y$9*VLOOKUP(X55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X55,Lookups!$DH$3:$DU$53,2)+IF(X56<64,Y$9*VLOOKUP(X55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X55,Lookups!$DH$3:$DU$53,13,0))-Z55*VLOOKUP(X55,Lookups!$A$3:$O$93,15),Z55-Z55*VLOOKUP(X55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,X$2+2),0)","v":59119.448452262412},83,{"$f":"IF(VLOOKUP(AB56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB56,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB56<111),IF(AB56<71,AD55+AC$10*VLOOKUP(AB55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB55,Lookups!$DH$3:$DU$53,2)+IF(AB56<64,AC$10*VLOOKUP(AB55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB55,Lookups!$DH$3:$DU$53,13,0))-AD55*VLOOKUP(AB55,Lookups!$A$3:$O$93,15),AD55-AD55*VLOOKUP(AB55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,AB$2+2),0)","v":58553.21737210526},82,{"$f":"IF(VLOOKUP(AF56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF56,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF56<111),IF(AF56<71,AH55+AG$11*VLOOKUP(AF55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF55,Lookups!$DH$3:$DU$53,2)+IF(AF56<64,AG$11*VLOOKUP(AF55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF55,Lookups!$DH$3:$DU$53,13,0))-AH55*VLOOKUP(AF55,Lookups!$A$3:$O$93,15),AH55-AH55*VLOOKUP(AF55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,AF$2+2),0)","v":57990.020394302723},81,{"$f":"IF(VLOOKUP(AJ56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ56,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ56<111),IF(AJ56<71,AL55+AK$12*VLOOKUP(AJ55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ55,Lookups!$DH$3:$DU$53,2)+IF(AJ56<64,AK$12*VLOOKUP(AJ55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ55,Lookups!$DH$3:$DU$53,13,0))-AL55*VLOOKUP(AJ55,Lookups!$A$3:$O$93,15),AL55-AL55*VLOOKUP(AJ55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":56774.989830484723},80,{"$f":"IF(VLOOKUP(AN56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN56,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN56<111),IF(AN56<71,AP55+AO$13*VLOOKUP(AN55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN55,Lookups!$DH$3:$DU$53,2)+IF(AN56<64,AO$13*VLOOKUP(AN55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN55,Lookups!$DH$3:$DU$53,13,0))-AP55*VLOOKUP(AN55,Lookups!$A$3:$O$93,15),AP55-AP55*VLOOKUP(AN55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,AN$2+2),0)","v":55572.292935380567},79,{"$f":"IF(VLOOKUP(AR56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR56,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR56<111),IF(AR56<71,AT55+AS$14*VLOOKUP(AR55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR55,Lookups!$DH$3:$DU$53,2)+IF(AR56<64,AS$14*VLOOKUP(AR55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR55,Lookups!$DH$3:$DU$53,13,0))-AT55*VLOOKUP(AR55,Lookups!$A$3:$O$93,15),AT55-AT55*VLOOKUP(AR55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,AR$2+2),0)","v":54381.796629612567},78,{"$f":"IF(VLOOKUP(AV56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV56,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV56<111),IF(AV56<71,AX55+AW$15*VLOOKUP(AV55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV55,Lookups!$DH$3:$DU$53,2)+IF(AV56<64,AW$15*VLOOKUP(AV55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV55,Lookups!$DH$3:$DU$53,13,0))-AX55*VLOOKUP(AV55,Lookups!$A$3:$O$93,15),AX55-AX55*VLOOKUP(AV55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,AV$2+2),0)","v":53203.369278016558},77,{"$f":"IF(VLOOKUP(AZ56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ56,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ56<111),IF(AZ56<71,BB55+BA$16*VLOOKUP(AZ55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ55,Lookups!$DH$3:$DU$53,2)+IF(AZ56<64,BA$16*VLOOKUP(AZ55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ55,Lookups!$DH$3:$DU$53,13,0))-BB55*VLOOKUP(AZ55,Lookups!$A$3:$O$93,15),BB55-BB55*VLOOKUP(AZ55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":52036.88067381263},76,{"$f":"IF(VLOOKUP(BD56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD56,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD56<111),IF(BD56<71,BF55+BE$17*VLOOKUP(BD55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD55,Lookups!$DH$3:$DU$53,2)+IF(BD56<64,BE$17*VLOOKUP(BD55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD55,Lookups!$DH$3:$DU$53,13,0))-BF55*VLOOKUP(BD55,Lookups!$A$3:$O$93,15),BF55-BF55*VLOOKUP(BD55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,BD$2+2),0)","v":50079.576030908771},75,{"$f":"IF(VLOOKUP(BH56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH56,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH56<111),IF(BH56<71,BJ55+BI$18*VLOOKUP(BH55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH55,Lookups!$DH$3:$DU$53,2)+IF(BH56<64,BI$18*VLOOKUP(BH55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH55,Lookups!$DH$3:$DU$53,13,0))-BJ55*VLOOKUP(BH55,Lookups!$A$3:$O$93,15),BJ55-BJ55*VLOOKUP(BH55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,BH$2+2),0)","v":48157.193726184807},74,{"$f":"IF(VLOOKUP(BL56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL56,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL56<111),IF(BL56<71,BN55+BM$19*VLOOKUP(BL55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL55,Lookups!$DH$3:$DU$53,2)+IF(BL56<64,BM$19*VLOOKUP(BL55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL55,Lookups!$DH$3:$DU$53,13,0))-BN55*VLOOKUP(BL55,Lookups!$A$3:$O$93,15),BN55-BN55*VLOOKUP(BL55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,BL$2+2),0)","v":46225.311506560865},73,{"$f":"IF(VLOOKUP(BP56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP56,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP56<111),IF(BP56<71,BR55+BQ$20*VLOOKUP(BP55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP55,Lookups!$DH$3:$DU$53,2)+IF(BP56<64,BQ$20*VLOOKUP(BP55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP55,Lookups!$DH$3:$DU$53,13,0))-BR55*VLOOKUP(BP55,Lookups!$A$3:$O$93,15),BR55-BR55*VLOOKUP(BP55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,BP$2+2),0)","v":44330.615881951533},72,{"$f":"IF(VLOOKUP(BT56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT56,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT56<111),IF(BT56<71,BV55+BU$21*VLOOKUP(BT55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT55,Lookups!$DH$3:$DU$53,2)+IF(BT56<64,BU$21*VLOOKUP(BT55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT55,Lookups!$DH$3:$DU$53,13,0))-BV55*VLOOKUP(BT55,Lookups!$A$3:$O$93,15),BV55-BV55*VLOOKUP(BT55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,BT$2+2),0)","v":42472.383990728449},71,{"$f":"IF(VLOOKUP(BX56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX56,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX56<111),IF(BX56<71,BZ55+BY$22*VLOOKUP(BX55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX55,Lookups!$DH$3:$DU$53,2)+IF(BX56<64,BY$22*VLOOKUP(BX55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX55,Lookups!$DH$3:$DU$53,13,0))-BZ55*VLOOKUP(BX55,Lookups!$A$3:$O$93,15),BZ55-BZ55*VLOOKUP(BX55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,BX$2+2),0)","v":40105.245865939374},70,{"$f":"IF(VLOOKUP(CB56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB56,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB56<111),IF(CB56<71,CD55+CC$23*VLOOKUP(CB55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB55,Lookups!$DH$3:$DU$53,2)+IF(CB56<64,CC$23*VLOOKUP(CB55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB55,Lookups!$DH$3:$DU$53,13,0))-CD55*VLOOKUP(CB55,Lookups!$A$3:$O$93,15),CD55-CD55*VLOOKUP(CB55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,CB$2+2),0)","v":37796.922678141251},69,{"$f":"IF(VLOOKUP(CF56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF56,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF56<111),IF(CF56<71,CH55+CG$24*VLOOKUP(CF55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF55,Lookups!$DH$3:$DU$53,2)+IF(CF56<64,CG$24*VLOOKUP(CF55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF55,Lookups!$DH$3:$DU$53,13,0))-CH55*VLOOKUP(CF55,Lookups!$A$3:$O$93,15),CH55-CH55*VLOOKUP(CF55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,CF$2+2),0)","v":35545.946564935228},68,{"$f":"IF(VLOOKUP(CJ56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ56,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ56<111),IF(CJ56<71,CL55+CK$25*VLOOKUP(CJ55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ55,Lookups!$DH$3:$DU$53,2)+IF(CJ56<64,CK$25*VLOOKUP(CJ55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ55,Lookups!$DH$3:$DU$53,13,0))-CL55*VLOOKUP(CJ55,Lookups!$A$3:$O$93,15),CL55-CL55*VLOOKUP(CJ55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":33350.886457472465},67,{"$f":"IF(VLOOKUP(CN56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN56,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN56<111),IF(CN56<71,CP55+CO$26*VLOOKUP(CN55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN55,Lookups!$DH$3:$DU$53,2)+IF(CN56<64,CO$26*VLOOKUP(CN55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN55,Lookups!$DH$3:$DU$53,13,0))-CP55*VLOOKUP(CN55,Lookups!$A$3:$O$93,15),CP55-CP55*VLOOKUP(CN55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,CN$2+2),0)","v":31180.847771348985},66,{"$f":"IF(VLOOKUP(CR56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR56,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR56<111),IF(CR56<71,CT55+CS$27*VLOOKUP(CR55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR55,Lookups!$DH$3:$DU$53,2)+IF(CR56<64,CS$27*VLOOKUP(CR55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR55,Lookups!$DH$3:$DU$53,13,0))-CT55*VLOOKUP(CR55,Lookups!$A$3:$O$93,15),CT55-CT55*VLOOKUP(CR55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,CR$2+2),0)","v":29067.941565637746},65,{"$f":"IF(VLOOKUP(CV56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV56,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV56<111),IF(CV56<71,CX55+CW$28*VLOOKUP(CV55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV55,Lookups!$DH$3:$DU$53,2)+IF(CV56<64,CW$28*VLOOKUP(CV55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV55,Lookups!$DH$3:$DU$53,13,0))-CX55*VLOOKUP(CV55,Lookups!$A$3:$O$93,15),CX55-CX55*VLOOKUP(CV55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,CV$2+2),0)","v":27010.6892313928},64,{"$f":"IF(VLOOKUP(CZ56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ56,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ56<111),IF(CZ56<71,DB55+DA$29*VLOOKUP(CZ55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ55,Lookups!$DH$3:$DU$53,2)+IF(CZ56<64,DA$29*VLOOKUP(CZ55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ55,Lookups!$DH$3:$DU$53,13,0))-DB55*VLOOKUP(CZ55,Lookups!$A$3:$O$93,15),DB55-DB55*VLOOKUP(CZ55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":125305.09905875585},63,{"$f":"IF(VLOOKUP(DD56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD56,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD56<111),IF(DD56<71,DF55+DE$30*VLOOKUP(DD55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD55,Lookups!$DH$3:$DU$53,2)+IF(DD56<64,DE$30*VLOOKUP(DD55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD55,Lookups!$DH$3:$DU$53,13,0))-DF55*VLOOKUP(DD55,Lookups!$A$3:$O$93,15),DF55-DF55*VLOOKUP(DD55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,DD$2+2),0)","v":109277.94026871512},62,{"$f":"IF(VLOOKUP(DH56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH56,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH56<111),IF(DH56<71,DJ55+DI$31*VLOOKUP(DH55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH55,Lookups!$DH$3:$DU$53,2)+IF(DH56<64,DI$31*VLOOKUP(DH55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH55,Lookups!$DH$3:$DU$53,13,0))-DJ55*VLOOKUP(DH55,Lookups!$A$3:$O$93,15),DJ55-DJ55*VLOOKUP(DH55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,DH$2+2),0)","v":94162.592923175922},61,{"$f":"IF(VLOOKUP(DL56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL56,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL56<111),IF(DL56<71,DN55+DM$32*VLOOKUP(DL55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL55,Lookups!$DH$3:$DU$53,2)+IF(DL56<64,DM$32*VLOOKUP(DL55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL55,Lookups!$DH$3:$DU$53,13,0))-DN55*VLOOKUP(DL55,Lookups!$A$3:$O$93,15),DN55-DN55*VLOOKUP(DL55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,DL$2+2),0)","v":84347.954143491617},60,{"$f":"IF(VLOOKUP(DP56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP56,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP56<111),IF(DP56<71,DR55+DQ$33*VLOOKUP(DP55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP55,Lookups!$DH$3:$DU$53,2)+IF(DP56<64,DQ$33*VLOOKUP(DP55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP55,Lookups!$DH$3:$DU$53,13,0))-DR55*VLOOKUP(DP55,Lookups!$A$3:$O$93,15),DR55-DR55*VLOOKUP(DP55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,DP$2+2),0)","v":74983.917737354859},59,{"$f":"IF(VLOOKUP(DT56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT56,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT56<111),IF(DT56<71,DV55+DU$34*VLOOKUP(DT55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT55,Lookups!$DH$3:$DU$53,2)+IF(DT56<64,DU$34*VLOOKUP(DT55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT55,Lookups!$DH$3:$DU$53,13,0))-DV55*VLOOKUP(DT55,Lookups!$A$3:$O$93,15),DV55-DV55*VLOOKUP(DT55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,DT$2+2),0)","v":66050.58441007162},58,{"$f":"IF(VLOOKUP(DX56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX56,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX56<111),IF(DX56<71,DZ55+DY$35*VLOOKUP(DX55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX55,Lookups!$DH$3:$DU$53,2)+IF(DX56<64,DY$35*VLOOKUP(DX55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX55,Lookups!$DH$3:$DU$53,13,0))-DZ55*VLOOKUP(DX55,Lookups!$A$3:$O$93,15),DZ55-DZ55*VLOOKUP(DX55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,DX$2+2),0)","v":57528.935778983599},57,{"$f":"IF(VLOOKUP(EB56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB56,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB56<111),IF(EB56<71,ED55+EC$36*VLOOKUP(EB55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB55,Lookups!$DH$3:$DU$53,2)+IF(EB56<64,EC$36*VLOOKUP(EB55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB55,Lookups!$DH$3:$DU$53,13,0))-ED55*VLOOKUP(EB55,Lookups!$A$3:$O$93,15),ED55-ED55*VLOOKUP(EB55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,EB$2+2),0)","v":49400.795157955254},56,{"$f":"IF(VLOOKUP(EF56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF56,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF56<111),IF(EF56<71,EH55+EG$37*VLOOKUP(EF55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF55,Lookups!$DH$3:$DU$53,2)+IF(EF56<64,EG$37*VLOOKUP(EF55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF55,Lookups!$DH$3:$DU$53,13,0))-EH55*VLOOKUP(EF55,Lookups!$A$3:$O$93,15),EH55-EH55*VLOOKUP(EF55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,EF$2+2),0)","v":44011.862710088324},55,{"$f":"IF(VLOOKUP(EJ56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ56,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ56<111),IF(EJ56<71,EL55+EK$38*VLOOKUP(EJ55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ55,Lookups!$DH$3:$DU$53,2)+IF(EJ56<64,EK$38*VLOOKUP(EJ55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ55,Lookups!$DH$3:$DU$53,13,0))-EL55*VLOOKUP(EJ55,Lookups!$A$3:$O$93,15),EL55-EL55*VLOOKUP(EJ55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":38821.062191107609},54,{"$f":"IF(VLOOKUP(EN56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN56,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN56<111),IF(EN56<71,EP55+EO$39*VLOOKUP(EN55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN55,Lookups!$DH$3:$DU$53,2)+IF(EN56<64,EO$39*VLOOKUP(EN55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN55,Lookups!$DH$3:$DU$53,13,0))-EP55*VLOOKUP(EN55,Lookups!$A$3:$O$93,15),EP55-EP55*VLOOKUP(EN55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,EN$2+2),0)","v":33821.436731385511},53,{"$f":"IF(VLOOKUP(ER56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER56,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER56<111),IF(ER56<71,ET55+ES$40*VLOOKUP(ER55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER55,Lookups!$DH$3:$DU$53,2)+IF(ER56<64,ES$40*VLOOKUP(ER55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER55,Lookups!$DH$3:$DU$53,13,0))-ET55*VLOOKUP(ER55,Lookups!$A$3:$O$93,15),ET55-ET55*VLOOKUP(ER55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,ER$2+2),0)","v":29006.278962293829},52,{"$f":"IF(VLOOKUP(EV56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV56,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV56<111),IF(EV56<71,EX55+EW$41*VLOOKUP(EV55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV55,Lookups!$DH$3:$DU$53,2)+IF(EV56<64,EW$41*VLOOKUP(EV55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV55,Lookups!$DH$3:$DU$53,13,0))-EX55*VLOOKUP(EV55,Lookups!$A$3:$O$93,15),EX55-EX55*VLOOKUP(EV55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,EV$2+2),0)","v":24369.121860370829},51,{"$f":"IF(VLOOKUP(EZ56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ56,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ56<111),IF(EZ56<71,FB55+FA$42*VLOOKUP(EZ55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ55,Lookups!$DH$3:$DU$53,2)+IF(EZ56<64,FA$42*VLOOKUP(EZ55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ55,Lookups!$DH$3:$DU$53,13,0))-FB55*VLOOKUP(EZ55,Lookups!$A$3:$O$93,15),FB55-FB55*VLOOKUP(EZ55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":25104.323279718083},50,{"$f":"IF(VLOOKUP(FD56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD56,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD56<111),IF(FD56<71,FF55+FE$43*VLOOKUP(FD55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD55,Lookups!$DH$3:$DU$53,2)+IF(FD56<64,FE$43*VLOOKUP(FD55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD55,Lookups!$DH$3:$DU$53,13,0))-FF55*VLOOKUP(FD55,Lookups!$A$3:$O$93,15),FF55-FF55*VLOOKUP(FD55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,FD$2+2),0)","v":25837.258226944403},49,{"$f":"IF(VLOOKUP(FH56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH56,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH56<111),IF(FH56<71,FJ55+FI$44*VLOOKUP(FH55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH55,Lookups!$DH$3:$DU$53,2)+IF(FH56<64,FI$44*VLOOKUP(FH55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH55,Lookups!$DH$3:$DU$53,13,0))-FJ55*VLOOKUP(FH55,Lookups!$A$3:$O$93,15),FJ55-FJ55*VLOOKUP(FH55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,FH$2+2),0)","v":26567.942247460604},48,{"$f":"IF(VLOOKUP(FL56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FL56,Lookups!$DH$3:$DU$53,13)*FM$45,0)","v":0},{"$f":"IF((FL56<111),IF(FL56<71,FN55+FM$45*VLOOKUP(FL55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FL55,Lookups!$DH$3:$DU$53,2)+IF(FL56<64,FM$45*VLOOKUP(FL55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FL55,Lookups!$DH$3:$DU$53,13,0))-FN55*VLOOKUP(FL55,Lookups!$A$3:$O$93,15),FN55-FN55*VLOOKUP(FL55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FL56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,FL$2+2),0)","v":27296.390823209404},47,{"$f":"IF(VLOOKUP(FP56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FP56,Lookups!$DH$3:$DU$53,13)*FQ$46,0)","v":0},{"$f":"IF((FP56<111),IF(FP56<71,FR55+FQ$46*VLOOKUP(FP55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FP55,Lookups!$DH$3:$DU$53,2)+IF(FP56<64,FQ$46*VLOOKUP(FP55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FP55,Lookups!$DH$3:$DU$53,13,0))-FR55*VLOOKUP(FP55,Lookups!$A$3:$O$93,15),FR55-FR55*VLOOKUP(FP55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FP56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,FP$2+2),0)","v":27996.257548561098},46,{"$f":"IF(VLOOKUP(FT56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FT56,Lookups!$DH$3:$DU$53,13)*FU$47,0)","v":0},{"$f":"IF((FT56<111),IF(FT56<71,FV55+FU$47*VLOOKUP(FT55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FT55,Lookups!$DH$3:$DU$53,2)+IF(FT56<64,FU$47*VLOOKUP(FT55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FT55,Lookups!$DH$3:$DU$53,13,0))-FV55*VLOOKUP(FT55,Lookups!$A$3:$O$93,15),FV55-FV55*VLOOKUP(FT55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FT56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,FT$2+2),0)","v":30824.570954117338},45,{"$f":"IF(VLOOKUP(FX56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FX56,Lookups!$DH$3:$DU$53,13)*FY$48,0)","v":0},{"$f":"IF((FX56<111),IF(FX56<71,FZ55+FY$48*VLOOKUP(FX55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FX55,Lookups!$DH$3:$DU$53,2)+IF(FX56<64,FY$48*VLOOKUP(FX55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FX55,Lookups!$DH$3:$DU$53,13,0))-FZ55*VLOOKUP(FX55,Lookups!$A$3:$O$93,15),FZ55-FZ55*VLOOKUP(FX55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FX56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,FX$2+2),0)","v":33682.753829451671},44,{"$f":"IF(VLOOKUP(GB56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GB56,Lookups!$DH$3:$DU$53,13)*GC$49,0)","v":0},{"$f":"IF((GB56<111),IF(GB56<71,GD55+GC$49*VLOOKUP(GB55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GB55,Lookups!$DH$3:$DU$53,2)+IF(GB56<64,GC$49*VLOOKUP(GB55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GB55,Lookups!$DH$3:$DU$53,13,0))-GD55*VLOOKUP(GB55,Lookups!$A$3:$O$93,15),GD55-GD55*VLOOKUP(GB55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GB56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,GB$2+2),0)","v":36571.470728513734},43,{"$f":"IF(VLOOKUP(GF56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GF56,Lookups!$DH$3:$DU$53,13)*GG$50,0)","v":0},{"$f":"IF((GF56<111),IF(GF56<71,GH55+GG$50*VLOOKUP(GF55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GF55,Lookups!$DH$3:$DU$53,2)+IF(GF56<64,GG$50*VLOOKUP(GF55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GF55,Lookups!$DH$3:$DU$53,13,0))-GH55*VLOOKUP(GF55,Lookups!$A$3:$O$93,15),GH55-GH55*VLOOKUP(GF55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GF56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,GF$2+2),0)","v":39417.236347145212},42,{"$f":"IF(VLOOKUP(GJ56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GJ56,Lookups!$DH$3:$DU$53,13)*GK$51,0)","v":0},{"$f":"IF((GJ56<111),IF(GJ56<71,GL55+GK$51*VLOOKUP(GJ55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GJ55,Lookups!$DH$3:$DU$53,2)+IF(GJ56<64,GK$51*VLOOKUP(GJ55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GJ55,Lookups!$DH$3:$DU$53,13,0))-GL55*VLOOKUP(GJ55,Lookups!$A$3:$O$93,15),GL55-GL55*VLOOKUP(GJ55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GJ56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,GJ$2+2),0)","v":42204.707860080409},41,{"$f":"IF(VLOOKUP(GN56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GN56,Lookups!$DH$3:$DU$53,13)*GO$52,0)","v":0},{"$f":"IF((GN56<111),IF(GN56<71,GP55+GO$52*VLOOKUP(GN55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GN55,Lookups!$DH$3:$DU$53,2)+IF(GN56<64,GO$52*VLOOKUP(GN55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GN55,Lookups!$DH$3:$DU$53,13,0))-GP55*VLOOKUP(GN55,Lookups!$A$3:$O$93,15),GP55-GP55*VLOOKUP(GN55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GN56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,GN$2+2),0)","v":40395.419178462151},40,{"$f":"IF(VLOOKUP(GR56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GR56,Lookups!$DH$3:$DU$53,13)*GS$53,0)","v":0},{"$f":"IF((GR56<111),IF(GR56<71,GT55+GS$53*VLOOKUP(GR55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GR55,Lookups!$DH$3:$DU$53,2)+IF(GR56<64,GS$53*VLOOKUP(GR55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GR55,Lookups!$DH$3:$DU$53,13,0))-GT55*VLOOKUP(GR55,Lookups!$A$3:$O$93,15),GT55-GT55*VLOOKUP(GR55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GR56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,GR$2+2),0)","v":38700.301523063485},39,{"$f":"IF(VLOOKUP(GV56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GV56,Lookups!$DH$3:$DU$53,13)*GW$54,0)","v":0},{"$f":"IF((GV56<111),IF(GV56<71,GX55+GW$54*VLOOKUP(GV55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GV55,Lookups!$DH$3:$DU$53,2)+IF(GV56<64,GW$54*VLOOKUP(GV55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GV55,Lookups!$DH$3:$DU$53,13,0))-GX55*VLOOKUP(GV55,Lookups!$A$3:$O$93,15),GX55-GX55*VLOOKUP(GV55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GV56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,GV$2+2),0)","v":37151.219333382898},{"$f":"1+GZ55","v":38},{"$f":"IF(VLOOKUP(GZ56,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GZ56,Lookups!$DH$3:$DU$53,13)*HA$55,0)","v":0},{"$f":"IF((GZ56<111),IF(GZ56<71,HB55+HA$55*VLOOKUP(GZ55,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GZ55,Lookups!$DH$3:$DU$53,2)+IF(GZ56<64,HA$55*VLOOKUP(GZ55,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GZ55,Lookups!$DH$3:$DU$53,13,0))-HB55*VLOOKUP(GZ55,Lookups!$A$3:$O$93,15),HB55-HB55*VLOOKUP(GZ55,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GZ56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,GZ$2+2),0)","v":35740.944488439454},37,0,0,{"$f":"IF(HD56<111,VLOOKUP($C56,Lookups!$T$3:$DG$93,HD$2+2),0)","v":34462.584016642249},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E57,I57,M57,Q57,U57,Y57,AC57,AG57,AK57,AO57,AS57,AW57,BA57,BE57,BI57,BM57,BQ57,BU57,BY57,CC57,CG57,CK57,CO57,CS57,CW57,DA57,DE57,DI57,DM57,DQ57)+SUM(DU57,DY57,EC57,EG57,EK57,EO57,ES57,EW57,FA57,FE57)+'Amort-Proj'!Q57+SUM(FI57,FM57,FQ57,FU57,FY57,GC57,GG57,GK57,GO57,GS57,GW57,HA57,HE57,HI57)+SUM(HM57,HQ57,HU57,HY57,IC57,IG57,IK57,IO57,IS57)","v":0},{"$error":"#DIV/0!"},2069,90,{"$f":"IF(VLOOKUP(D57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D57,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D57<111),IF(D57<71,F56+E$4*VLOOKUP(D56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D56,Lookups!$DH$3:$DU$53,2)+IF(D57<64,E$4*VLOOKUP(D56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D56,Lookups!$DH$3:$DU$53,13,0))-F56*VLOOKUP(D56,Lookups!$A$3:$O$93,15),F56-F56*VLOOKUP(D56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,D$2+2),0)","v":62192.120430982854},89,{"$f":"IF(VLOOKUP(H57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H57,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H57<111),IF(H57<71,J56+I$5*VLOOKUP(H56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H56,Lookups!$DH$3:$DU$53,2)+IF(H57<64,I$5*VLOOKUP(H56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H56,Lookups!$DH$3:$DU$53,13,0))-J56*VLOOKUP(H56,Lookups!$A$3:$O$93,15),J56-J56*VLOOKUP(H56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,H$2+2),0)","v":63900.047980697302},88,{"$f":"IF(VLOOKUP(L57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L57,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L57<111),IF(L57<71,N56+M$6*VLOOKUP(L56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L56,Lookups!$DH$3:$DU$53,2)+IF(L57<64,M$6*VLOOKUP(L56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L56,Lookups!$DH$3:$DU$53,13,0))-N56*VLOOKUP(L56,Lookups!$A$3:$O$93,15),N56-N56*VLOOKUP(L56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,L$2+2),0)","v":65038.89649506897},87,{"$f":"IF(VLOOKUP(P57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P57,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P57<111),IF(P57<71,R56+Q$7*VLOOKUP(P56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P56,Lookups!$DH$3:$DU$53,2)+IF(P57<64,Q$7*VLOOKUP(P56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P56,Lookups!$DH$3:$DU$53,13,0))-R56*VLOOKUP(P56,Lookups!$A$3:$O$93,15),R56-R56*VLOOKUP(P56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,P$2+2),0)","v":64365.209544124184},86,{"$f":"IF(VLOOKUP(T57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T57,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T57<111),IF(T57<71,V56+U$8*VLOOKUP(T56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T56,Lookups!$DH$3:$DU$53,2)+IF(T57<64,U$8*VLOOKUP(T56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T56,Lookups!$DH$3:$DU$53,13,0))-V56*VLOOKUP(T56,Lookups!$A$3:$O$93,15),V56-V56*VLOOKUP(T56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,T$2+2),0)","v":63696.020440817287},85,{"$f":"IF(VLOOKUP(X57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X57,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X57<111),IF(X57<71,Z56+Y$9*VLOOKUP(X56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X56,Lookups!$DH$3:$DU$53,2)+IF(X57<64,Y$9*VLOOKUP(X56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X56,Lookups!$DH$3:$DU$53,13,0))-Z56*VLOOKUP(X56,Lookups!$A$3:$O$93,15),Z56-Z56*VLOOKUP(X56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,X$2+2),0)","v":63031.299720863615},84,{"$f":"IF(VLOOKUP(AB57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB57,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB57<111),IF(AB57<71,AD56+AC$10*VLOOKUP(AB56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB56,Lookups!$DH$3:$DU$53,2)+IF(AB57<64,AC$10*VLOOKUP(AB56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB56,Lookups!$DH$3:$DU$53,13,0))-AD56*VLOOKUP(AB56,Lookups!$A$3:$O$93,15),AD56-AD56*VLOOKUP(AB56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,AB$2+2),0)","v":62430.13756558911},83,{"$f":"IF(VLOOKUP(AF57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF57,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF57<111),IF(AF57<71,AH56+AG$11*VLOOKUP(AF56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF56,Lookups!$DH$3:$DU$53,2)+IF(AF57<64,AG$11*VLOOKUP(AF56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF56,Lookups!$DH$3:$DU$53,13,0))-AH56*VLOOKUP(AF56,Lookups!$A$3:$O$93,15),AH56-AH56*VLOOKUP(AF56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,AF$2+2),0)","v":61832.197544943156},82,{"$f":"IF(VLOOKUP(AJ57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ57,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ57<111),IF(AJ57<71,AL56+AK$12*VLOOKUP(AJ56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ56,Lookups!$DH$3:$DU$53,2)+IF(AJ57<64,AK$12*VLOOKUP(AJ56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ56,Lookups!$DH$3:$DU$53,13,0))-AL56*VLOOKUP(AJ56,Lookups!$A$3:$O$93,15),AL56-AL56*VLOOKUP(AJ56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":61295.451556777974},81,{"$f":"IF(VLOOKUP(AN57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN57,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN57<111),IF(AN57<71,AP56+AO$13*VLOOKUP(AN56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN56,Lookups!$DH$3:$DU$53,2)+IF(AN57<64,AO$13*VLOOKUP(AN56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN56,Lookups!$DH$3:$DU$53,13,0))-AP56*VLOOKUP(AN56,Lookups!$A$3:$O$93,15),AP56-AP56*VLOOKUP(AN56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,AN$2+2),0)","v":60011.164250822352},80,{"$f":"IF(VLOOKUP(AR57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR57,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR57<111),IF(AR57<71,AT56+AS$14*VLOOKUP(AR56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR56,Lookups!$DH$3:$DU$53,2)+IF(AR57<64,AS$14*VLOOKUP(AR56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR56,Lookups!$DH$3:$DU$53,13,0))-AT56*VLOOKUP(AR56,Lookups!$A$3:$O$93,15),AT56-AT56*VLOOKUP(AR56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,AR$2+2),0)","v":58739.913632697258},79,{"$f":"IF(VLOOKUP(AV57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV57,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV57<111),IF(AV57<71,AX56+AW$15*VLOOKUP(AV56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV56,Lookups!$DH$3:$DU$53,2)+IF(AV57<64,AW$15*VLOOKUP(AV56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV56,Lookups!$DH$3:$DU$53,13,0))-AX56*VLOOKUP(AV56,Lookups!$A$3:$O$93,15),AX56-AX56*VLOOKUP(AV56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,AV$2+2),0)","v":57481.559037500483},78,{"$f":"IF(VLOOKUP(AZ57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ57,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ57<111),IF(AZ57<71,BB56+BA$16*VLOOKUP(AZ56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ56,Lookups!$DH$3:$DU$53,2)+IF(AZ57<64,BA$16*VLOOKUP(AZ56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ56,Lookups!$DH$3:$DU$53,13,0))-BB56*VLOOKUP(AZ56,Lookups!$A$3:$O$93,15),BB56-BB56*VLOOKUP(AZ56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":56235.9613268635},77,{"$f":"IF(VLOOKUP(BD57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD57,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD57<111),IF(BD57<71,BF56+BE$17*VLOOKUP(BD56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD56,Lookups!$DH$3:$DU$53,2)+IF(BD57<64,BE$17*VLOOKUP(BD56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD56,Lookups!$DH$3:$DU$53,13,0))-BF56*VLOOKUP(BD56,Lookups!$A$3:$O$93,15),BF56-BF56*VLOOKUP(BD56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,BD$2+2),0)","v":55002.982872219945},76,{"$f":"IF(VLOOKUP(BH57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH57,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH57<111),IF(BH57<71,BJ56+BI$18*VLOOKUP(BH56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH56,Lookups!$DH$3:$DU$53,2)+IF(BH57<64,BI$18*VLOOKUP(BH56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH56,Lookups!$DH$3:$DU$53,13,0))-BJ56*VLOOKUP(BH56,Lookups!$A$3:$O$93,15),BJ56-BJ56*VLOOKUP(BH56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,BH$2+2),0)","v":52934.111864670565},75,{"$f":"IF(VLOOKUP(BL57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL57,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL57<111),IF(BL57<71,BN56+BM$19*VLOOKUP(BL56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL56,Lookups!$DH$3:$DU$53,2)+IF(BL57<64,BM$19*VLOOKUP(BL56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL56,Lookups!$DH$3:$DU$53,13,0))-BN56*VLOOKUP(BL56,Lookups!$A$3:$O$93,15),BN56-BN56*VLOOKUP(BL56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,BL$2+2),0)","v":50902.153768577336},74,{"$f":"IF(VLOOKUP(BP57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP57,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP57<111),IF(BP57<71,BR56+BQ$20*VLOOKUP(BP56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP56,Lookups!$DH$3:$DU$53,2)+IF(BP57<64,BQ$20*VLOOKUP(BP56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP56,Lookups!$DH$3:$DU$53,13,0))-BR56*VLOOKUP(BP56,Lookups!$A$3:$O$93,15),BR56-BR56*VLOOKUP(BP56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,BP$2+2),0)","v":48860.154262434829},73,{"$f":"IF(VLOOKUP(BT57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT57,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT57<111),IF(BT57<71,BV56+BU$21*VLOOKUP(BT56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT56,Lookups!$DH$3:$DU$53,2)+IF(BT57<64,BU$21*VLOOKUP(BT56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT56,Lookups!$DH$3:$DU$53,13,0))-BV56*VLOOKUP(BT56,Lookups!$A$3:$O$93,15),BV56-BV56*VLOOKUP(BT56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,BT$2+2),0)","v":46857.460987222767},72,{"$f":"IF(VLOOKUP(BX57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX57,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX57<111),IF(BX57<71,BZ56+BY$22*VLOOKUP(BX56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX56,Lookups!$DH$3:$DU$53,2)+IF(BX57<64,BY$22*VLOOKUP(BX56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX56,Lookups!$DH$3:$DU$53,13,0))-BZ56*VLOOKUP(BX56,Lookups!$A$3:$O$93,15),BZ56-BZ56*VLOOKUP(BX56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,BX$2+2),0)","v":44893.309878199965},71,{"$f":"IF(VLOOKUP(CB57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB57,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB57<111),IF(CB57<71,CD56+CC$23*VLOOKUP(CB56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB56,Lookups!$DH$3:$DU$53,2)+IF(CB57<64,CC$23*VLOOKUP(CB56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB56,Lookups!$DH$3:$DU$53,13,0))-CD56*VLOOKUP(CB56,Lookups!$A$3:$O$93,15),CD56-CD56*VLOOKUP(CB56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,CB$2+2),0)","v":42391.24488029792},70,{"$f":"IF(VLOOKUP(CF57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF57,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF57<111),IF(CF57<71,CH56+CG$24*VLOOKUP(CF56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF56,Lookups!$DH$3:$DU$53,2)+IF(CF57<64,CG$24*VLOOKUP(CF56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF56,Lookups!$DH$3:$DU$53,13,0))-CH56*VLOOKUP(CF56,Lookups!$A$3:$O$93,15),CH56-CH56*VLOOKUP(CF56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,CF$2+2),0)","v":39951.347270795297},69,{"$f":"IF(VLOOKUP(CJ57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ57,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ57<111),IF(CJ57<71,CL56+CK$25*VLOOKUP(CJ56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ56,Lookups!$DH$3:$DU$53,2)+IF(CJ57<64,CK$25*VLOOKUP(CJ56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ56,Lookups!$DH$3:$DU$53,13,0))-CL56*VLOOKUP(CJ56,Lookups!$A$3:$O$93,15),CL56-CL56*VLOOKUP(CJ56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":37572.065519136537},68,{"$f":"IF(VLOOKUP(CN57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN57,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN57<111),IF(CN57<71,CP56+CO$26*VLOOKUP(CN56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN56,Lookups!$DH$3:$DU$53,2)+IF(CN57<64,CO$26*VLOOKUP(CN56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN56,Lookups!$DH$3:$DU$53,13,0))-CP56*VLOOKUP(CN56,Lookups!$A$3:$O$93,15),CP56-CP56*VLOOKUP(CN56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,CN$2+2),0)","v":35251.886985548394},67,{"$f":"IF(VLOOKUP(CR57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR57,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR57<111),IF(CR57<71,CT56+CS$27*VLOOKUP(CR56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR56,Lookups!$DH$3:$DU$53,2)+IF(CR57<64,CS$27*VLOOKUP(CR56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR56,Lookups!$DH$3:$DU$53,13,0))-CT56*VLOOKUP(CR56,Lookups!$A$3:$O$93,15),CT56-CT56*VLOOKUP(CR56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,CR$2+2),0)","v":32958.156094315877},66,{"$f":"IF(VLOOKUP(CV57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV57,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV57<111),IF(CV57<71,CX56+CW$28*VLOOKUP(CV56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV56,Lookups!$DH$3:$DU$53,2)+IF(CV57<64,CW$28*VLOOKUP(CV56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV56,Lookups!$DH$3:$DU$53,13,0))-CX56*VLOOKUP(CV56,Lookups!$A$3:$O$93,15),CX56-CX56*VLOOKUP(CV56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,CV$2+2),0)","v":30724.814234879097},65,{"$f":"IF(VLOOKUP(CZ57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ57,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ57<111),IF(CZ57<71,DB56+DA$29*VLOOKUP(CZ56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ56,Lookups!$DH$3:$DU$53,2)+IF(CZ57<64,DA$29*VLOOKUP(CZ56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ56,Lookups!$DH$3:$DU$53,13,0))-DB56*VLOOKUP(CZ56,Lookups!$A$3:$O$93,15),DB56-DB56*VLOOKUP(CZ56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":28550.298517582189},64,{"$f":"IF(VLOOKUP(DD57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD57,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD57<111),IF(DD57<71,DF56+DE$30*VLOOKUP(DD56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD56,Lookups!$DH$3:$DU$53,2)+IF(DD57<64,DE$30*VLOOKUP(DD56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD56,Lookups!$DH$3:$DU$53,13,0))-DF56*VLOOKUP(DD56,Lookups!$A$3:$O$93,15),DF56-DF56*VLOOKUP(DD56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,DD$2+2),0)","v":132447.48970510493},63,{"$f":"IF(VLOOKUP(DH57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH57,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH57<111),IF(DH57<71,DJ56+DI$31*VLOOKUP(DH56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH56,Lookups!$DH$3:$DU$53,2)+IF(DH57<64,DI$31*VLOOKUP(DH56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH56,Lookups!$DH$3:$DU$53,13,0))-DJ56*VLOOKUP(DH56,Lookups!$A$3:$O$93,15),DJ56-DJ56*VLOOKUP(DH56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,DH$2+2),0)","v":115506.78286403188},62,{"$f":"IF(VLOOKUP(DL57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL57,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL57<111),IF(DL57<71,DN56+DM$32*VLOOKUP(DL56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL56,Lookups!$DH$3:$DU$53,2)+IF(DL57<64,DM$32*VLOOKUP(DL56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL56,Lookups!$DH$3:$DU$53,13,0))-DN56*VLOOKUP(DL56,Lookups!$A$3:$O$93,15),DN56-DN56*VLOOKUP(DL56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,DL$2+2),0)","v":99529.86071979694},61,{"$f":"IF(VLOOKUP(DP57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP57,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP57<111),IF(DP57<71,DR56+DQ$33*VLOOKUP(DP56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP56,Lookups!$DH$3:$DU$53,2)+IF(DP57<64,DQ$33*VLOOKUP(DP56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP56,Lookups!$DH$3:$DU$53,13,0))-DR56*VLOOKUP(DP56,Lookups!$A$3:$O$93,15),DR56-DR56*VLOOKUP(DP56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,DP$2+2),0)","v":89155.787529670633},60,{"$f":"IF(VLOOKUP(DT57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT57,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT57<111),IF(DT57<71,DV56+DU$34*VLOOKUP(DT56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT56,Lookups!$DH$3:$DU$53,2)+IF(DT57<64,DU$34*VLOOKUP(DT56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT56,Lookups!$DH$3:$DU$53,13,0))-DV56*VLOOKUP(DT56,Lookups!$A$3:$O$93,15),DV56-DV56*VLOOKUP(DT56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,DT$2+2),0)","v":79258.001048384089},59,{"$f":"IF(VLOOKUP(DX57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX57,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX57<111),IF(DX57<71,DZ56+DY$35*VLOOKUP(DX56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX56,Lookups!$DH$3:$DU$53,2)+IF(DX57<64,DY$35*VLOOKUP(DX56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX56,Lookups!$DH$3:$DU$53,13,0))-DZ56*VLOOKUP(DX56,Lookups!$A$3:$O$93,15),DZ56-DZ56*VLOOKUP(DX56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,DX$2+2),0)","v":69815.467721445704},58,{"$f":"IF(VLOOKUP(EB57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB57,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB57<111),IF(EB57<71,ED56+EC$36*VLOOKUP(EB56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB56,Lookups!$DH$3:$DU$53,2)+IF(EB57<64,EC$36*VLOOKUP(EB56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB56,Lookups!$DH$3:$DU$53,13,0))-ED56*VLOOKUP(EB56,Lookups!$A$3:$O$93,15),ED56-ED56*VLOOKUP(EB56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,EB$2+2),0)","v":60808.085118385658},57,{"$f":"IF(VLOOKUP(EF57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF57,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF57<111),IF(EF57<71,EH56+EG$37*VLOOKUP(EF56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF56,Lookups!$DH$3:$DU$53,2)+IF(EF57<64,EG$37*VLOOKUP(EF56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF56,Lookups!$DH$3:$DU$53,13,0))-EH56*VLOOKUP(EF56,Lookups!$A$3:$O$93,15),EH56-EH56*VLOOKUP(EF56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,EF$2+2),0)","v":52216.640481958697},56,{"$f":"IF(VLOOKUP(EJ57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ57,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ57<111),IF(EJ57<71,EL56+EK$38*VLOOKUP(EJ56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ56,Lookups!$DH$3:$DU$53,2)+IF(EJ57<64,EK$38*VLOOKUP(EJ56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ56,Lookups!$DH$3:$DU$53,13,0))-EL56*VLOOKUP(EJ56,Lookups!$A$3:$O$93,15),EL56-EL56*VLOOKUP(EJ56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":46520.538884563357},55,{"$f":"IF(VLOOKUP(EN57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN57,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN57<111),IF(EN57<71,EP56+EO$39*VLOOKUP(EN56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN56,Lookups!$DH$3:$DU$53,2)+IF(EN57<64,EO$39*VLOOKUP(EN56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN56,Lookups!$DH$3:$DU$53,13,0))-EP56*VLOOKUP(EN56,Lookups!$A$3:$O$93,15),EP56-EP56*VLOOKUP(EN56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,EN$2+2),0)","v":41033.862736000738},54,{"$f":"IF(VLOOKUP(ER57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER57,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER57<111),IF(ER57<71,ET56+ES$40*VLOOKUP(ER56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER56,Lookups!$DH$3:$DU$53,2)+IF(ER57<64,ES$40*VLOOKUP(ER56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER56,Lookups!$DH$3:$DU$53,13,0))-ET56*VLOOKUP(ER56,Lookups!$A$3:$O$93,15),ET56-ET56*VLOOKUP(ER56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,ER$2+2),0)","v":35749.258625074486},53,{"$f":"IF(VLOOKUP(EV57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV57,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV57<111),IF(EV57<71,EX56+EW$41*VLOOKUP(EV56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV56,Lookups!$DH$3:$DU$53,2)+IF(EV57<64,EW$41*VLOOKUP(EV56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV56,Lookups!$DH$3:$DU$53,13,0))-EX56*VLOOKUP(EV56,Lookups!$A$3:$O$93,15),EX56-EX56*VLOOKUP(EV56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,EV$2+2),0)","v":30659.636863144577},52,{"$f":"IF(VLOOKUP(EZ57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ57,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ57<111),IF(EZ57<71,FB56+FA$42*VLOOKUP(EZ56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ56,Lookups!$DH$3:$DU$53,2)+IF(EZ57<64,FA$42*VLOOKUP(EZ56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ56,Lookups!$DH$3:$DU$53,13,0))-FB56*VLOOKUP(EZ56,Lookups!$A$3:$O$93,15),FB56-FB56*VLOOKUP(EZ56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":25758.161806411965},51,{"$f":"IF(VLOOKUP(FD57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD57,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD57<111),IF(FD57<71,FF56+FE$43*VLOOKUP(FD56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD56,Lookups!$DH$3:$DU$53,2)+IF(FD57<64,FE$43*VLOOKUP(FD56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD56,Lookups!$DH$3:$DU$53,13,0))-FF56*VLOOKUP(FD56,Lookups!$A$3:$O$93,15),FF56-FF56*VLOOKUP(FD56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,FD$2+2),0)","v":26535.269706662013},50,{"$f":"IF(VLOOKUP(FH57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH57,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH57<111),IF(FH57<71,FJ56+FI$44*VLOOKUP(FH56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH56,Lookups!$DH$3:$DU$53,2)+IF(FH57<64,FI$44*VLOOKUP(FH56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH56,Lookups!$DH$3:$DU$53,13,0))-FJ56*VLOOKUP(FH56,Lookups!$A$3:$O$93,15),FJ56-FJ56*VLOOKUP(FH56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,FH$2+2),0)","v":27309.981945880234},49,{"$f":"IF(VLOOKUP(FL57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FL57,Lookups!$DH$3:$DU$53,13)*FM$45,0)","v":0},{"$f":"IF((FL57<111),IF(FL57<71,FN56+FM$45*VLOOKUP(FL56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FL56,Lookups!$DH$3:$DU$53,2)+IF(FL57<64,FM$45*VLOOKUP(FL56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FL56,Lookups!$DH$3:$DU$53,13,0))-FN56*VLOOKUP(FL56,Lookups!$A$3:$O$93,15),FN56-FN56*VLOOKUP(FL56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FL57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,FL$2+2),0)","v":28082.314955565857},48,{"$f":"IF(VLOOKUP(FP57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FP57,Lookups!$DH$3:$DU$53,13)*FQ$46,0)","v":0},{"$f":"IF((FP57<111),IF(FP57<71,FR56+FQ$46*VLOOKUP(FP56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FP56,Lookups!$DH$3:$DU$53,2)+IF(FP57<64,FQ$46*VLOOKUP(FP56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FP56,Lookups!$DH$3:$DU$53,13,0))-FR56*VLOOKUP(FP56,Lookups!$A$3:$O$93,15),FR56-FR56*VLOOKUP(FP56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FP57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,FP$2+2),0)","v":28852.28510013234},47,{"$f":"IF(VLOOKUP(FT57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FT57,Lookups!$DH$3:$DU$53,13)*FU$47,0)","v":0},{"$f":"IF((FT57<111),IF(FT57<71,FV56+FU$47*VLOOKUP(FT56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FT56,Lookups!$DH$3:$DU$53,2)+IF(FT57<64,FU$47*VLOOKUP(FT56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FT56,Lookups!$DH$3:$DU$53,13,0))-FV56*VLOOKUP(FT56,Lookups!$A$3:$O$93,15),FV56-FV56*VLOOKUP(FT56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FT57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,FT$2+2),0)","v":29592.04422882908},46,{"$f":"IF(VLOOKUP(FX57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FX57,Lookups!$DH$3:$DU$53,13)*FY$48,0)","v":0},{"$f":"IF((FX57<111),IF(FX57<71,FZ56+FY$48*VLOOKUP(FX56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FX56,Lookups!$DH$3:$DU$53,2)+IF(FX57<64,FY$48*VLOOKUP(FX56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FX56,Lookups!$DH$3:$DU$53,13,0))-FZ56*VLOOKUP(FX56,Lookups!$A$3:$O$93,15),FZ56-FZ56*VLOOKUP(FX56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FX57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,FX$2+2),0)","v":32581.571498502024},45,{"$f":"IF(VLOOKUP(GB57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GB57,Lookups!$DH$3:$DU$53,13)*GC$49,0)","v":0},{"$f":"IF((GB57<111),IF(GB57<71,GD56+GC$49*VLOOKUP(GB56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GB56,Lookups!$DH$3:$DU$53,2)+IF(GB57<64,GC$49*VLOOKUP(GB56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GB56,Lookups!$DH$3:$DU$53,13,0))-GD56*VLOOKUP(GB56,Lookups!$A$3:$O$93,15),GD56-GD56*VLOOKUP(GB56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GB57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,GB$2+2),0)","v":35602.67079773041},44,{"$f":"IF(VLOOKUP(GF57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GF57,Lookups!$DH$3:$DU$53,13)*GG$50,0)","v":0},{"$f":"IF((GF57<111),IF(GF57<71,GH56+GG$50*VLOOKUP(GF56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GF56,Lookups!$DH$3:$DU$53,2)+IF(GF57<64,GG$50*VLOOKUP(GF56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GF56,Lookups!$DH$3:$DU$53,13,0))-GH56*VLOOKUP(GF56,Lookups!$A$3:$O$93,15),GH56-GH56*VLOOKUP(GF56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GF57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,GF$2+2),0)","v":38656.044560039016},43,{"$f":"IF(VLOOKUP(GJ57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GJ57,Lookups!$DH$3:$DU$53,13)*GK$51,0)","v":0},{"$f":"IF((GJ57<111),IF(GJ57<71,GL56+GK$51*VLOOKUP(GJ56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GJ56,Lookups!$DH$3:$DU$53,2)+IF(GJ57<64,GK$51*VLOOKUP(GJ56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GJ56,Lookups!$DH$3:$DU$53,13,0))-GL56*VLOOKUP(GJ56,Lookups!$A$3:$O$93,15),GL56-GL56*VLOOKUP(GJ56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GJ57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,GJ$2+2),0)","v":41664.018818932484},42,{"$f":"IF(VLOOKUP(GN57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GN57,Lookups!$DH$3:$DU$53,13)*GO$52,0)","v":0},{"$f":"IF((GN57<111),IF(GN57<71,GP56+GO$52*VLOOKUP(GN56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GN56,Lookups!$DH$3:$DU$53,2)+IF(GN57<64,GO$52*VLOOKUP(GN56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GN56,Lookups!$DH$3:$DU$53,13,0))-GP56*VLOOKUP(GN56,Lookups!$A$3:$O$93,15),GP56-GP56*VLOOKUP(GN56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GN57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,GN$2+2),0)","v":44610.376208104986},41,{"$f":"IF(VLOOKUP(GR57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GR57,Lookups!$DH$3:$DU$53,13)*GS$53,0)","v":0},{"$f":"IF((GR57<111),IF(GR57<71,GT56+GS$53*VLOOKUP(GR56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GR56,Lookups!$DH$3:$DU$53,2)+IF(GR57<64,GS$53*VLOOKUP(GR56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GR56,Lookups!$DH$3:$DU$53,13,0))-GT56*VLOOKUP(GR56,Lookups!$A$3:$O$93,15),GT56-GT56*VLOOKUP(GR56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GR57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,GR$2+2),0)","v":42697.958071634494},40,{"$f":"IF(VLOOKUP(GV57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GV57,Lookups!$DH$3:$DU$53,13)*GW$54,0)","v":0},{"$f":"IF((GV57<111),IF(GV57<71,GX56+GW$54*VLOOKUP(GV56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GV56,Lookups!$DH$3:$DU$53,2)+IF(GV57<64,GW$54*VLOOKUP(GV56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GV56,Lookups!$DH$3:$DU$53,13,0))-GX56*VLOOKUP(GV56,Lookups!$A$3:$O$93,15),GX56-GX56*VLOOKUP(GV56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GV57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,GV$2+2),0)","v":40906.2187098781},39,{"$f":"IF(VLOOKUP(GZ57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GZ57,Lookups!$DH$3:$DU$53,13)*HA$55,0)","v":0},{"$f":"IF((GZ57<111),IF(GZ57<71,HB56+HA$55*VLOOKUP(GZ56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GZ56,Lookups!$DH$3:$DU$53,2)+IF(GZ57<64,HA$55*VLOOKUP(GZ56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GZ56,Lookups!$DH$3:$DU$53,13,0))-HB56*VLOOKUP(GZ56,Lookups!$A$3:$O$93,15),HB56-HB56*VLOOKUP(GZ56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GZ57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,GZ$2+2),0)","v":39268.838835385723},{"$f":"1+HD56","v":38},{"$f":"IF(VLOOKUP(HD57,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HD57,Lookups!$DH$3:$DU$53,13)*HE$56,0)","v":0},{"$f":"IF((HD57<111),IF(HD57<71,HF56+HE$56*VLOOKUP(HD56,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HD56,Lookups!$DH$3:$DU$53,2)+IF(HD57<64,HE$56*VLOOKUP(HD56,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HD56,Lookups!$DH$3:$DU$53,13,0))-HF56*VLOOKUP(HD56,Lookups!$A$3:$O$93,15),HF56-HF56*VLOOKUP(HD56,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HD57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,HD$2+2),0)","v":37778.178324280503},37,0,0,{"$f":"IF(HH57<111,VLOOKUP($C57,Lookups!$T$3:$DG$93,HH$2+2),0)","v":36426.951305590854},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E58,I58,M58,Q58,U58,Y58,AC58,AG58,AK58,AO58,AS58,AW58,BA58,BE58,BI58,BM58,BQ58,BU58,BY58,CC58,CG58,CK58,CO58,CS58,CW58,DA58,DE58,DI58,DM58,DQ58)+SUM(DU58,DY58,EC58,EG58,EK58,EO58,ES58,EW58,FA58,FE58)+'Amort-Proj'!Q58+SUM(FI58,FM58,FQ58,FU58,FY58,GC58,GG58,GK58,GO58,GS58,GW58,HA58,HE58,HI58)+SUM(HM58,HQ58,HU58,HY58,IC58,IG58,IK58,IO58,IS58)","v":0},{"$error":"#DIV/0!"},2070,91,{"$f":"IF(VLOOKUP(D58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D58,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D58<111),IF(D58<71,F57+E$4*VLOOKUP(D57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D57,Lookups!$DH$3:$DU$53,2)+IF(D58<64,E$4*VLOOKUP(D57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D57,Lookups!$DH$3:$DU$53,13,0))-F57*VLOOKUP(D57,Lookups!$A$3:$O$93,15),F57-F57*VLOOKUP(D57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,D$2+2),0)","v":65674.879175117923},90,{"$f":"IF(VLOOKUP(H58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H58,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H58<111),IF(H58<71,J57+I$5*VLOOKUP(H57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H57,Lookups!$DH$3:$DU$53,2)+IF(H58<64,I$5*VLOOKUP(H57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H57,Lookups!$DH$3:$DU$53,13,0))-J57*VLOOKUP(H57,Lookups!$A$3:$O$93,15),J57-J57*VLOOKUP(H57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,H$2+2),0)","v":67478.450667616387},89,{"$f":"IF(VLOOKUP(L58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L58,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L58<111),IF(L58<71,N57+M$6*VLOOKUP(L57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L57,Lookups!$DH$3:$DU$53,2)+IF(L58<64,M$6*VLOOKUP(L57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L57,Lookups!$DH$3:$DU$53,13,0))-N57*VLOOKUP(L57,Lookups!$A$3:$O$93,15),N57-N57*VLOOKUP(L57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,L$2+2),0)","v":69331.552059056572},88,{"$f":"IF(VLOOKUP(P58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P58,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P58<111),IF(P58<71,R57+Q$7*VLOOKUP(P57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P57,Lookups!$DH$3:$DU$53,2)+IF(P58<64,Q$7*VLOOKUP(P57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P57,Lookups!$DH$3:$DU$53,13,0))-R57*VLOOKUP(P57,Lookups!$A$3:$O$93,15),R57-R57*VLOOKUP(P57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,P$2+2),0)","v":68616.03580229776},87,{"$f":"IF(VLOOKUP(T58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T58,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T58<111),IF(T58<71,V57+U$8*VLOOKUP(T57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T57,Lookups!$DH$3:$DU$53,2)+IF(T58<64,U$8*VLOOKUP(T57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T57,Lookups!$DH$3:$DU$53,13,0))-V57*VLOOKUP(T57,Lookups!$A$3:$O$93,15),V57-V57*VLOOKUP(T57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,T$2+2),0)","v":67905.296069051008},86,{"$f":"IF(VLOOKUP(X58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X58,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X58<111),IF(X58<71,Z57+Y$9*VLOOKUP(X57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X57,Lookups!$DH$3:$DU$53,2)+IF(X58<64,Y$9*VLOOKUP(X57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X57,Lookups!$DH$3:$DU$53,13,0))-Z57*VLOOKUP(X57,Lookups!$A$3:$O$93,15),Z57-Z57*VLOOKUP(X57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,X$2+2),0)","v":67199.30156506224},85,{"$f":"IF(VLOOKUP(AB58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB58,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB58<111),IF(AB58<71,AD57+AC$10*VLOOKUP(AB57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB57,Lookups!$DH$3:$DU$53,2)+IF(AB58<64,AC$10*VLOOKUP(AB57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB57,Lookups!$DH$3:$DU$53,13,0))-AD57*VLOOKUP(AB57,Lookups!$A$3:$O$93,15),AD57-AD57*VLOOKUP(AB57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,AB$2+2),0)","v":66561.052505231986},84,{"$f":"IF(VLOOKUP(AF58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF58,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF58<111),IF(AF58<71,AH57+AG$11*VLOOKUP(AF57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF57,Lookups!$DH$3:$DU$53,2)+IF(AF58<64,AG$11*VLOOKUP(AF57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF57,Lookups!$DH$3:$DU$53,13,0))-AH57*VLOOKUP(AF57,Lookups!$A$3:$O$93,15),AH57-AH57*VLOOKUP(AF57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,AF$2+2),0)","v":65926.225269262097},83,{"$f":"IF(VLOOKUP(AJ58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ58,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ58<111),IF(AJ58<71,AL57+AK$12*VLOOKUP(AJ57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ57,Lookups!$DH$3:$DU$53,2)+IF(AJ58<64,AK$12*VLOOKUP(AJ57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ57,Lookups!$DH$3:$DU$53,13,0))-AL57*VLOOKUP(AJ57,Lookups!$A$3:$O$93,15),AL57-AL57*VLOOKUP(AJ57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":65356.632805004912},82,{"$f":"IF(VLOOKUP(AN58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN58,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN58<111),IF(AN58<71,AP57+AO$13*VLOOKUP(AN57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN57,Lookups!$DH$3:$DU$53,2)+IF(AN58<64,AO$13*VLOOKUP(AN57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN57,Lookups!$DH$3:$DU$53,13,0))-AP57*VLOOKUP(AN57,Lookups!$A$3:$O$93,15),AP57-AP57*VLOOKUP(AN57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,AN$2+2),0)","v":64789.292295514315},81,{"$f":"IF(VLOOKUP(AR58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR58,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR58<111),IF(AR58<71,AT57+AS$14*VLOOKUP(AR57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR57,Lookups!$DH$3:$DU$53,2)+IF(AR58<64,AS$14*VLOOKUP(AR57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR57,Lookups!$DH$3:$DU$53,13,0))-AT57*VLOOKUP(AR57,Lookups!$A$3:$O$93,15),AT57-AT57*VLOOKUP(AR57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,AR$2+2),0)","v":63431.800613119223},80,{"$f":"IF(VLOOKUP(AV58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV58,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV58<111),IF(AV58<71,AX57+AW$15*VLOOKUP(AV57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV57,Lookups!$DH$3:$DU$53,2)+IF(AV58<64,AW$15*VLOOKUP(AV57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV57,Lookups!$DH$3:$DU$53,13,0))-AX57*VLOOKUP(AV57,Lookups!$A$3:$O$93,15),AX57-AX57*VLOOKUP(AV57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,AV$2+2),0)","v":62088.088709760996},79,{"$f":"IF(VLOOKUP(AZ58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ58,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ58<111),IF(AZ58<71,BB57+BA$16*VLOOKUP(AZ57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ57,Lookups!$DH$3:$DU$53,2)+IF(AZ58<64,BA$16*VLOOKUP(AZ57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ57,Lookups!$DH$3:$DU$53,13,0))-BB57*VLOOKUP(AZ57,Lookups!$A$3:$O$93,15),BB57-BB57*VLOOKUP(AZ57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":60758.007902638004},78,{"$f":"IF(VLOOKUP(BD58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD58,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD58<111),IF(BD58<71,BF57+BE$17*VLOOKUP(BD57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD57,Lookups!$DH$3:$DU$53,2)+IF(BD58<64,BE$17*VLOOKUP(BD57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD57,Lookups!$DH$3:$DU$53,13,0))-BF57*VLOOKUP(BD57,Lookups!$A$3:$O$93,15),BF57-BF57*VLOOKUP(BD57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,BD$2+2),0)","v":59441.411122494719},77,{"$f":"IF(VLOOKUP(BH58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH58,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH58<111),IF(BH58<71,BJ57+BI$18*VLOOKUP(BH57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH57,Lookups!$DH$3:$DU$53,2)+IF(BH58<64,BI$18*VLOOKUP(BH57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH57,Lookups!$DH$3:$DU$53,13,0))-BJ57*VLOOKUP(BH57,Lookups!$A$3:$O$93,15),BJ57-BJ57*VLOOKUP(BH57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,BH$2+2),0)","v":58138.15289593648},76,{"$f":"IF(VLOOKUP(BL58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL58,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL58<111),IF(BL58<71,BN57+BM$19*VLOOKUP(BL57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL57,Lookups!$DH$3:$DU$53,2)+IF(BL58<64,BM$19*VLOOKUP(BL57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL57,Lookups!$DH$3:$DU$53,13,0))-BN57*VLOOKUP(BL57,Lookups!$A$3:$O$93,15),BN57-BN57*VLOOKUP(BL57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,BL$2+2),0)","v":55951.356240956782},75,{"$f":"IF(VLOOKUP(BP58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP58,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP58<111),IF(BP58<71,BR57+BQ$20*VLOOKUP(BP57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP57,Lookups!$DH$3:$DU$53,2)+IF(BP58<64,BQ$20*VLOOKUP(BP57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP57,Lookups!$DH$3:$DU$53,13,0))-BR57*VLOOKUP(BP57,Lookups!$A$3:$O$93,15),BR57-BR57*VLOOKUP(BP57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,BP$2+2),0)","v":53803.576533386244},74,{"$f":"IF(VLOOKUP(BT58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT58,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT58<111),IF(BT58<71,BV57+BU$21*VLOOKUP(BT57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT57,Lookups!$DH$3:$DU$53,2)+IF(BT58<64,BU$21*VLOOKUP(BT57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT57,Lookups!$DH$3:$DU$53,13,0))-BV57*VLOOKUP(BT57,Lookups!$A$3:$O$93,15),BV57-BV57*VLOOKUP(BT57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,BT$2+2),0)","v":51645.183055393609},73,{"$f":"IF(VLOOKUP(BX58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX58,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX58<111),IF(BX58<71,BZ57+BY$22*VLOOKUP(BX57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX57,Lookups!$DH$3:$DU$53,2)+IF(BX58<64,BY$22*VLOOKUP(BX57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX57,Lookups!$DH$3:$DU$53,13,0))-BZ57*VLOOKUP(BX57,Lookups!$A$3:$O$93,15),BZ57-BZ57*VLOOKUP(BX57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,BX$2+2),0)","v":49528.336263494464},72,{"$f":"IF(VLOOKUP(CB58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB58,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB58<111),IF(CB58<71,CD57+CC$23*VLOOKUP(CB57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB57,Lookups!$DH$3:$DU$53,2)+IF(CB58<64,CC$23*VLOOKUP(CB57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB57,Lookups!$DH$3:$DU$53,13,0))-CD57*VLOOKUP(CB57,Lookups!$A$3:$O$93,15),CD57-CD57*VLOOKUP(CB57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,CB$2+2),0)","v":47452.228541257362},71,{"$f":"IF(VLOOKUP(CF58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF58,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF58<111),IF(CF58<71,CH57+CG$24*VLOOKUP(CF57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF57,Lookups!$DH$3:$DU$53,2)+IF(CF58<64,CG$24*VLOOKUP(CF57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF57,Lookups!$DH$3:$DU$53,13,0))-CH57*VLOOKUP(CF57,Lookups!$A$3:$O$93,15),CH57-CH57*VLOOKUP(CF57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,CF$2+2),0)","v":44807.5458384749},70,{"$f":"IF(VLOOKUP(CJ58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ58,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ58<111),IF(CJ58<71,CL57+CK$25*VLOOKUP(CJ57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ57,Lookups!$DH$3:$DU$53,2)+IF(CJ58<64,CK$25*VLOOKUP(CJ57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ57,Lookups!$DH$3:$DU$53,13,0))-CL57*VLOOKUP(CJ57,Lookups!$A$3:$O$93,15),CL57-CL57*VLOOKUP(CJ57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":42228.574065230627},69,{"$f":"IF(VLOOKUP(CN58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN58,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN58<111),IF(CN58<71,CP57+CO$26*VLOOKUP(CN57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN57,Lookups!$DH$3:$DU$53,2)+IF(CN58<64,CO$26*VLOOKUP(CN57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN57,Lookups!$DH$3:$DU$53,13,0))-CP57*VLOOKUP(CN57,Lookups!$A$3:$O$93,15),CP57-CP57*VLOOKUP(CN57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,CN$2+2),0)","v":39713.67325372732},68,{"$f":"IF(VLOOKUP(CR58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR58,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR58<111),IF(CR58<71,CT57+CS$27*VLOOKUP(CR57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR57,Lookups!$DH$3:$DU$53,2)+IF(CR58<64,CS$27*VLOOKUP(CR57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR57,Lookups!$DH$3:$DU$53,13,0))-CT57*VLOOKUP(CR57,Lookups!$A$3:$O$93,15),CT57-CT57*VLOOKUP(CR57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,CR$2+2),0)","v":37261.24454372465},67,{"$f":"IF(VLOOKUP(CV58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV58,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV58<111),IF(CV58<71,CX57+CW$28*VLOOKUP(CV57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV57,Lookups!$DH$3:$DU$53,2)+IF(CV58<64,CW$28*VLOOKUP(CV57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV57,Lookups!$DH$3:$DU$53,13,0))-CX57*VLOOKUP(CV57,Lookups!$A$3:$O$93,15),CX57-CX57*VLOOKUP(CV57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,CV$2+2),0)","v":34836.770991691883},66,{"$f":"IF(VLOOKUP(CZ58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ58,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ58<111),IF(CZ58<71,DB57+DA$29*VLOOKUP(CZ57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ57,Lookups!$DH$3:$DU$53,2)+IF(CZ58<64,DA$29*VLOOKUP(CZ57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ57,Lookups!$DH$3:$DU$53,13,0))-DB57*VLOOKUP(CZ57,Lookups!$A$3:$O$93,15),DB57-DB57*VLOOKUP(CZ57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":32476.128646267203},65,{"$f":"IF(VLOOKUP(DD58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD58,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD58<111),IF(DD58<71,DF57+DE$30*VLOOKUP(DD57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD57,Lookups!$DH$3:$DU$53,2)+IF(DD58<64,DE$30*VLOOKUP(DD57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD57,Lookups!$DH$3:$DU$53,13,0))-DF57*VLOOKUP(DD57,Lookups!$A$3:$O$93,15),DF57-DF57*VLOOKUP(DD57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,DD$2+2),0)","v":30177.665533084371},64,{"$f":"IF(VLOOKUP(DH58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH58,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH58<111),IF(DH58<71,DJ57+DI$31*VLOOKUP(DH57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH57,Lookups!$DH$3:$DU$53,2)+IF(DH58<64,DI$31*VLOOKUP(DH57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH57,Lookups!$DH$3:$DU$53,13,0))-DJ57*VLOOKUP(DH57,Lookups!$A$3:$O$93,15),DJ57-DJ57*VLOOKUP(DH57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,DH$2+2),0)","v":139996.9966182959},63,{"$f":"IF(VLOOKUP(DL58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL58,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL58<111),IF(DL58<71,DN57+DM$32*VLOOKUP(DL57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL57,Lookups!$DH$3:$DU$53,2)+IF(DL58<64,DM$32*VLOOKUP(DL57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL57,Lookups!$DH$3:$DU$53,13,0))-DN57*VLOOKUP(DL57,Lookups!$A$3:$O$93,15),DN57-DN57*VLOOKUP(DL57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,DL$2+2),0)","v":122090.66948728169},62,{"$f":"IF(VLOOKUP(DP58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP58,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP58<111),IF(DP58<71,DR57+DQ$33*VLOOKUP(DP57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP57,Lookups!$DH$3:$DU$53,2)+IF(DP58<64,DQ$33*VLOOKUP(DP57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP57,Lookups!$DH$3:$DU$53,13,0))-DR57*VLOOKUP(DP57,Lookups!$A$3:$O$93,15),DR57-DR57*VLOOKUP(DP57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,DP$2+2),0)","v":105203.06278082536},61,{"$f":"IF(VLOOKUP(DT58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT58,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT58<111),IF(DT58<71,DV57+DU$34*VLOOKUP(DT57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT57,Lookups!$DH$3:$DU$53,2)+IF(DT58<64,DU$34*VLOOKUP(DT57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT57,Lookups!$DH$3:$DU$53,13,0))-DV57*VLOOKUP(DT57,Lookups!$A$3:$O$93,15),DV57-DV57*VLOOKUP(DT57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,DT$2+2),0)","v":94237.667418861849},60,{"$f":"IF(VLOOKUP(DX58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX58,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX58<111),IF(DX58<71,DZ57+DY$35*VLOOKUP(DX57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX57,Lookups!$DH$3:$DU$53,2)+IF(DX58<64,DY$35*VLOOKUP(DX57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX57,Lookups!$DH$3:$DU$53,13,0))-DZ57*VLOOKUP(DX57,Lookups!$A$3:$O$93,15),DZ57-DZ57*VLOOKUP(DX57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,DX$2+2),0)","v":83775.707108141971},59,{"$f":"IF(VLOOKUP(EB58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB58,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB58<111),IF(EB58<71,ED57+EC$36*VLOOKUP(EB57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB57,Lookups!$DH$3:$DU$53,2)+IF(EB58<64,EC$36*VLOOKUP(EB57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB57,Lookups!$DH$3:$DU$53,13,0))-ED57*VLOOKUP(EB57,Lookups!$A$3:$O$93,15),ED57-ED57*VLOOKUP(EB57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,EB$2+2),0)","v":73794.949381568105},58,{"$f":"IF(VLOOKUP(EF58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF58,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF58<111),IF(EF58<71,EH57+EG$37*VLOOKUP(EF57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF57,Lookups!$DH$3:$DU$53,2)+IF(EF58<64,EG$37*VLOOKUP(EF57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF57,Lookups!$DH$3:$DU$53,13,0))-EH57*VLOOKUP(EF57,Lookups!$A$3:$O$93,15),EH57-EH57*VLOOKUP(EF57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,EF$2+2),0)","v":64274.145970133635},57,{"$f":"IF(VLOOKUP(EJ58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ58,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ58<111),IF(EJ58<71,EL57+EK$38*VLOOKUP(EJ57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ57,Lookups!$DH$3:$DU$53,2)+IF(EJ58<64,EK$38*VLOOKUP(EJ57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ57,Lookups!$DH$3:$DU$53,13,0))-EL57*VLOOKUP(EJ57,Lookups!$A$3:$O$93,15),EL57-EL57*VLOOKUP(EJ57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":55192.988989430341},56,{"$f":"IF(VLOOKUP(EN58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN58,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN58<111),IF(EN58<71,EP57+EO$39*VLOOKUP(EN57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN57,Lookups!$DH$3:$DU$53,2)+IF(EN58<64,EO$39*VLOOKUP(EN57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN57,Lookups!$DH$3:$DU$53,13,0))-EP57*VLOOKUP(EN57,Lookups!$A$3:$O$93,15),EP57-EP57*VLOOKUP(EN57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,EN$2+2),0)","v":49172.209600983464},55,{"$f":"IF(VLOOKUP(ER58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER58,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER58<111),IF(ER58<71,ET57+ES$40*VLOOKUP(ER57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER57,Lookups!$DH$3:$DU$53,2)+IF(ER58<64,ES$40*VLOOKUP(ER57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER57,Lookups!$DH$3:$DU$53,13,0))-ET57*VLOOKUP(ER57,Lookups!$A$3:$O$93,15),ET57-ET57*VLOOKUP(ER57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,ER$2+2),0)","v":43372.792911952776},54,{"$f":"IF(VLOOKUP(EV58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV58,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV58<111),IF(EV58<71,EX57+EW$41*VLOOKUP(EV57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV57,Lookups!$DH$3:$DU$53,2)+IF(EV58<64,EW$41*VLOOKUP(EV57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV57,Lookups!$DH$3:$DU$53,13,0))-EX57*VLOOKUP(EV57,Lookups!$A$3:$O$93,15),EX57-EX57*VLOOKUP(EV57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,EV$2+2),0)","v":37786.966366703731},53,{"$f":"IF(VLOOKUP(EZ58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ58,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ58<111),IF(EZ58<71,FB57+FA$42*VLOOKUP(EZ57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ57,Lookups!$DH$3:$DU$53,2)+IF(EZ58<64,FA$42*VLOOKUP(EZ57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ57,Lookups!$DH$3:$DU$53,13,0))-FB57*VLOOKUP(EZ57,Lookups!$A$3:$O$93,15),FB57-FB57*VLOOKUP(EZ57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":32407.236164343816},52,{"$f":"IF(VLOOKUP(FD58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD58,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD58<111),IF(FD58<71,FF57+FE$43*VLOOKUP(FD57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD57,Lookups!$DH$3:$DU$53,2)+IF(FD58<64,FE$43*VLOOKUP(FD57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD57,Lookups!$DH$3:$DU$53,13,0))-FF57*VLOOKUP(FD57,Lookups!$A$3:$O$93,15),FF57-FF57*VLOOKUP(FD57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,FD$2+2),0)","v":27226.377029377447},51,{"$f":"IF(VLOOKUP(FH58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH58,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH58<111),IF(FH58<71,FJ57+FI$44*VLOOKUP(FH57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH57,Lookups!$DH$3:$DU$53,2)+IF(FH58<64,FI$44*VLOOKUP(FH57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH57,Lookups!$DH$3:$DU$53,13,0))-FJ57*VLOOKUP(FH57,Lookups!$A$3:$O$93,15),FJ57-FJ57*VLOOKUP(FH57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,FH$2+2),0)","v":28047.780079941745},50,{"$f":"IF(VLOOKUP(FL58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FL58,Lookups!$DH$3:$DU$53,13)*FM$45,0)","v":0},{"$f":"IF((FL58<111),IF(FL58<71,FN57+FM$45*VLOOKUP(FL57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FL57,Lookups!$DH$3:$DU$53,2)+IF(FL58<64,FM$45*VLOOKUP(FL57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FL57,Lookups!$DH$3:$DU$53,13,0))-FN57*VLOOKUP(FL57,Lookups!$A$3:$O$93,15),FN57-FN57*VLOOKUP(FL57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FL58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,FL$2+2),0)","v":28866.650916795406},49,{"$f":"IF(VLOOKUP(FP58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FP58,Lookups!$DH$3:$DU$53,13)*FQ$46,0)","v":0},{"$f":"IF((FP58<111),IF(FP58<71,FR57+FQ$46*VLOOKUP(FP57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FP57,Lookups!$DH$3:$DU$53,2)+IF(FP58<64,FQ$46*VLOOKUP(FP57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FP57,Lookups!$DH$3:$DU$53,13,0))-FR57*VLOOKUP(FP57,Lookups!$A$3:$O$93,15),FR57-FR57*VLOOKUP(FP57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FP58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,FP$2+2),0)","v":29683.006908033109},48,{"$f":"IF(VLOOKUP(FT58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FT58,Lookups!$DH$3:$DU$53,13)*FU$47,0)","v":0},{"$f":"IF((FT58<111),IF(FT58<71,FV57+FU$47*VLOOKUP(FT57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FT57,Lookups!$DH$3:$DU$53,2)+IF(FT58<64,FU$47*VLOOKUP(FT57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FT57,Lookups!$DH$3:$DU$53,13,0))-FV57*VLOOKUP(FT57,Lookups!$A$3:$O$93,15),FV57-FV57*VLOOKUP(FT57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FT58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,FT$2+2),0)","v":30496.865350839882},47,{"$f":"IF(VLOOKUP(FX58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FX58,Lookups!$DH$3:$DU$53,13)*FY$48,0)","v":0},{"$f":"IF((FX58<111),IF(FX58<71,FZ57+FY$48*VLOOKUP(FX57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FX57,Lookups!$DH$3:$DU$53,2)+IF(FX58<64,FY$48*VLOOKUP(FX57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FX57,Lookups!$DH$3:$DU$53,13,0))-FZ57*VLOOKUP(FX57,Lookups!$A$3:$O$93,15),FZ57-FZ57*VLOOKUP(FX57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FX58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,FX$2+2),0)","v":31278.790749872336},46,{"$f":"IF(VLOOKUP(GB58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GB58,Lookups!$DH$3:$DU$53,13)*GC$49,0)","v":0},{"$f":"IF((GB58<111),IF(GB58<71,GD57+GC$49*VLOOKUP(GB57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GB57,Lookups!$DH$3:$DU$53,2)+IF(GB58<64,GC$49*VLOOKUP(GB57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GB57,Lookups!$DH$3:$DU$53,13,0))-GD57*VLOOKUP(GB57,Lookups!$A$3:$O$93,15),GD57-GD57*VLOOKUP(GB57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GB58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,GB$2+2),0)","v":34438.72107391664},45,{"$f":"IF(VLOOKUP(GF58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GF58,Lookups!$DH$3:$DU$53,13)*GG$50,0)","v":0},{"$f":"IF((GF58<111),IF(GF58<71,GH57+GG$50*VLOOKUP(GF57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GF57,Lookups!$DH$3:$DU$53,2)+IF(GF58<64,GG$50*VLOOKUP(GF57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GF57,Lookups!$DH$3:$DU$53,13,0))-GH57*VLOOKUP(GF57,Lookups!$A$3:$O$93,15),GH57-GH57*VLOOKUP(GF57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GF58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,GF$2+2),0)","v":37632.02303320104},44,{"$f":"IF(VLOOKUP(GJ58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GJ58,Lookups!$DH$3:$DU$53,13)*GK$51,0)","v":0},{"$f":"IF((GJ58<111),IF(GJ58<71,GL57+GK$51*VLOOKUP(GJ57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GJ57,Lookups!$DH$3:$DU$53,2)+IF(GJ58<64,GK$51*VLOOKUP(GJ57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GJ57,Lookups!$DH$3:$DU$53,13,0))-GL57*VLOOKUP(GJ57,Lookups!$A$3:$O$93,15),GL57-GL57*VLOOKUP(GJ57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GJ58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,GJ$2+2),0)","v":40859.439099961237},43,{"$f":"IF(VLOOKUP(GN58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GN58,Lookups!$DH$3:$DU$53,13)*GO$52,0)","v":0},{"$f":"IF((GN58<111),IF(GN58<71,GP57+GO$52*VLOOKUP(GN57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GN57,Lookups!$DH$3:$DU$53,2)+IF(GN58<64,GO$52*VLOOKUP(GN57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GN57,Lookups!$DH$3:$DU$53,13,0))-GP57*VLOOKUP(GN57,Lookups!$A$3:$O$93,15),GP57-GP57*VLOOKUP(GN57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GN58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,GN$2+2),0)","v":44038.867891611633},42,{"$f":"IF(VLOOKUP(GR58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GR58,Lookups!$DH$3:$DU$53,13)*GS$53,0)","v":0},{"$f":"IF((GR58<111),IF(GR58<71,GT57+GS$53*VLOOKUP(GR57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GR57,Lookups!$DH$3:$DU$53,2)+IF(GR58<64,GS$53*VLOOKUP(GR57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GR57,Lookups!$DH$3:$DU$53,13,0))-GT57*VLOOKUP(GR57,Lookups!$A$3:$O$93,15),GT57-GT57*VLOOKUP(GR57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GR58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,GR$2+2),0)","v":47153.167651966971},41,{"$f":"IF(VLOOKUP(GV58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GV58,Lookups!$DH$3:$DU$53,13)*GW$54,0)","v":0},{"$f":"IF((GV58<111),IF(GV58<71,GX57+GW$54*VLOOKUP(GV57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GV57,Lookups!$DH$3:$DU$53,2)+IF(GV58<64,GW$54*VLOOKUP(GV57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GV57,Lookups!$DH$3:$DU$53,13,0))-GX57*VLOOKUP(GV57,Lookups!$A$3:$O$93,15),GX57-GX57*VLOOKUP(GV57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GV58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,GV$2+2),0)","v":45131.741681717656},40,{"$f":"IF(VLOOKUP(GZ58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GZ58,Lookups!$DH$3:$DU$53,13)*HA$55,0)","v":0},{"$f":"IF((GZ58<111),IF(GZ58<71,HB57+HA$55*VLOOKUP(GZ57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GZ57,Lookups!$DH$3:$DU$53,2)+IF(GZ58<64,HA$55*VLOOKUP(GZ57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GZ57,Lookups!$DH$3:$DU$53,13,0))-HB57*VLOOKUP(GZ57,Lookups!$A$3:$O$93,15),HB57-HB57*VLOOKUP(GZ57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GZ58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,GZ$2+2),0)","v":43237.873176341149},39,{"$f":"IF(VLOOKUP(HD58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HD58,Lookups!$DH$3:$DU$53,13)*HE$56,0)","v":0},{"$f":"IF((HD58<111),IF(HD58<71,HF57+HE$56*VLOOKUP(HD57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HD57,Lookups!$DH$3:$DU$53,2)+IF(HD58<64,HE$56*VLOOKUP(HD57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HD57,Lookups!$DH$3:$DU$53,13,0))-HF57*VLOOKUP(HD57,Lookups!$A$3:$O$93,15),HF57-HF57*VLOOKUP(HD57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HD58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,HD$2+2),0)","v":41507.162649002705},{"$f":"1+HH57","v":38},{"$f":"IF(VLOOKUP(HH58,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HH58,Lookups!$DH$3:$DU$53,13)*HI$57,0)","v":0},{"$f":"IF((HH58<111),IF(HH58<71,HJ57+HI$58*VLOOKUP(HH57,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HH57,Lookups!$DH$3:$DU$53,2)+IF(HH58<64,HI$58*VLOOKUP(HH57,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HH57,Lookups!$DH$3:$DU$53,13,0))-HJ57*VLOOKUP(HH57,Lookups!$A$3:$O$93,15),HJ57-HJ57*VLOOKUP(HH57,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HH58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,HH$2+2),0)","v":39931.53448876449},37,0,0,{"$f":"IF(HL58<111,VLOOKUP($C58,Lookups!$T$3:$DG$93,HL$2+2),0)","v":38503.287530009533},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E59,I59,M59,Q59,U59,Y59,AC59,AG59,AK59,AO59,AS59,AW59,BA59,BE59,BI59,BM59,BQ59,BU59,BY59,CC59,CG59,CK59,CO59,CS59,CW59,DA59,DE59,DI59,DM59,DQ59)+SUM(DU59,DY59,EC59,EG59,EK59,EO59,ES59,EW59,FA59,FE59)+'Amort-Proj'!Q59+SUM(FI59,FM59,FQ59,FU59,FY59,GC59,GG59,GK59,GO59,GS59,GW59,HA59,HE59,HI59)+SUM(HM59,HQ59,HU59,HY59,IC59,IG59,IK59,IO59,IS59)","v":0},{"$error":"#DIV/0!"},2071,92,{"$f":"IF(VLOOKUP(D59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D59,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D59<111),IF(D59<71,F58+E$4*VLOOKUP(D58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D58,Lookups!$DH$3:$DU$53,2)+IF(D59<64,E$4*VLOOKUP(D58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D58,Lookups!$DH$3:$DU$53,13,0))-F58*VLOOKUP(D58,Lookups!$A$3:$O$93,15),F58-F58*VLOOKUP(D58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,D$2+2),0)","v":69352.672408924554},91,{"$f":"IF(VLOOKUP(H59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H59,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H59<111),IF(H59<71,J58+I$5*VLOOKUP(H58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H58,Lookups!$DH$3:$DU$53,2)+IF(H59<64,I$5*VLOOKUP(H58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H58,Lookups!$DH$3:$DU$53,13,0))-J58*VLOOKUP(H58,Lookups!$A$3:$O$93,15),J58-J58*VLOOKUP(H58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,H$2+2),0)","v":71257.24390500295},90,{"$f":"IF(VLOOKUP(L59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L59,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L59<111),IF(L59<71,N58+M$6*VLOOKUP(L58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L58,Lookups!$DH$3:$DU$53,2)+IF(L59<64,M$6*VLOOKUP(L58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L58,Lookups!$DH$3:$DU$53,13,0))-N58*VLOOKUP(L58,Lookups!$A$3:$O$93,15),N58-N58*VLOOKUP(L58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,L$2+2),0)","v":73214.118974363781},89,{"$f":"IF(VLOOKUP(P59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P59,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P59<111),IF(P59<71,R58+Q$7*VLOOKUP(P58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P58,Lookups!$DH$3:$DU$53,2)+IF(P59<64,Q$7*VLOOKUP(P58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P58,Lookups!$DH$3:$DU$53,13,0))-R58*VLOOKUP(P58,Lookups!$A$3:$O$93,15),R58-R58*VLOOKUP(P58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,P$2+2),0)","v":73144.787422304682},88,{"$f":"IF(VLOOKUP(T59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T59,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T59<111),IF(T59<71,V58+U$8*VLOOKUP(T58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T58,Lookups!$DH$3:$DU$53,2)+IF(T59<64,U$8*VLOOKUP(T58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T58,Lookups!$DH$3:$DU$53,13,0))-V58*VLOOKUP(T58,Lookups!$A$3:$O$93,15),V58-V58*VLOOKUP(T58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,T$2+2),0)","v":72389.917771424138},87,{"$f":"IF(VLOOKUP(X59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X59,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X59<111),IF(X59<71,Z58+Y$9*VLOOKUP(X58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X58,Lookups!$DH$3:$DU$53,2)+IF(X59<64,Y$9*VLOOKUP(X58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X58,Lookups!$DH$3:$DU$53,13,0))-Z58*VLOOKUP(X58,Lookups!$A$3:$O$93,15),Z58-Z58*VLOOKUP(X58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,X$2+2),0)","v":71640.087352848815},86,{"$f":"IF(VLOOKUP(AB59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB59,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB59<111),IF(AB59<71,AD58+AC$10*VLOOKUP(AB58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB58,Lookups!$DH$3:$DU$53,2)+IF(AB59<64,AC$10*VLOOKUP(AB58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB58,Lookups!$DH$3:$DU$53,13,0))-AD58*VLOOKUP(AB58,Lookups!$A$3:$O$93,15),AD58-AD58*VLOOKUP(AB58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,AB$2+2),0)","v":70962.462452705731},85,{"$f":"IF(VLOOKUP(AF59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF59,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF59<111),IF(AF59<71,AH58+AG$11*VLOOKUP(AF58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF58,Lookups!$DH$3:$DU$53,2)+IF(AF59<64,AG$11*VLOOKUP(AF58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF58,Lookups!$DH$3:$DU$53,13,0))-AH58*VLOOKUP(AF58,Lookups!$A$3:$O$93,15),AH58-AH58*VLOOKUP(AF58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,AF$2+2),0)","v":70288.471445524978},84,{"$f":"IF(VLOOKUP(AJ59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ59,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ59<111),IF(AJ59<71,AL58+AK$12*VLOOKUP(AJ58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ58,Lookups!$DH$3:$DU$53,2)+IF(AJ59<64,AK$12*VLOOKUP(AJ58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ58,Lookups!$DH$3:$DU$53,13,0))-AL58*VLOOKUP(AJ58,Lookups!$A$3:$O$93,15),AL58-AL58*VLOOKUP(AJ58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":69684.020109610035},83,{"$f":"IF(VLOOKUP(AN59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN59,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN59<111),IF(AN59<71,AP58+AO$13*VLOOKUP(AN58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN58,Lookups!$DH$3:$DU$53,2)+IF(AN59<64,AO$13*VLOOKUP(AN58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN58,Lookups!$DH$3:$DU$53,13,0))-AP58*VLOOKUP(AN58,Lookups!$A$3:$O$93,15),AP58-AP58*VLOOKUP(AN58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,AN$2+2),0)","v":69081.960874890196},82,{"$f":"IF(VLOOKUP(AR59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR59,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR59<111),IF(AR59<71,AT58+AS$14*VLOOKUP(AR58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR58,Lookups!$DH$3:$DU$53,2)+IF(AR59<64,AS$14*VLOOKUP(AR58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR58,Lookups!$DH$3:$DU$53,13,0))-AT58*VLOOKUP(AR58,Lookups!$A$3:$O$93,15),AT58-AT58*VLOOKUP(AR58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,AR$2+2),0)","v":68482.281956358624},81,{"$f":"IF(VLOOKUP(AV59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV59,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV59<111),IF(AV59<71,AX58+AW$15*VLOOKUP(AV58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV58,Lookups!$DH$3:$DU$53,2)+IF(AV59<64,AW$15*VLOOKUP(AV58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV58,Lookups!$DH$3:$DU$53,13,0))-AX58*VLOOKUP(AV58,Lookups!$A$3:$O$93,15),AX58-AX58*VLOOKUP(AV58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,AV$2+2),0)","v":67047.413248067009},80,{"$f":"IF(VLOOKUP(AZ59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ59,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ59<111),IF(AZ59<71,BB58+BA$16*VLOOKUP(AZ58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ58,Lookups!$DH$3:$DU$53,2)+IF(AZ59<64,BA$16*VLOOKUP(AZ58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ58,Lookups!$DH$3:$DU$53,13,0))-BB58*VLOOKUP(AZ58,Lookups!$A$3:$O$93,15),BB58-BB58*VLOOKUP(AZ58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":65627.109766217371},79,{"$f":"IF(VLOOKUP(BD59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD59,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD59<111),IF(BD59<71,BF58+BE$17*VLOOKUP(BD58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD58,Lookups!$DH$3:$DU$53,2)+IF(BD59<64,BE$17*VLOOKUP(BD58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD58,Lookups!$DH$3:$DU$53,13,0))-BF58*VLOOKUP(BD58,Lookups!$A$3:$O$93,15),BF58-BF58*VLOOKUP(BD58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,BD$2+2),0)","v":64221.21435308837},78,{"$f":"IF(VLOOKUP(BH59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH59,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH59<111),IF(BH59<71,BJ58+BI$18*VLOOKUP(BH58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH58,Lookups!$DH$3:$DU$53,2)+IF(BH59<64,BI$18*VLOOKUP(BH58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH58,Lookups!$DH$3:$DU$53,13,0))-BJ58*VLOOKUP(BH58,Lookups!$A$3:$O$93,15),BJ58-BJ58*VLOOKUP(BH58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,BH$2+2),0)","v":62829.571556476913},77,{"$f":"IF(VLOOKUP(BL59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL59,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL59<111),IF(BL59<71,BN58+BM$19*VLOOKUP(BL58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL58,Lookups!$DH$3:$DU$53,2)+IF(BL59<64,BM$19*VLOOKUP(BL58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL58,Lookups!$DH$3:$DU$53,13,0))-BN58*VLOOKUP(BL58,Lookups!$A$3:$O$93,15),BN58-BN58*VLOOKUP(BL58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,BL$2+2),0)","v":61452.027611004858},76,{"$f":"IF(VLOOKUP(BP59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP59,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP59<111),IF(BP59<71,BR58+BQ$20*VLOOKUP(BP58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP58,Lookups!$DH$3:$DU$53,2)+IF(BP59<64,BQ$20*VLOOKUP(BP58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP58,Lookups!$DH$3:$DU$53,13,0))-BR58*VLOOKUP(BP58,Lookups!$A$3:$O$93,15),BR58-BR58*VLOOKUP(BP58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,BP$2+2),0)","v":59140.583546691312},75,{"$f":"IF(VLOOKUP(BT59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT59,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT59<111),IF(BT59<71,BV58+BU$21*VLOOKUP(BT58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT58,Lookups!$DH$3:$DU$53,2)+IF(BT59<64,BU$21*VLOOKUP(BT58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT58,Lookups!$DH$3:$DU$53,13,0))-BV58*VLOOKUP(BT58,Lookups!$A$3:$O$93,15),BV58-BV58*VLOOKUP(BT58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,BT$2+2),0)","v":56870.38039578926},74,{"$f":"IF(VLOOKUP(BX59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX59,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX59<111),IF(BX59<71,BZ58+BY$22*VLOOKUP(BX58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX58,Lookups!$DH$3:$DU$53,2)+IF(BX59<64,BY$22*VLOOKUP(BX58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX58,Lookups!$DH$3:$DU$53,13,0))-BZ58*VLOOKUP(BX58,Lookups!$A$3:$O$93,15),BZ58-BZ58*VLOOKUP(BX58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,BX$2+2),0)","v":54588.958489551042},73,{"$f":"IF(VLOOKUP(CB59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB59,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB59<111),IF(CB59<71,CD58+CC$23*VLOOKUP(CB58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB58,Lookups!$DH$3:$DU$53,2)+IF(CB59<64,CC$23*VLOOKUP(CB58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB58,Lookups!$DH$3:$DU$53,13,0))-CD58*VLOOKUP(CB58,Lookups!$A$3:$O$93,15),CD58-CD58*VLOOKUP(CB58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,CB$2+2),0)","v":52351.451430513647},72,{"$f":"IF(VLOOKUP(CF59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF59,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF59<111),IF(CF59<71,CH58+CG$24*VLOOKUP(CF58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF58,Lookups!$DH$3:$DU$53,2)+IF(CF59<64,CG$24*VLOOKUP(CF58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF58,Lookups!$DH$3:$DU$53,13,0))-CH58*VLOOKUP(CF58,Lookups!$A$3:$O$93,15),CH58-CH58*VLOOKUP(CF58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,CF$2+2),0)","v":50157.005568109031},71,{"$f":"IF(VLOOKUP(CJ59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ59,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ59<111),IF(CJ59<71,CL58+CK$25*VLOOKUP(CJ58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ58,Lookups!$DH$3:$DU$53,2)+IF(CJ59<64,CK$25*VLOOKUP(CJ58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ58,Lookups!$DH$3:$DU$53,13,0))-CL58*VLOOKUP(CJ58,Lookups!$A$3:$O$93,15),CL58-CL58*VLOOKUP(CJ58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":47361.575951267965},70,{"$f":"IF(VLOOKUP(CN59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN59,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN59<111),IF(CN59<71,CP58+CO$26*VLOOKUP(CN58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN58,Lookups!$DH$3:$DU$53,2)+IF(CN59<64,CO$26*VLOOKUP(CN58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN58,Lookups!$DH$3:$DU$53,13,0))-CP58*VLOOKUP(CN58,Lookups!$A$3:$O$93,15),CP58-CP58*VLOOKUP(CN58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,CN$2+2),0)","v":44635.602786948773},69,{"$f":"IF(VLOOKUP(CR59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR59,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR59<111),IF(CR59<71,CT58+CS$27*VLOOKUP(CR58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR58,Lookups!$DH$3:$DU$53,2)+IF(CR59<64,CS$27*VLOOKUP(CR58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR58,Lookups!$DH$3:$DU$53,13,0))-CT58*VLOOKUP(CR58,Lookups!$A$3:$O$93,15),CT58-CT58*VLOOKUP(CR58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,CR$2+2),0)","v":41977.352629189772},68,{"$f":"IF(VLOOKUP(CV59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV59,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV59<111),IF(CV59<71,CX58+CW$28*VLOOKUP(CV58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV58,Lookups!$DH$3:$DU$53,2)+IF(CV59<64,CW$28*VLOOKUP(CV58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV58,Lookups!$DH$3:$DU$53,13,0))-CX58*VLOOKUP(CV58,Lookups!$A$3:$O$93,15),CX58-CX58*VLOOKUP(CV58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,CV$2+2),0)","v":39385.135482716949},67,{"$f":"IF(VLOOKUP(CZ59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ59,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ59<111),IF(CZ59<71,DB58+DA$29*VLOOKUP(CZ58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ58,Lookups!$DH$3:$DU$53,2)+IF(CZ59<64,DA$29*VLOOKUP(CZ58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ58,Lookups!$DH$3:$DU$53,13,0))-DB58*VLOOKUP(CZ58,Lookups!$A$3:$O$93,15),DB58-DB58*VLOOKUP(CZ58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":36822.46693821832},66,{"$f":"IF(VLOOKUP(DD59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD59,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD59<111),IF(DD59<71,DF58+DE$30*VLOOKUP(DD58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD58,Lookups!$DH$3:$DU$53,2)+IF(DD59<64,DE$30*VLOOKUP(DD58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD58,Lookups!$DH$3:$DU$53,13,0))-DF58*VLOOKUP(DD58,Lookups!$A$3:$O$93,15),DF58-DF58*VLOOKUP(DD58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,DD$2+2),0)","v":34327.267979104428},65,{"$f":"IF(VLOOKUP(DH59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH59,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH59<111),IF(DH59<71,DJ58+DI$31*VLOOKUP(DH58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH58,Lookups!$DH$3:$DU$53,2)+IF(DH59<64,DI$31*VLOOKUP(DH58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH58,Lookups!$DH$3:$DU$53,13,0))-DJ58*VLOOKUP(DH58,Lookups!$A$3:$O$93,15),DJ58-DJ58*VLOOKUP(DH58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,DH$2+2),0)","v":31897.792468470179},64,{"$f":"IF(VLOOKUP(DL59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL59,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL59<111),IF(DL59<71,DN58+DM$32*VLOOKUP(DL58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL58,Lookups!$DH$3:$DU$53,2)+IF(DL59<64,DM$32*VLOOKUP(DL58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL58,Lookups!$DH$3:$DU$53,13,0))-DN58*VLOOKUP(DL58,Lookups!$A$3:$O$93,15),DN58-DN58*VLOOKUP(DL58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,DL$2+2),0)","v":147976.82542553876},63,{"$f":"IF(VLOOKUP(DP59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP59,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP59<111),IF(DP59<71,DR58+DQ$33*VLOOKUP(DP58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP58,Lookups!$DH$3:$DU$53,2)+IF(DP59<64,DQ$33*VLOOKUP(DP58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP58,Lookups!$DH$3:$DU$53,13,0))-DR58*VLOOKUP(DP58,Lookups!$A$3:$O$93,15),DR58-DR58*VLOOKUP(DP58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,DP$2+2),0)","v":129049.83764805674},62,{"$f":"IF(VLOOKUP(DT59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT59,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT59<111),IF(DT59<71,DV58+DU$34*VLOOKUP(DT58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT58,Lookups!$DH$3:$DU$53,2)+IF(DT59<64,DU$34*VLOOKUP(DT58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT58,Lookups!$DH$3:$DU$53,13,0))-DV58*VLOOKUP(DT58,Lookups!$A$3:$O$93,15),DV58-DV58*VLOOKUP(DT58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,DT$2+2),0)","v":111199.6373593324},61,{"$f":"IF(VLOOKUP(DX59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX59,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX59<111),IF(DX59<71,DZ58+DY$35*VLOOKUP(DX58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX58,Lookups!$DH$3:$DU$53,2)+IF(DX59<64,DY$35*VLOOKUP(DX58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX58,Lookups!$DH$3:$DU$53,13,0))-DZ58*VLOOKUP(DX58,Lookups!$A$3:$O$93,15),DZ58-DZ58*VLOOKUP(DX58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,DX$2+2),0)","v":99609.214461736963},60,{"$f":"IF(VLOOKUP(EB59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB59,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB59<111),IF(EB59<71,ED58+EC$36*VLOOKUP(EB58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB58,Lookups!$DH$3:$DU$53,2)+IF(EB59<64,EC$36*VLOOKUP(EB58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB58,Lookups!$DH$3:$DU$53,13,0))-ED58*VLOOKUP(EB58,Lookups!$A$3:$O$93,15),ED58-ED58*VLOOKUP(EB58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,EB$2+2),0)","v":88550.922413306063},59,{"$f":"IF(VLOOKUP(EF59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF59,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF59<111),IF(EF59<71,EH58+EG$37*VLOOKUP(EF58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF58,Lookups!$DH$3:$DU$53,2)+IF(EF59<64,EG$37*VLOOKUP(EF58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF58,Lookups!$DH$3:$DU$53,13,0))-EH58*VLOOKUP(EF58,Lookups!$A$3:$O$93,15),EH58-EH58*VLOOKUP(EF58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,EF$2+2),0)","v":78001.261496317486},58,{"$f":"IF(VLOOKUP(EJ59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ59,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ59<111),IF(EJ59<71,EL58+EK$38*VLOOKUP(EJ58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ58,Lookups!$DH$3:$DU$53,2)+IF(EJ59<64,EK$38*VLOOKUP(EJ58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ58,Lookups!$DH$3:$DU$53,13,0))-EL58*VLOOKUP(EJ58,Lookups!$A$3:$O$93,15),EL58-EL58*VLOOKUP(EJ58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":67937.772290431254},57,{"$f":"IF(VLOOKUP(EN59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN59,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN59<111),IF(EN59<71,EP58+EO$39*VLOOKUP(EN58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN58,Lookups!$DH$3:$DU$53,2)+IF(EN59<64,EO$39*VLOOKUP(EN58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN58,Lookups!$DH$3:$DU$53,13,0))-EP58*VLOOKUP(EN58,Lookups!$A$3:$O$93,15),EP58-EP58*VLOOKUP(EN58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,EN$2+2),0)","v":58338.989361827866},56,{"$f":"IF(VLOOKUP(ER59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER59,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER59<111),IF(ER59<71,ET58+ES$40*VLOOKUP(ER58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER58,Lookups!$DH$3:$DU$53,2)+IF(ER59<64,ES$40*VLOOKUP(ER58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER58,Lookups!$DH$3:$DU$53,13,0))-ET58*VLOOKUP(ER58,Lookups!$A$3:$O$93,15),ET58-ET58*VLOOKUP(ER58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,ER$2+2),0)","v":51975.025548239515},55,{"$f":"IF(VLOOKUP(EV59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV59,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV59<111),IF(EV59<71,EX58+EW$41*VLOOKUP(EV58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV58,Lookups!$DH$3:$DU$53,2)+IF(EV59<64,EW$41*VLOOKUP(EV58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV58,Lookups!$DH$3:$DU$53,13,0))-EX58*VLOOKUP(EV58,Lookups!$A$3:$O$93,15),EX58-EX58*VLOOKUP(EV58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,EV$2+2),0)","v":45845.042107934081},54,{"$f":"IF(VLOOKUP(EZ59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ59,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ59<111),IF(EZ59<71,FB58+FA$42*VLOOKUP(EZ58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ58,Lookups!$DH$3:$DU$53,2)+IF(EZ59<64,FA$42*VLOOKUP(EZ58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ58,Lookups!$DH$3:$DU$53,13,0))-FB58*VLOOKUP(EZ58,Lookups!$A$3:$O$93,15),FB58-FB58*VLOOKUP(EZ58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":39940.823449605843},53,{"$f":"IF(VLOOKUP(FD59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD59,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD59<111),IF(FD59<71,FF58+FE$43*VLOOKUP(FD58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD58,Lookups!$DH$3:$DU$53,2)+IF(FD59<64,FE$43*VLOOKUP(FD58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD58,Lookups!$DH$3:$DU$53,13,0))-FF58*VLOOKUP(FD58,Lookups!$A$3:$O$93,15),FF58-FF58*VLOOKUP(FD58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,FD$2+2),0)","v":34254.448625711411},52,{"$f":"IF(VLOOKUP(FH59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH59,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH59<111),IF(FH59<71,FJ58+FI$44*VLOOKUP(FH58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH58,Lookups!$DH$3:$DU$53,2)+IF(FH59<64,FI$44*VLOOKUP(FH58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH58,Lookups!$DH$3:$DU$53,13,0))-FJ58*VLOOKUP(FH58,Lookups!$A$3:$O$93,15),FJ58-FJ58*VLOOKUP(FH58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,FH$2+2),0)","v":28778.280520051962},51,{"$f":"IF(VLOOKUP(FL59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FL59,Lookups!$DH$3:$DU$53,13)*FM$45,0)","v":0},{"$f":"IF((FL59<111),IF(FL59<71,FN58+FM$45*VLOOKUP(FL58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FL58,Lookups!$DH$3:$DU$53,2)+IF(FL59<64,FM$45*VLOOKUP(FL58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FL58,Lookups!$DH$3:$DU$53,13,0))-FN58*VLOOKUP(FL58,Lookups!$A$3:$O$93,15),FN58-FN58*VLOOKUP(FL58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FL59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,FL$2+2),0)","v":29646.503544498424},50,{"$f":"IF(VLOOKUP(FP59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FP59,Lookups!$DH$3:$DU$53,13)*FQ$46,0)","v":0},{"$f":"IF((FP59<111),IF(FP59<71,FR58+FQ$46*VLOOKUP(FP58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FP58,Lookups!$DH$3:$DU$53,2)+IF(FP59<64,FQ$46*VLOOKUP(FP58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FP58,Lookups!$DH$3:$DU$53,13,0))-FR58*VLOOKUP(FP58,Lookups!$A$3:$O$93,15),FR58-FR58*VLOOKUP(FP58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FP59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,FP$2+2),0)","v":30512.050019052742},49,{"$f":"IF(VLOOKUP(FT59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FT59,Lookups!$DH$3:$DU$53,13)*FU$47,0)","v":0},{"$f":"IF((FT59<111),IF(FT59<71,FV58+FU$47*VLOOKUP(FT58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FT58,Lookups!$DH$3:$DU$53,2)+IF(FT59<64,FU$47*VLOOKUP(FT58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FT58,Lookups!$DH$3:$DU$53,13,0))-FV58*VLOOKUP(FT58,Lookups!$A$3:$O$93,15),FV58-FV58*VLOOKUP(FT58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FT59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,FT$2+2),0)","v":31374.938301790993},48,{"$f":"IF(VLOOKUP(FX59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FX59,Lookups!$DH$3:$DU$53,13)*FY$48,0)","v":0},{"$f":"IF((FX59<111),IF(FX59<71,FZ58+FY$48*VLOOKUP(FX58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FX58,Lookups!$DH$3:$DU$53,2)+IF(FX59<64,FY$48*VLOOKUP(FX58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FX58,Lookups!$DH$3:$DU$53,13,0))-FZ58*VLOOKUP(FX58,Lookups!$A$3:$O$93,15),FZ58-FZ58*VLOOKUP(FX58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FX59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,FX$2+2),0)","v":32235.186675837755},47,{"$f":"IF(VLOOKUP(GB59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GB59,Lookups!$DH$3:$DU$53,13)*GC$49,0)","v":0},{"$f":"IF((GB59<111),IF(GB59<71,GD58+GC$49*VLOOKUP(GB58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GB58,Lookups!$DH$3:$DU$53,2)+IF(GB59<64,GC$49*VLOOKUP(GB58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GB58,Lookups!$DH$3:$DU$53,13,0))-GD58*VLOOKUP(GB58,Lookups!$A$3:$O$93,15),GD58-GD58*VLOOKUP(GB58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GB59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,GB$2+2),0)","v":33061.681822615057},46,{"$f":"IF(VLOOKUP(GF59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GF59,Lookups!$DH$3:$DU$53,13)*GG$50,0)","v":0},{"$f":"IF((GF59<111),IF(GF59<71,GH58+GG$50*VLOOKUP(GF58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GF58,Lookups!$DH$3:$DU$53,2)+IF(GF59<64,GG$50*VLOOKUP(GF58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GF58,Lookups!$DH$3:$DU$53,13,0))-GH58*VLOOKUP(GF58,Lookups!$A$3:$O$93,15),GH58-GH58*VLOOKUP(GF58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GF59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,GF$2+2),0)","v":36401.728175129887},45,{"$f":"IF(VLOOKUP(GJ59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GJ59,Lookups!$DH$3:$DU$53,13)*GK$51,0)","v":0},{"$f":"IF((GJ59<111),IF(GJ59<71,GL58+GK$51*VLOOKUP(GJ58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GJ58,Lookups!$DH$3:$DU$53,2)+IF(GJ59<64,GK$51*VLOOKUP(GJ58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GJ58,Lookups!$DH$3:$DU$53,13,0))-GL58*VLOOKUP(GJ58,Lookups!$A$3:$O$93,15),GL58-GL58*VLOOKUP(GJ58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GJ59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,GJ$2+2),0)","v":39777.048346093499},44,{"$f":"IF(VLOOKUP(GN59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GN59,Lookups!$DH$3:$DU$53,13)*GO$52,0)","v":0},{"$f":"IF((GN59<111),IF(GN59<71,GP58+GO$52*VLOOKUP(GN58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GN58,Lookups!$DH$3:$DU$53,2)+IF(GN59<64,GO$52*VLOOKUP(GN58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GN58,Lookups!$DH$3:$DU$53,13,0))-GP58*VLOOKUP(GN58,Lookups!$A$3:$O$93,15),GP58-GP58*VLOOKUP(GN58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GN59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,GN$2+2),0)","v":43188.427128659023},43,{"$f":"IF(VLOOKUP(GR59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GR59,Lookups!$DH$3:$DU$53,13)*GS$53,0)","v":0},{"$f":"IF((GR59<111),IF(GR59<71,GT58+GS$53*VLOOKUP(GR58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GR58,Lookups!$DH$3:$DU$53,2)+IF(GR59<64,GS$53*VLOOKUP(GR58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GR58,Lookups!$DH$3:$DU$53,13,0))-GT58*VLOOKUP(GR58,Lookups!$A$3:$O$93,15),GT58-GT58*VLOOKUP(GR58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GR59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,GR$2+2),0)","v":46549.083361433492},42,{"$f":"IF(VLOOKUP(GV59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GV59,Lookups!$DH$3:$DU$53,13)*GW$54,0)","v":0},{"$f":"IF((GV59<111),IF(GV59<71,GX58+GW$54*VLOOKUP(GV58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GV58,Lookups!$DH$3:$DU$53,2)+IF(GV59<64,GW$54*VLOOKUP(GV58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GV58,Lookups!$DH$3:$DU$53,13,0))-GX58*VLOOKUP(GV58,Lookups!$A$3:$O$93,15),GX58-GX58*VLOOKUP(GV58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GV59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,GV$2+2),0)","v":49840.898208129089},41,{"$f":"IF(VLOOKUP(GZ59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GZ59,Lookups!$DH$3:$DU$53,13)*HA$55,0)","v":0},{"$f":"IF((GZ59<111),IF(GZ59<71,HB58+HA$55*VLOOKUP(GZ58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GZ58,Lookups!$DH$3:$DU$53,2)+IF(GZ59<64,HA$55*VLOOKUP(GZ58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GZ58,Lookups!$DH$3:$DU$53,13,0))-HB58*VLOOKUP(GZ58,Lookups!$A$3:$O$93,15),HB58-HB58*VLOOKUP(GZ58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GZ59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,GZ$2+2),0)","v":47704.250957575561},40,{"$f":"IF(VLOOKUP(HD59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HD59,Lookups!$DH$3:$DU$53,13)*HE$56,0)","v":0},{"$f":"IF((HD59<111),IF(HD59<71,HF58+HE$56*VLOOKUP(HD58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HD58,Lookups!$DH$3:$DU$53,2)+IF(HD59<64,HE$56*VLOOKUP(HD58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HD58,Lookups!$DH$3:$DU$53,13,0))-HF58*VLOOKUP(HD58,Lookups!$A$3:$O$93,15),HF58-HF58*VLOOKUP(HD58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HD59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,HD$2+2),0)","v":45702.431947392593},39,{"$f":"IF(VLOOKUP(HH59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HH59,Lookups!$DH$3:$DU$53,13)*HI$57,0)","v":0},{"$f":"IF((HH59<111),IF(HH59<71,HJ58+HI$58*VLOOKUP(HH58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HH58,Lookups!$DH$3:$DU$53,2)+IF(HH59<64,HI$58*VLOOKUP(HH58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HH58,Lookups!$DH$3:$DU$53,13,0))-HJ58*VLOOKUP(HH58,Lookups!$A$3:$O$93,15),HJ58-HJ58*VLOOKUP(HH58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HH59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,HH$2+2),0)","v":43873.070919995858},{"$f":"1+HL58","v":38},{"$f":"IF(VLOOKUP(HL59,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HL59,Lookups!$DH$3:$DU$53,13)*HM$58,0)","v":0},{"$f":"IF((HL59<111),IF(HL59<71,HN58+HM$58*VLOOKUP(HL58,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HL58,Lookups!$DH$3:$DU$53,2)+IF(HL59<64,HM$58*VLOOKUP(HL58,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HL58,Lookups!$DH$3:$DU$53,13,0))-HN58*VLOOKUP(HL58,Lookups!$A$3:$O$93,15),HN58-HN58*VLOOKUP(HL58,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HL59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,HL$2+2),0)","v":42207.631954624063},37,0,0,{"$f":"IF(HP59<111,VLOOKUP($C59,Lookups!$T$3:$DG$93,HP$2+2),0)","v":40697.974919220076},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E60,I60,M60,Q60,U60,Y60,AC60,AG60,AK60,AO60,AS60,AW60,BA60,BE60,BI60,BM60,BQ60,BU60,BY60,CC60,CG60,CK60,CO60,CS60,CW60,DA60,DE60,DI60,DM60,DQ60)+SUM(DU60,DY60,EC60,EG60,EK60,EO60,ES60,EW60,FA60,FE60)+'Amort-Proj'!Q60+SUM(FI60,FM60,FQ60,FU60,FY60,GC60,GG60,GK60,GO60,GS60,GW60,HA60,HE60,HI60)+SUM(HM60,HQ60,HU60,HY60,IC60,IG60,IK60,IO60,IS60)","v":0},{"$error":"#DIV/0!"},2072,93,{"$f":"IF(VLOOKUP(D60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D60,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D60<111),IF(D60<71,F59+E$4*VLOOKUP(D59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D59,Lookups!$DH$3:$DU$53,2)+IF(D60<64,E$4*VLOOKUP(D59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D59,Lookups!$DH$3:$DU$53,13,0))-F59*VLOOKUP(D59,Lookups!$A$3:$O$93,15),F59-F59*VLOOKUP(D59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,D$2+2),0)","v":73167.06939141544},92,{"$f":"IF(VLOOKUP(H60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H60,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H60<111),IF(H60<71,J59+I$5*VLOOKUP(H59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H59,Lookups!$DH$3:$DU$53,2)+IF(H60<64,I$5*VLOOKUP(H59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H59,Lookups!$DH$3:$DU$53,13,0))-J59*VLOOKUP(H59,Lookups!$A$3:$O$93,15),J59-J59*VLOOKUP(H59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,H$2+2),0)","v":75247.649563683139},91,{"$f":"IF(VLOOKUP(L60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L60,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L60<111),IF(L60<71,N59+M$6*VLOOKUP(L59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L59,Lookups!$DH$3:$DU$53,2)+IF(L60<64,M$6*VLOOKUP(L59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L59,Lookups!$DH$3:$DU$53,13,0))-N59*VLOOKUP(L59,Lookups!$A$3:$O$93,15),N59-N59*VLOOKUP(L59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,L$2+2),0)","v":77314.109636928202},90,{"$f":"IF(VLOOKUP(P60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P60,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P60<111),IF(P60<71,R59+Q$7*VLOOKUP(P59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P59,Lookups!$DH$3:$DU$53,2)+IF(P60<64,Q$7*VLOOKUP(P59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P59,Lookups!$DH$3:$DU$53,13,0))-R59*VLOOKUP(P59,Lookups!$A$3:$O$93,15),R59-R59*VLOOKUP(P59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,P$2+2),0)","v":77240.895517953788},89,{"$f":"IF(VLOOKUP(T60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T60,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T60<111),IF(T60<71,V59+U$8*VLOOKUP(T59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T59,Lookups!$DH$3:$DU$53,2)+IF(T60<64,U$8*VLOOKUP(T59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T59,Lookups!$DH$3:$DU$53,13,0))-V59*VLOOKUP(T59,Lookups!$A$3:$O$93,15),V59-V59*VLOOKUP(T59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,T$2+2),0)","v":77167.750730531436},88,{"$f":"IF(VLOOKUP(X60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X60,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X60<111),IF(X60<71,Z59+Y$9*VLOOKUP(X59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X59,Lookups!$DH$3:$DU$53,2)+IF(X60<64,Y$9*VLOOKUP(X59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X59,Lookups!$DH$3:$DU$53,13,0))-Z59*VLOOKUP(X59,Lookups!$A$3:$O$93,15),Z59-Z59*VLOOKUP(X59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,X$2+2),0)","v":76371.36324885246},87,{"$f":"IF(VLOOKUP(AB60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB60,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB60<111),IF(AB60<71,AD59+AC$10*VLOOKUP(AB59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB59,Lookups!$DH$3:$DU$53,2)+IF(AB60<64,AC$10*VLOOKUP(AB59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB59,Lookups!$DH$3:$DU$53,13,0))-AD59*VLOOKUP(AB59,Lookups!$A$3:$O$93,15),AD59-AD59*VLOOKUP(AB59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,AB$2+2),0)","v":75651.932244608353},86,{"$f":"IF(VLOOKUP(AF60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF60,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF60<111),IF(AF60<71,AH59+AG$11*VLOOKUP(AF59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF59,Lookups!$DH$3:$DU$53,2)+IF(AF60<64,AG$11*VLOOKUP(AF59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF59,Lookups!$DH$3:$DU$53,13,0))-AH59*VLOOKUP(AF59,Lookups!$A$3:$O$93,15),AH59-AH59*VLOOKUP(AF59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,AF$2+2),0)","v":74936.36035005725},85,{"$f":"IF(VLOOKUP(AJ60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ60,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ60<111),IF(AJ60<71,AL59+AK$12*VLOOKUP(AJ59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ59,Lookups!$DH$3:$DU$53,2)+IF(AJ60<64,AK$12*VLOOKUP(AJ59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ59,Lookups!$DH$3:$DU$53,13,0))-AL59*VLOOKUP(AJ59,Lookups!$A$3:$O$93,15),AL59-AL59*VLOOKUP(AJ59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":74294.914317919902},84,{"$f":"IF(VLOOKUP(AN60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN60,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN60<111),IF(AN60<71,AP59+AO$13*VLOOKUP(AN59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN59,Lookups!$DH$3:$DU$53,2)+IF(AN60<64,AO$13*VLOOKUP(AN59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN59,Lookups!$DH$3:$DU$53,13,0))-AP59*VLOOKUP(AN59,Lookups!$A$3:$O$93,15),AP59-AP59*VLOOKUP(AN59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,AN$2+2),0)","v":73656.009255857804},83,{"$f":"IF(VLOOKUP(AR60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR60,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR60<111),IF(AR60<71,AT59+AS$14*VLOOKUP(AR59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR59,Lookups!$DH$3:$DU$53,2)+IF(AR60<64,AS$14*VLOOKUP(AR59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR59,Lookups!$DH$3:$DU$53,13,0))-AT59*VLOOKUP(AR59,Lookups!$A$3:$O$93,15),AT59-AT59*VLOOKUP(AR59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,AR$2+2),0)","v":73019.632644758938},82,{"$f":"IF(VLOOKUP(AV60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV60,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV60<111),IF(AV60<71,AX59+AW$15*VLOOKUP(AV59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV59,Lookups!$DH$3:$DU$53,2)+IF(AV60<64,AW$15*VLOOKUP(AV59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV59,Lookups!$DH$3:$DU$53,13,0))-AX59*VLOOKUP(AV59,Lookups!$A$3:$O$93,15),AX59-AX59*VLOOKUP(AV59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,AV$2+2),0)","v":72385.772027871062},81,{"$f":"IF(VLOOKUP(AZ60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ60,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ60<111),IF(AZ60<71,BB59+BA$16*VLOOKUP(AZ59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ59,Lookups!$DH$3:$DU$53,2)+IF(AZ60<64,BA$16*VLOOKUP(AZ59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ59,Lookups!$DH$3:$DU$53,13,0))-BB59*VLOOKUP(AZ59,Lookups!$A$3:$O$93,15),BB59-BB59*VLOOKUP(AZ59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":70869.11580320682},80,{"$f":"IF(VLOOKUP(BD60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD60,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD60<111),IF(BD60<71,BF59+BE$17*VLOOKUP(BD59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD59,Lookups!$DH$3:$DU$53,2)+IF(BD60<64,BE$17*VLOOKUP(BD59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD59,Lookups!$DH$3:$DU$53,13,0))-BF59*VLOOKUP(BD59,Lookups!$A$3:$O$93,15),BF59-BF59*VLOOKUP(BD59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,BD$2+2),0)","v":69367.855022891759},79,{"$f":"IF(VLOOKUP(BH60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH60,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH60<111),IF(BH60<71,BJ59+BI$18*VLOOKUP(BH59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH59,Lookups!$DH$3:$DU$53,2)+IF(BH60<64,BI$18*VLOOKUP(BH59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH59,Lookups!$DH$3:$DU$53,13,0))-BJ59*VLOOKUP(BH59,Lookups!$A$3:$O$93,15),BJ59-BJ59*VLOOKUP(BH59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,BH$2+2),0)","v":67881.823571214409},78,{"$f":"IF(VLOOKUP(BL60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL60,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL60<111),IF(BL60<71,BN59+BM$19*VLOOKUP(BL59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL59,Lookups!$DH$3:$DU$53,2)+IF(BL60<64,BM$19*VLOOKUP(BL59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL59,Lookups!$DH$3:$DU$53,13,0))-BN59*VLOOKUP(BL59,Lookups!$A$3:$O$93,15),BN59-BN59*VLOOKUP(BL59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,BL$2+2),0)","v":66410.8571351961},77,{"$f":"IF(VLOOKUP(BP60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP60,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP60<111),IF(BP60<71,BR59+BQ$20*VLOOKUP(BP59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP59,Lookups!$DH$3:$DU$53,2)+IF(BP60<64,BQ$20*VLOOKUP(BP59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP59,Lookups!$DH$3:$DU$53,13,0))-BR59*VLOOKUP(BP59,Lookups!$A$3:$O$93,15),BR59-BR59*VLOOKUP(BP59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,BP$2+2),0)","v":64954.793184832131},76,{"$f":"IF(VLOOKUP(BT60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT60,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT60<111),IF(BT60<71,BV59+BU$21*VLOOKUP(BT59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT59,Lookups!$DH$3:$DU$53,2)+IF(BT60<64,BU$21*VLOOKUP(BT59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT59,Lookups!$DH$3:$DU$53,13,0))-BV59*VLOOKUP(BT59,Lookups!$A$3:$O$93,15),BV59-BV59*VLOOKUP(BT59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,BT$2+2),0)","v":62511.596808852715},75,{"$f":"IF(VLOOKUP(BX60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX60,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX60<111),IF(BX60<71,BZ59+BY$22*VLOOKUP(BX59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX59,Lookups!$DH$3:$DU$53,2)+IF(BX60<64,BY$22*VLOOKUP(BX59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX59,Lookups!$DH$3:$DU$53,13,0))-BZ59*VLOOKUP(BX59,Lookups!$A$3:$O$93,15),BZ59-BZ59*VLOOKUP(BX59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,BX$2+2),0)","v":60111.992078349242},74,{"$f":"IF(VLOOKUP(CB60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB60,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB60<111),IF(CB60<71,CD59+CC$23*VLOOKUP(CB59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB59,Lookups!$DH$3:$DU$53,2)+IF(CB60<64,CC$23*VLOOKUP(CB59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB59,Lookups!$DH$3:$DU$53,13,0))-CD59*VLOOKUP(CB59,Lookups!$A$3:$O$93,15),CD59-CD59*VLOOKUP(CB59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,CB$2+2),0)","v":57700.529123455446},73,{"$f":"IF(VLOOKUP(CF60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF60,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF60<111),IF(CF60<71,CH59+CG$24*VLOOKUP(CF59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF59,Lookups!$DH$3:$DU$53,2)+IF(CF60<64,CG$24*VLOOKUP(CF59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF59,Lookups!$DH$3:$DU$53,13,0))-CH59*VLOOKUP(CF59,Lookups!$A$3:$O$93,15),CH59-CH59*VLOOKUP(CF59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,CF$2+2),0)","v":55335.484162052919},72,{"$f":"IF(VLOOKUP(CJ60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ60,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ60<111),IF(CJ60<71,CL59+CK$25*VLOOKUP(CJ59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ59,Lookups!$DH$3:$DU$53,2)+IF(CJ60<64,CK$25*VLOOKUP(CJ59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ59,Lookups!$DH$3:$DU$53,13,0))-CL59*VLOOKUP(CJ59,Lookups!$A$3:$O$93,15),CL59-CL59*VLOOKUP(CJ59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":53015.954885491243},71,{"$f":"IF(VLOOKUP(CN60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN60,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN60<111),IF(CN60<71,CP59+CO$26*VLOOKUP(CN59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN59,Lookups!$DH$3:$DU$53,2)+IF(CN60<64,CO$26*VLOOKUP(CN59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN59,Lookups!$DH$3:$DU$53,13,0))-CP59*VLOOKUP(CN59,Lookups!$A$3:$O$93,15),CP59-CP59*VLOOKUP(CN59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,CN$2+2),0)","v":50061.185780490239},70,{"$f":"IF(VLOOKUP(CR60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR60,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR60<111),IF(CR60<71,CT59+CS$27*VLOOKUP(CR59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR59,Lookups!$DH$3:$DU$53,2)+IF(CR60<64,CS$27*VLOOKUP(CR59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR59,Lookups!$DH$3:$DU$53,13,0))-CT59*VLOOKUP(CR59,Lookups!$A$3:$O$93,15),CT59-CT59*VLOOKUP(CR59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,CR$2+2),0)","v":47179.832145804852},69,{"$f":"IF(VLOOKUP(CV60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV60,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV60<111),IF(CV60<71,CX59+CW$28*VLOOKUP(CV59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV59,Lookups!$DH$3:$DU$53,2)+IF(CV60<64,CW$28*VLOOKUP(CV59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV59,Lookups!$DH$3:$DU$53,13,0))-CX59*VLOOKUP(CV59,Lookups!$A$3:$O$93,15),CX59-CX59*VLOOKUP(CV59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,CV$2+2),0)","v":44370.061729053588},68,{"$f":"IF(VLOOKUP(CZ60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ60,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ60<111),IF(CZ60<71,DB59+DA$29*VLOOKUP(CZ59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ59,Lookups!$DH$3:$DU$53,2)+IF(CZ60<64,DA$29*VLOOKUP(CZ59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ59,Lookups!$DH$3:$DU$53,13,0))-DB59*VLOOKUP(CZ59,Lookups!$A$3:$O$93,15),DB59-DB59*VLOOKUP(CZ59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":41630.088205231812},67,{"$f":"IF(VLOOKUP(DD60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD60,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD60<111),IF(DD60<71,DF59+DE$30*VLOOKUP(DD59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD59,Lookups!$DH$3:$DU$53,2)+IF(DD60<64,DE$30*VLOOKUP(DD59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD59,Lookups!$DH$3:$DU$53,13,0))-DF59*VLOOKUP(DD59,Lookups!$A$3:$O$93,15),DF59-DF59*VLOOKUP(DD59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,DD$2+2),0)","v":38921.34755369676},66,{"$f":"IF(VLOOKUP(DH60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH60,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH60<111),IF(DH60<71,DJ59+DI$31*VLOOKUP(DH59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH59,Lookups!$DH$3:$DU$53,2)+IF(DH60<64,DI$31*VLOOKUP(DH59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH59,Lookups!$DH$3:$DU$53,13,0))-DJ59*VLOOKUP(DH59,Lookups!$A$3:$O$93,15),DJ59-DJ59*VLOOKUP(DH59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,DH$2+2),0)","v":36283.922253913377},65,{"$f":"IF(VLOOKUP(DL60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL60,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL60<111),IF(DL60<71,DN59+DM$32*VLOOKUP(DL59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL59,Lookups!$DH$3:$DU$53,2)+IF(DL60<64,DM$32*VLOOKUP(DL59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL59,Lookups!$DH$3:$DU$53,13,0))-DN59*VLOOKUP(DL59,Lookups!$A$3:$O$93,15),DN59-DN59*VLOOKUP(DL59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,DL$2+2),0)","v":33715.966639172977},64,{"$f":"IF(VLOOKUP(DP60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP60,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP60<111),IF(DP60<71,DR59+DQ$33*VLOOKUP(DP59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP59,Lookups!$DH$3:$DU$53,2)+IF(DP60<64,DQ$33*VLOOKUP(DP59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP59,Lookups!$DH$3:$DU$53,13,0))-DR59*VLOOKUP(DP59,Lookups!$A$3:$O$93,15),DR59-DR59*VLOOKUP(DP59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,DP$2+2),0)","v":156411.50447479446},63,{"$f":"IF(VLOOKUP(DT60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT60,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT60<111),IF(DT60<71,DV59+DU$34*VLOOKUP(DT59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT59,Lookups!$DH$3:$DU$53,2)+IF(DT60<64,DU$34*VLOOKUP(DT59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT59,Lookups!$DH$3:$DU$53,13,0))-DV59*VLOOKUP(DT59,Lookups!$A$3:$O$93,15),DV59-DV59*VLOOKUP(DT59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,DT$2+2),0)","v":136405.67839399597},62,{"$f":"IF(VLOOKUP(DX60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX60,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX60<111),IF(DX60<71,DZ59+DY$35*VLOOKUP(DX59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX59,Lookups!$DH$3:$DU$53,2)+IF(DX60<64,DY$35*VLOOKUP(DX59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX59,Lookups!$DH$3:$DU$53,13,0))-DZ59*VLOOKUP(DX59,Lookups!$A$3:$O$93,15),DZ59-DZ59*VLOOKUP(DX59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,DX$2+2),0)","v":117538.01668881433},61,{"$f":"IF(VLOOKUP(EB60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB60,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB60<111),IF(EB60<71,ED59+EC$36*VLOOKUP(EB59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB59,Lookups!$DH$3:$DU$53,2)+IF(EB60<64,EC$36*VLOOKUP(EB59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB59,Lookups!$DH$3:$DU$53,13,0))-ED59*VLOOKUP(EB59,Lookups!$A$3:$O$93,15),ED59-ED59*VLOOKUP(EB59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,EB$2+2),0)","v":105286.93968605596},60,{"$f":"IF(VLOOKUP(EF60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF60,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF60<111),IF(EF60<71,EH59+EG$37*VLOOKUP(EF59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF59,Lookups!$DH$3:$DU$53,2)+IF(EF60<64,EG$37*VLOOKUP(EF59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF59,Lookups!$DH$3:$DU$53,13,0))-EH59*VLOOKUP(EF59,Lookups!$A$3:$O$93,15),EH59-EH59*VLOOKUP(EF59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,EF$2+2),0)","v":93598.324990864508},59,{"$f":"IF(VLOOKUP(EJ60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ60,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ60<111),IF(EJ60<71,EL59+EK$38*VLOOKUP(EJ59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ59,Lookups!$DH$3:$DU$53,2)+IF(EJ60<64,EK$38*VLOOKUP(EJ59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ59,Lookups!$DH$3:$DU$53,13,0))-EL59*VLOOKUP(EJ59,Lookups!$A$3:$O$93,15),EL59-EL59*VLOOKUP(EJ59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":82447.333401607582},58,{"$f":"IF(VLOOKUP(EN60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN60,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN60<111),IF(EN60<71,EP59+EO$39*VLOOKUP(EN59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN59,Lookups!$DH$3:$DU$53,2)+IF(EN60<64,EO$39*VLOOKUP(EN59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN59,Lookups!$DH$3:$DU$53,13,0))-EP59*VLOOKUP(EN59,Lookups!$A$3:$O$93,15),EP59-EP59*VLOOKUP(EN59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,EN$2+2),0)","v":71810.225310985828},57,{"$f":"IF(VLOOKUP(ER60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER60,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER60<111),IF(ER60<71,ET59+ES$40*VLOOKUP(ER59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER59,Lookups!$DH$3:$DU$53,2)+IF(ER60<64,ES$40*VLOOKUP(ER59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER59,Lookups!$DH$3:$DU$53,13,0))-ET59*VLOOKUP(ER59,Lookups!$A$3:$O$93,15),ET59-ET59*VLOOKUP(ER59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,ER$2+2),0)","v":61664.31175545205},56,{"$f":"IF(VLOOKUP(EV60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV60,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV60<111),IF(EV60<71,EX59+EW$41*VLOOKUP(EV59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV59,Lookups!$DH$3:$DU$53,2)+IF(EV60<64,EW$41*VLOOKUP(EV59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV59,Lookups!$DH$3:$DU$53,13,0))-EX59*VLOOKUP(EV59,Lookups!$A$3:$O$93,15),EX59-EX59*VLOOKUP(EV59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,EV$2+2),0)","v":54937.602004489163},55,{"$f":"IF(VLOOKUP(EZ60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ60,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ60<111),IF(EZ60<71,FB59+FA$42*VLOOKUP(EZ59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ59,Lookups!$DH$3:$DU$53,2)+IF(EZ60<64,FA$42*VLOOKUP(EZ59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ59,Lookups!$DH$3:$DU$53,13,0))-FB59*VLOOKUP(EZ59,Lookups!$A$3:$O$93,15),FB59-FB59*VLOOKUP(EZ59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":48458.209508086322},54,{"$f":"IF(VLOOKUP(FD60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD60,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD60<111),IF(FD60<71,FF59+FE$43*VLOOKUP(FD59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD59,Lookups!$DH$3:$DU$53,2)+IF(FD60<64,FE$43*VLOOKUP(FD59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD59,Lookups!$DH$3:$DU$53,13,0))-FF59*VLOOKUP(FD59,Lookups!$A$3:$O$93,15),FF59-FF59*VLOOKUP(FD59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,FD$2+2),0)","v":42217.450386233373},53,{"$f":"IF(VLOOKUP(FH60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH60,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH60<111),IF(FH60<71,FJ59+FI$44*VLOOKUP(FH59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH59,Lookups!$DH$3:$DU$53,2)+IF(FH60<64,FI$44*VLOOKUP(FH59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH59,Lookups!$DH$3:$DU$53,13,0))-FJ59*VLOOKUP(FH59,Lookups!$A$3:$O$93,15),FJ59-FJ59*VLOOKUP(FH59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,FH$2+2),0)","v":36206.952197376959},52,{"$f":"IF(VLOOKUP(FL60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FL60,Lookups!$DH$3:$DU$53,13)*FM$45,0)","v":0},{"$f":"IF((FL60<111),IF(FL60<71,FN59+FM$45*VLOOKUP(FL59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FL59,Lookups!$DH$3:$DU$53,2)+IF(FL60<64,FM$45*VLOOKUP(FL59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FL59,Lookups!$DH$3:$DU$53,13,0))-FN59*VLOOKUP(FL59,Lookups!$A$3:$O$93,15),FN59-FN59*VLOOKUP(FL59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FL60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,FL$2+2),0)","v":30418.642509694921},51,{"$f":"IF(VLOOKUP(FP60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FP60,Lookups!$DH$3:$DU$53,13)*FQ$46,0)","v":0},{"$f":"IF((FP60<111),IF(FP60<71,FR59+FQ$46*VLOOKUP(FP59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FP59,Lookups!$DH$3:$DU$53,2)+IF(FP60<64,FQ$46*VLOOKUP(FP59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FP59,Lookups!$DH$3:$DU$53,13,0))-FR59*VLOOKUP(FP59,Lookups!$A$3:$O$93,15),FR59-FR59*VLOOKUP(FP59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FP60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,FP$2+2),0)","v":31336.354246534833},50,{"$f":"IF(VLOOKUP(FT60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FT60,Lookups!$DH$3:$DU$53,13)*FU$47,0)","v":0},{"$f":"IF((FT60<111),IF(FT60<71,FV59+FU$47*VLOOKUP(FT59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FT59,Lookups!$DH$3:$DU$53,2)+IF(FT60<64,FU$47*VLOOKUP(FT59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FT59,Lookups!$DH$3:$DU$53,13,0))-FV59*VLOOKUP(FT59,Lookups!$A$3:$O$93,15),FV59-FV59*VLOOKUP(FT59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FT60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,FT$2+2),0)","v":32251.236870138746},49,{"$f":"IF(VLOOKUP(FX60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FX60,Lookups!$DH$3:$DU$53,13)*FY$48,0)","v":0},{"$f":"IF((FX60<111),IF(FX60<71,FZ59+FY$48*VLOOKUP(FX59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FX59,Lookups!$DH$3:$DU$53,2)+IF(FX60<64,FY$48*VLOOKUP(FX59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FX59,Lookups!$DH$3:$DU$53,13,0))-FZ59*VLOOKUP(FX59,Lookups!$A$3:$O$93,15),FZ59-FZ59*VLOOKUP(FX59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FX60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,FX$2+2),0)","v":33163.309784993078},48,{"$f":"IF(VLOOKUP(GB60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GB60,Lookups!$DH$3:$DU$53,13)*GC$49,0)","v":0},{"$f":"IF((GB60<111),IF(GB60<71,GD59+GC$49*VLOOKUP(GB59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GB59,Lookups!$DH$3:$DU$53,2)+IF(GB60<64,GC$49*VLOOKUP(GB59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GB59,Lookups!$DH$3:$DU$53,13,0))-GD59*VLOOKUP(GB59,Lookups!$A$3:$O$93,15),GD59-GD59*VLOOKUP(GB59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GB60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,GB$2+2),0)","v":34072.592316360504},47,{"$f":"IF(VLOOKUP(GF60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GF60,Lookups!$DH$3:$DU$53,13)*GG$50,0)","v":0},{"$f":"IF((GF60<111),IF(GF60<71,GH59+GG$50*VLOOKUP(GF59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GF59,Lookups!$DH$3:$DU$53,2)+IF(GF60<64,GG$50*VLOOKUP(GF59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GF59,Lookups!$DH$3:$DU$53,13,0))-GH59*VLOOKUP(GF59,Lookups!$A$3:$O$93,15),GH59-GH59*VLOOKUP(GF59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GF60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,GF$2+2),0)","v":34946.197686504114},46,{"$f":"IF(VLOOKUP(GJ60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GJ60,Lookups!$DH$3:$DU$53,13)*GK$51,0)","v":0},{"$f":"IF((GJ60<111),IF(GJ60<71,GL59+GK$51*VLOOKUP(GJ59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GJ59,Lookups!$DH$3:$DU$53,2)+IF(GJ60<64,GK$51*VLOOKUP(GJ59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GJ59,Lookups!$DH$3:$DU$53,13,0))-GL59*VLOOKUP(GJ59,Lookups!$A$3:$O$93,15),GL59-GL59*VLOOKUP(GJ59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GJ60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,GJ$2+2),0)","v":38476.626681112291},45,{"$f":"IF(VLOOKUP(GN60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GN60,Lookups!$DH$3:$DU$53,13)*GO$52,0)","v":0},{"$f":"IF((GN60<111),IF(GN60<71,GP59+GO$52*VLOOKUP(GN59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GN59,Lookups!$DH$3:$DU$53,2)+IF(GN60<64,GO$52*VLOOKUP(GN59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GN59,Lookups!$DH$3:$DU$53,13,0))-GP59*VLOOKUP(GN59,Lookups!$A$3:$O$93,15),GP59-GP59*VLOOKUP(GN59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GN60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,GN$2+2),0)","v":42044.340101820824},44,{"$f":"IF(VLOOKUP(GR60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GR60,Lookups!$DH$3:$DU$53,13)*GS$53,0)","v":0},{"$f":"IF((GR60<111),IF(GR60<71,GT59+GS$53*VLOOKUP(GR59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GR59,Lookups!$DH$3:$DU$53,2)+IF(GR60<64,GS$53*VLOOKUP(GR59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GR59,Lookups!$DH$3:$DU$53,13,0))-GT59*VLOOKUP(GR59,Lookups!$A$3:$O$93,15),GT59-GT59*VLOOKUP(GR59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GR60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,GR$2+2),0)","v":45650.167474992588},43,{"$f":"IF(VLOOKUP(GV60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GV60,Lookups!$DH$3:$DU$53,13)*GW$54,0)","v":0},{"$f":"IF((GV60<111),IF(GV60<71,GX59+GW$54*VLOOKUP(GV59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GV59,Lookups!$DH$3:$DU$53,2)+IF(GV60<64,GW$54*VLOOKUP(GV59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GV59,Lookups!$DH$3:$DU$53,13,0))-GX59*VLOOKUP(GV59,Lookups!$A$3:$O$93,15),GX59-GX59*VLOOKUP(GV59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GV60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,GV$2+2),0)","v":49202.381113035197},42,{"$f":"IF(VLOOKUP(GZ60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GZ60,Lookups!$DH$3:$DU$53,13)*HA$55,0)","v":0},{"$f":"IF((GZ60<111),IF(GZ60<71,HB59+HA$55*VLOOKUP(GZ59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GZ59,Lookups!$DH$3:$DU$53,2)+IF(GZ60<64,HA$55*VLOOKUP(GZ59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GZ59,Lookups!$DH$3:$DU$53,13,0))-HB59*VLOOKUP(GZ59,Lookups!$A$3:$O$93,15),HB59-HB59*VLOOKUP(GZ59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GZ60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,GZ$2+2),0)","v":52681.829405992445},41,{"$f":"IF(VLOOKUP(HD60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HD60,Lookups!$DH$3:$DU$53,13)*HE$56,0)","v":0},{"$f":"IF((HD60<111),IF(HD60<71,HF59+HE$56*VLOOKUP(HD59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HD59,Lookups!$DH$3:$DU$53,2)+IF(HD60<64,HE$56*VLOOKUP(HD59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HD59,Lookups!$DH$3:$DU$53,13,0))-HF59*VLOOKUP(HD59,Lookups!$A$3:$O$93,15),HF59-HF59*VLOOKUP(HD59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HD60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,HD$2+2),0)","v":50423.393262157362},40,{"$f":"IF(VLOOKUP(HH60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HH60,Lookups!$DH$3:$DU$53,13)*HI$57,0)","v":0},{"$f":"IF((HH60<111),IF(HH60<71,HJ59+HI$58*VLOOKUP(HH59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HH59,Lookups!$DH$3:$DU$53,2)+IF(HH60<64,HI$58*VLOOKUP(HH59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HH59,Lookups!$DH$3:$DU$53,13,0))-HJ59*VLOOKUP(HH59,Lookups!$A$3:$O$93,15),HJ59-HJ59*VLOOKUP(HH59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HH60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,HH$2+2),0)","v":48307.470568393968},39,{"$f":"IF(VLOOKUP(HL60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HL60,Lookups!$DH$3:$DU$53,13)*HM$58,0)","v":0},{"$f":"IF((HL60<111),IF(HL60<71,HN59+HM$58*VLOOKUP(HL59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HL59,Lookups!$DH$3:$DU$53,2)+IF(HL60<64,HM$58*VLOOKUP(HL59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HL59,Lookups!$DH$3:$DU$53,13,0))-HN59*VLOOKUP(HL59,Lookups!$A$3:$O$93,15),HN59-HN59*VLOOKUP(HL59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HL60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,HL$2+2),0)","v":46373.835962435616},{"$f":"1+HP59","v":38},{"$f":"IF(VLOOKUP(HP60,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HP60,Lookups!$DH$3:$DU$53,13)*HQ$59,0)","v":0},{"$f":"IF((HP60<111),IF(HP60<71,HR59+HQ$59*VLOOKUP(HP59,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HP59,Lookups!$DH$3:$DU$53,2)+IF(HP60<64,HQ$59*VLOOKUP(HP59,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HP59,Lookups!$DH$3:$DU$53,13,0))-HR59*VLOOKUP(HP59,Lookups!$A$3:$O$93,15),HR59-HR59*VLOOKUP(HP59,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HP60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,HP$2+2),0)","v":44613.466976037635},37,0,0,{"$f":"IF(HT60<111,VLOOKUP($C60,Lookups!$T$3:$DG$93,HT$2+2),0)","v":43017.759489615615},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E61,I61,M61,Q61,U61,Y61,AC61,AG61,AK61,AO61,AS61,AW61,BA61,BE61,BI61,BM61,BQ61,BU61,BY61,CC61,CG61,CK61,CO61,CS61,CW61,DA61,DE61,DI61,DM61,DQ61)+SUM(DU61,DY61,EC61,EG61,EK61,EO61,ES61,EW61,FA61,FE61)+'Amort-Proj'!Q61+SUM(FI61,FM61,FQ61,FU61,FY61,GC61,GG61,GK61,GO61,GS61,GW61,HA61,HE61,HI61)+SUM(HM61,HQ61,HU61,HY61,IC61,IG61,IK61,IO61,IS61)","v":0},{"$error":"#DIV/0!"},2073,94,{"$f":"IF(VLOOKUP(D61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D61,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D61<111),IF(D61<71,F60+E$4*VLOOKUP(D60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D60,Lookups!$DH$3:$DU$53,2)+IF(D61<64,E$4*VLOOKUP(D60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D60,Lookups!$DH$3:$DU$53,13,0))-F60*VLOOKUP(D60,Lookups!$A$3:$O$93,15),F60-F60*VLOOKUP(D60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,D$2+2),0)","v":77191.258207943334},93,{"$f":"IF(VLOOKUP(H61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H61,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H61<111),IF(H61<71,J60+I$5*VLOOKUP(H60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H60,Lookups!$DH$3:$DU$53,2)+IF(H61<64,I$5*VLOOKUP(H60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H60,Lookups!$DH$3:$DU$53,13,0))-J60*VLOOKUP(H60,Lookups!$A$3:$O$93,15),J60-J60*VLOOKUP(H60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,H$2+2),0)","v":79386.270289685752},92,{"$f":"IF(VLOOKUP(L61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L61,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L61<111),IF(L61<71,N60+M$6*VLOOKUP(L60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L60,Lookups!$DH$3:$DU$53,2)+IF(L61<64,M$6*VLOOKUP(L60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L60,Lookups!$DH$3:$DU$53,13,0))-N60*VLOOKUP(L60,Lookups!$A$3:$O$93,15),N60-N60*VLOOKUP(L60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,L$2+2),0)","v":81643.699776596201},91,{"$f":"IF(VLOOKUP(P61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P61,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P61<111),IF(P61<71,R60+Q$7*VLOOKUP(P60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P60,Lookups!$DH$3:$DU$53,2)+IF(P61<64,Q$7*VLOOKUP(P60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P60,Lookups!$DH$3:$DU$53,13,0))-R60*VLOOKUP(P60,Lookups!$A$3:$O$93,15),R60-R60*VLOOKUP(P60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,P$2+2),0)","v":81566.38566695925},90,{"$f":"IF(VLOOKUP(T61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T61,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T61<111),IF(T61<71,V60+U$8*VLOOKUP(T60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T60,Lookups!$DH$3:$DU$53,2)+IF(T61<64,U$8*VLOOKUP(T60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T60,Lookups!$DH$3:$DU$53,13,0))-V60*VLOOKUP(T60,Lookups!$A$3:$O$93,15),V60-V60*VLOOKUP(T60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,T$2+2),0)","v":81489.144771441235},89,{"$f":"IF(VLOOKUP(X61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X61,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X61<111),IF(X61<71,Z60+Y$9*VLOOKUP(X60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X60,Lookups!$DH$3:$DU$53,2)+IF(X61<64,Y$9*VLOOKUP(X60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X60,Lookups!$DH$3:$DU$53,13,0))-Z60*VLOOKUP(X60,Lookups!$A$3:$O$93,15),Z60-Z60*VLOOKUP(X60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,X$2+2),0)","v":81411.977020710663},88,{"$f":"IF(VLOOKUP(AB61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB61,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB61<111),IF(AB61<71,AD60+AC$10*VLOOKUP(AB60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB60,Lookups!$DH$3:$DU$53,2)+IF(AB61<64,AC$10*VLOOKUP(AB60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB60,Lookups!$DH$3:$DU$53,13,0))-AD60*VLOOKUP(AB60,Lookups!$A$3:$O$93,15),AD60-AD60*VLOOKUP(AB60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,AB$2+2),0)","v":80648.1595907882},87,{"$f":"IF(VLOOKUP(AF61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF61,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF61<111),IF(AF61<71,AH60+AG$11*VLOOKUP(AF60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF60,Lookups!$DH$3:$DU$53,2)+IF(AF61<64,AG$11*VLOOKUP(AF60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF60,Lookups!$DH$3:$DU$53,13,0))-AH60*VLOOKUP(AF60,Lookups!$A$3:$O$93,15),AH60-AH60*VLOOKUP(AF60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,AF$2+2),0)","v":79888.440450306429},86,{"$f":"IF(VLOOKUP(AJ61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ61,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ61<111),IF(AJ61<71,AL60+AK$12*VLOOKUP(AJ60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ60,Lookups!$DH$3:$DU$53,2)+IF(AJ61<64,AK$12*VLOOKUP(AJ60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ60,Lookups!$DH$3:$DU$53,13,0))-AL60*VLOOKUP(AJ60,Lookups!$A$3:$O$93,15),AL60-AL60*VLOOKUP(AJ60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":79207.732890010506},85,{"$f":"IF(VLOOKUP(AN61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN61,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN61<111),IF(AN61<71,AP60+AO$13*VLOOKUP(AN60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN60,Lookups!$DH$3:$DU$53,2)+IF(AN61<64,AO$13*VLOOKUP(AN60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN60,Lookups!$DH$3:$DU$53,13,0))-AP60*VLOOKUP(AN60,Lookups!$A$3:$O$93,15),AP60-AP60*VLOOKUP(AN60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,AN$2+2),0)","v":78529.724434041331},84,{"$f":"IF(VLOOKUP(AR61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR61,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR61<111),IF(AR61<71,AT60+AS$14*VLOOKUP(AR60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR60,Lookups!$DH$3:$DU$53,2)+IF(AR61<64,AS$14*VLOOKUP(AR60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR60,Lookups!$DH$3:$DU$53,13,0))-AT60*VLOOKUP(AR60,Lookups!$A$3:$O$93,15),AT60-AT60*VLOOKUP(AR60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,AR$2+2),0)","v":77854.401783441688},83,{"$f":"IF(VLOOKUP(AV61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV61,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV61<111),IF(AV61<71,AX60+AW$15*VLOOKUP(AV60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV60,Lookups!$DH$3:$DU$53,2)+IF(AV61<64,AW$15*VLOOKUP(AV60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV60,Lookups!$DH$3:$DU$53,13,0))-AX60*VLOOKUP(AV60,Lookups!$A$3:$O$93,15),AX60-AX60*VLOOKUP(AV60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,AV$2+2),0)","v":77181.751705510193},82,{"$f":"IF(VLOOKUP(AZ61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ61,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ61<111),IF(AZ61<71,BB60+BA$16*VLOOKUP(AZ60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ60,Lookups!$DH$3:$DU$53,2)+IF(AZ61<64,BA$16*VLOOKUP(AZ60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ60,Lookups!$DH$3:$DU$53,13,0))-BB60*VLOOKUP(AZ60,Lookups!$A$3:$O$93,15),BB60-BB60*VLOOKUP(AZ60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":76511.761033459712},81,{"$f":"IF(VLOOKUP(BD61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD61,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD61<111),IF(BD61<71,BF60+BE$17*VLOOKUP(BD60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD60,Lookups!$DH$3:$DU$53,2)+IF(BD61<64,BE$17*VLOOKUP(BD60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD60,Lookups!$DH$3:$DU$53,13,0))-BF60*VLOOKUP(BD60,Lookups!$A$3:$O$93,15),BF60-BF60*VLOOKUP(BD60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,BD$2+2),0)","v":74908.6554039896},80,{"$f":"IF(VLOOKUP(BH61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH61,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH61<111),IF(BH61<71,BJ60+BI$18*VLOOKUP(BH60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH60,Lookups!$DH$3:$DU$53,2)+IF(BH61<64,BI$18*VLOOKUP(BH60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH60,Lookups!$DH$3:$DU$53,13,0))-BJ60*VLOOKUP(BH60,Lookups!$A$3:$O$93,15),BJ60-BJ60*VLOOKUP(BH60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,BH$2+2),0)","v":73321.822759196584},79,{"$f":"IF(VLOOKUP(BL61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL61,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL61<111),IF(BL61<71,BN60+BM$19*VLOOKUP(BL60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL60,Lookups!$DH$3:$DU$53,2)+IF(BL61<64,BM$19*VLOOKUP(BL60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL60,Lookups!$DH$3:$DU$53,13,0))-BN60*VLOOKUP(BL60,Lookups!$A$3:$O$93,15),BN60-BN60*VLOOKUP(BL60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,BL$2+2),0)","v":71751.087514773622},78,{"$f":"IF(VLOOKUP(BP61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP61,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP61<111),IF(BP61<71,BR60+BQ$20*VLOOKUP(BP60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP60,Lookups!$DH$3:$DU$53,2)+IF(BP61<64,BQ$20*VLOOKUP(BP60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP60,Lookups!$DH$3:$DU$53,13,0))-BR60*VLOOKUP(BP60,Lookups!$A$3:$O$93,15),BR60-BR60*VLOOKUP(BP60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,BP$2+2),0)","v":70196.275991902279},77,{"$f":"IF(VLOOKUP(BT61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT61,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT61<111),IF(BT61<71,BV60+BU$21*VLOOKUP(BT60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT60,Lookups!$DH$3:$DU$53,2)+IF(BT61<64,BU$21*VLOOKUP(BT60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT60,Lookups!$DH$3:$DU$53,13,0))-BV60*VLOOKUP(BT60,Lookups!$A$3:$O$93,15),BV60-BV60*VLOOKUP(BT60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,BT$2+2),0)","v":68657.216396367556},76,{"$f":"IF(VLOOKUP(BX61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX61,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX61<111),IF(BX61<71,BZ60+BY$22*VLOOKUP(BX60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX60,Lookups!$DH$3:$DU$53,2)+IF(BX61<64,BY$22*VLOOKUP(BX60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX60,Lookups!$DH$3:$DU$53,13,0))-BZ60*VLOOKUP(BX60,Lookups!$A$3:$O$93,15),BZ60-BZ60*VLOOKUP(BX60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,BX$2+2),0)","v":66074.757826957313},75,{"$f":"IF(VLOOKUP(CB61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB61,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB61<111),IF(CB61<71,CD60+CC$23*VLOOKUP(CB60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB60,Lookups!$DH$3:$DU$53,2)+IF(CB61<64,CC$23*VLOOKUP(CB60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB60,Lookups!$DH$3:$DU$53,13,0))-CD60*VLOOKUP(CB60,Lookups!$A$3:$O$93,15),CD60-CD60*VLOOKUP(CB60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,CB$2+2),0)","v":63538.375626815148},74,{"$f":"IF(VLOOKUP(CF61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF61,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF61<111),IF(CF61<71,CH60+CG$24*VLOOKUP(CF60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF60,Lookups!$DH$3:$DU$53,2)+IF(CF61<64,CG$24*VLOOKUP(CF60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF60,Lookups!$DH$3:$DU$53,13,0))-CH60*VLOOKUP(CF60,Lookups!$A$3:$O$93,15),CH60-CH60*VLOOKUP(CF60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,CF$2+2),0)","v":60989.459283492404},73,{"$f":"IF(VLOOKUP(CJ61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ61,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ61<111),IF(CJ61<71,CL60+CK$25*VLOOKUP(CJ60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ60,Lookups!$DH$3:$DU$53,2)+IF(CJ61<64,CK$25*VLOOKUP(CJ60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ60,Lookups!$DH$3:$DU$53,13,0))-CL60*VLOOKUP(CJ60,Lookups!$A$3:$O$93,15),CL60-CL60*VLOOKUP(CJ60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":58489.606759289934},72,{"$f":"IF(VLOOKUP(CN61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN61,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN61<111),IF(CN61<71,CP60+CO$26*VLOOKUP(CN60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN60,Lookups!$DH$3:$DU$53,2)+IF(CN61<64,CO$26*VLOOKUP(CN60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN60,Lookups!$DH$3:$DU$53,13,0))-CP60*VLOOKUP(CN60,Lookups!$A$3:$O$93,15),CP60-CP60*VLOOKUP(CN60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,CN$2+2),0)","v":56037.864313964237},71,{"$f":"IF(VLOOKUP(CR61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR61,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR61<111),IF(CR61<71,CT60+CS$27*VLOOKUP(CR60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR60,Lookups!$DH$3:$DU$53,2)+IF(CR61<64,CS$27*VLOOKUP(CR60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR60,Lookups!$DH$3:$DU$53,13,0))-CT60*VLOOKUP(CR60,Lookups!$A$3:$O$93,15),CT60-CT60*VLOOKUP(CR60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,CR$2+2),0)","v":52914.673369978183},70,{"$f":"IF(VLOOKUP(CV61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV61,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV61<111),IF(CV61<71,CX60+CW$28*VLOOKUP(CV60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV60,Lookups!$DH$3:$DU$53,2)+IF(CV61<64,CW$28*VLOOKUP(CV60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV60,Lookups!$DH$3:$DU$53,13,0))-CX60*VLOOKUP(CV60,Lookups!$A$3:$O$93,15),CX60-CX60*VLOOKUP(CV60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,CV$2+2),0)","v":49869.082578115725},69,{"$f":"IF(VLOOKUP(CZ61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ61,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ61<111),IF(CZ61<71,DB60+DA$29*VLOOKUP(CZ60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ60,Lookups!$DH$3:$DU$53,2)+IF(CZ61<64,DA$29*VLOOKUP(CZ60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ60,Lookups!$DH$3:$DU$53,13,0))-DB60*VLOOKUP(CZ60,Lookups!$A$3:$O$93,15),DB60-DB60*VLOOKUP(CZ60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":46899.15524760964},68,{"$f":"IF(VLOOKUP(DD61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD61,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD61<111),IF(DD61<71,DF60+DE$30*VLOOKUP(DD60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD60,Lookups!$DH$3:$DU$53,2)+IF(DD61<64,DE$30*VLOOKUP(DD60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD60,Lookups!$DH$3:$DU$53,13,0))-DF60*VLOOKUP(DD60,Lookups!$A$3:$O$93,15),DF60-DF60*VLOOKUP(DD60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,DD$2+2),0)","v":44003.003232930023},67,{"$f":"IF(VLOOKUP(DH61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH61,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH61<111),IF(DH61<71,DJ60+DI$31*VLOOKUP(DH60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH60,Lookups!$DH$3:$DU$53,2)+IF(DH61<64,DI$31*VLOOKUP(DH60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH60,Lookups!$DH$3:$DU$53,13,0))-DJ60*VLOOKUP(DH60,Lookups!$A$3:$O$93,15),DJ60-DJ60*VLOOKUP(DH60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,DH$2+2),0)","v":41139.864364257475},66,{"$f":"IF(VLOOKUP(DL61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL61,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL61<111),IF(DL61<71,DN60+DM$32*VLOOKUP(DL60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL60,Lookups!$DH$3:$DU$53,2)+IF(DL61<64,DM$32*VLOOKUP(DL60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL60,Lookups!$DH$3:$DU$53,13,0))-DN60*VLOOKUP(DL60,Lookups!$A$3:$O$93,15),DN60-DN60*VLOOKUP(DL60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,DL$2+2),0)","v":38352.105822386438},65,{"$f":"IF(VLOOKUP(DP61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP61,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP61<111),IF(DP61<71,DR60+DQ$33*VLOOKUP(DP60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP60,Lookups!$DH$3:$DU$53,2)+IF(DP61<64,DQ$33*VLOOKUP(DP60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP60,Lookups!$DH$3:$DU$53,13,0))-DR60*VLOOKUP(DP60,Lookups!$A$3:$O$93,15),DR60-DR60*VLOOKUP(DP60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,DP$2+2),0)","v":35637.776737605833},64,{"$f":"IF(VLOOKUP(DT61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT61,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT61<111),IF(DT61<71,DV60+DU$34*VLOOKUP(DT60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT60,Lookups!$DH$3:$DU$53,2)+IF(DT61<64,DU$34*VLOOKUP(DT60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT60,Lookups!$DH$3:$DU$53,13,0))-DV60*VLOOKUP(DT60,Lookups!$A$3:$O$93,15),DV60-DV60*VLOOKUP(DT60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,DT$2+2),0)","v":165326.96022985774},63,{"$f":"IF(VLOOKUP(DX61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX61,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX61<111),IF(DX61<71,DZ60+DY$35*VLOOKUP(DX60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX60,Lookups!$DH$3:$DU$53,2)+IF(DX61<64,DY$35*VLOOKUP(DX60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX60,Lookups!$DH$3:$DU$53,13,0))-DZ60*VLOOKUP(DX60,Lookups!$A$3:$O$93,15),DZ60-DZ60*VLOOKUP(DX60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,DX$2+2),0)","v":144180.80206245373},62,{"$f":"IF(VLOOKUP(EB61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB61,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB61<111),IF(EB61<71,ED60+EC$36*VLOOKUP(EB60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB60,Lookups!$DH$3:$DU$53,2)+IF(EB61<64,EC$36*VLOOKUP(EB60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB60,Lookups!$DH$3:$DU$53,13,0))-ED60*VLOOKUP(EB60,Lookups!$A$3:$O$93,15),ED60-ED60*VLOOKUP(EB60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,EB$2+2),0)","v":124237.68364007674},61,{"$f":"IF(VLOOKUP(EF61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF61,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF61<111),IF(EF61<71,EH60+EG$37*VLOOKUP(EF60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF60,Lookups!$DH$3:$DU$53,2)+IF(EF61<64,EG$37*VLOOKUP(EF60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF60,Lookups!$DH$3:$DU$53,13,0))-EH60*VLOOKUP(EF60,Lookups!$A$3:$O$93,15),EH60-EH60*VLOOKUP(EF60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,EF$2+2),0)","v":111288.29524816114},60,{"$f":"IF(VLOOKUP(EJ61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ61,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ61<111),IF(EJ61<71,EL60+EK$38*VLOOKUP(EJ60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ60,Lookups!$DH$3:$DU$53,2)+IF(EJ61<64,EK$38*VLOOKUP(EJ60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ60,Lookups!$DH$3:$DU$53,13,0))-EL60*VLOOKUP(EJ60,Lookups!$A$3:$O$93,15),EL60-EL60*VLOOKUP(EJ60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":98933.429515343785},59,{"$f":"IF(VLOOKUP(EN61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN61,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN61<111),IF(EN61<71,EP60+EO$39*VLOOKUP(EN60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN60,Lookups!$DH$3:$DU$53,2)+IF(EN61<64,EO$39*VLOOKUP(EN60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN60,Lookups!$DH$3:$DU$53,13,0))-EP60*VLOOKUP(EN60,Lookups!$A$3:$O$93,15),EP60-EP60*VLOOKUP(EN60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,EN$2+2),0)","v":87146.831405499208},58,{"$f":"IF(VLOOKUP(ER61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER61,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER61<111),IF(ER61<71,ET60+ES$40*VLOOKUP(ER60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER60,Lookups!$DH$3:$DU$53,2)+IF(ER61<64,ES$40*VLOOKUP(ER60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER60,Lookups!$DH$3:$DU$53,13,0))-ET60*VLOOKUP(ER60,Lookups!$A$3:$O$93,15),ET60-ET60*VLOOKUP(ER60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,ER$2+2),0)","v":75903.408153712022},57,{"$f":"IF(VLOOKUP(EV61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV61,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV61<111),IF(EV61<71,EX60+EW$41*VLOOKUP(EV60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV60,Lookups!$DH$3:$DU$53,2)+IF(EV61<64,EW$41*VLOOKUP(EV60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV60,Lookups!$DH$3:$DU$53,13,0))-EX60*VLOOKUP(EV60,Lookups!$A$3:$O$93,15),EX60-EX60*VLOOKUP(EV60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,EV$2+2),0)","v":65179.177525512816},56,{"$f":"IF(VLOOKUP(EZ61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ61,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ61<111),IF(EZ61<71,FB60+FA$42*VLOOKUP(EZ60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ60,Lookups!$DH$3:$DU$53,2)+IF(EZ61<64,FA$42*VLOOKUP(EZ60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ60,Lookups!$DH$3:$DU$53,13,0))-FB60*VLOOKUP(EZ60,Lookups!$A$3:$O$93,15),FB60-FB60*VLOOKUP(EZ60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":58069.04531874504},55,{"$f":"IF(VLOOKUP(FD61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD61,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD61<111),IF(FD61<71,FF60+FE$43*VLOOKUP(FD60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD60,Lookups!$DH$3:$DU$53,2)+IF(FD61<64,FE$43*VLOOKUP(FD60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD60,Lookups!$DH$3:$DU$53,13,0))-FF60*VLOOKUP(FD60,Lookups!$A$3:$O$93,15),FF60-FF60*VLOOKUP(FD60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,FD$2+2),0)","v":51220.32745004724},54,{"$f":"IF(VLOOKUP(FH61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH61,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH61<111),IF(FH61<71,FJ60+FI$44*VLOOKUP(FH60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH60,Lookups!$DH$3:$DU$53,2)+IF(FH61<64,FI$44*VLOOKUP(FH60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH60,Lookups!$DH$3:$DU$53,13,0))-FJ60*VLOOKUP(FH60,Lookups!$A$3:$O$93,15),FJ60-FJ60*VLOOKUP(FH60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,FH$2+2),0)","v":44623.845058248669},53,{"$f":"IF(VLOOKUP(FL61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FL61,Lookups!$DH$3:$DU$53,13)*FM$45,0)","v":0},{"$f":"IF((FL61<111),IF(FL61<71,FN60+FM$45*VLOOKUP(FL60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FL60,Lookups!$DH$3:$DU$53,2)+IF(FL61<64,FM$45*VLOOKUP(FL60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FL60,Lookups!$DH$3:$DU$53,13,0))-FN60*VLOOKUP(FL60,Lookups!$A$3:$O$93,15),FN60-FN60*VLOOKUP(FL60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FL61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,FL$2+2),0)","v":38270.748472627442},52,{"$f":"IF(VLOOKUP(FP61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FP61,Lookups!$DH$3:$DU$53,13)*FQ$46,0)","v":0},{"$f":"IF((FP61<111),IF(FP61<71,FR60+FQ$46*VLOOKUP(FP60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FP60,Lookups!$DH$3:$DU$53,2)+IF(FP61<64,FQ$46*VLOOKUP(FP60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FP60,Lookups!$DH$3:$DU$53,13,0))-FR60*VLOOKUP(FP60,Lookups!$A$3:$O$93,15),FR60-FR60*VLOOKUP(FP60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FP61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,FP$2+2),0)","v":32152.50513274753},51,{"$f":"IF(VLOOKUP(FT61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FT61,Lookups!$DH$3:$DU$53,13)*FU$47,0)","v":0},{"$f":"IF((FT61<111),IF(FT61<71,FV60+FU$47*VLOOKUP(FT60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FT60,Lookups!$DH$3:$DU$53,2)+IF(FT61<64,FU$47*VLOOKUP(FT60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FT60,Lookups!$DH$3:$DU$53,13,0))-FV60*VLOOKUP(FT60,Lookups!$A$3:$O$93,15),FV60-FV60*VLOOKUP(FT60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FT61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,FT$2+2),0)","v":33122.526438587316},50,{"$f":"IF(VLOOKUP(FX61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FX61,Lookups!$DH$3:$DU$53,13)*FY$48,0)","v":0},{"$f":"IF((FX61<111),IF(FX61<71,FZ60+FY$48*VLOOKUP(FX60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FX60,Lookups!$DH$3:$DU$53,2)+IF(FX61<64,FY$48*VLOOKUP(FX60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FX60,Lookups!$DH$3:$DU$53,13,0))-FZ60*VLOOKUP(FX60,Lookups!$A$3:$O$93,15),FZ60-FZ60*VLOOKUP(FX60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FX61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,FX$2+2),0)","v":34089.55737173665},49,{"$f":"IF(VLOOKUP(GB61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GB61,Lookups!$DH$3:$DU$53,13)*GC$49,0)","v":0},{"$f":"IF((GB61<111),IF(GB61<71,GD60+GC$49*VLOOKUP(GB60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GB60,Lookups!$DH$3:$DU$53,2)+IF(GB61<64,GC$49*VLOOKUP(GB60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GB60,Lookups!$DH$3:$DU$53,13,0))-GD60*VLOOKUP(GB60,Lookups!$A$3:$O$93,15),GD60-GD60*VLOOKUP(GB60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GB61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,GB$2+2),0)","v":35053.618442737679},48,{"$f":"IF(VLOOKUP(GF61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GF61,Lookups!$DH$3:$DU$53,13)*GG$50,0)","v":0},{"$f":"IF((GF61<111),IF(GF61<71,GH60+GG$50*VLOOKUP(GF60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GF60,Lookups!$DH$3:$DU$53,2)+IF(GF61<64,GG$50*VLOOKUP(GF60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GF60,Lookups!$DH$3:$DU$53,13,0))-GH60*VLOOKUP(GF60,Lookups!$A$3:$O$93,15),GH60-GH60*VLOOKUP(GF60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GF61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,GF$2+2),0)","v":36014.730078393048},47,{"$f":"IF(VLOOKUP(GJ61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GJ61,Lookups!$DH$3:$DU$53,13)*GK$51,0)","v":0},{"$f":"IF((GJ61<111),IF(GJ61<71,GL60+GK$51*VLOOKUP(GJ60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GJ60,Lookups!$DH$3:$DU$53,2)+IF(GJ61<64,GK$51*VLOOKUP(GJ60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GJ60,Lookups!$DH$3:$DU$53,13,0))-GL60*VLOOKUP(GJ60,Lookups!$A$3:$O$93,15),GL60-GL60*VLOOKUP(GJ60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GJ61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,GJ$2+2),0)","v":36938.130954634849},46,{"$f":"IF(VLOOKUP(GN61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GN61,Lookups!$DH$3:$DU$53,13)*GO$52,0)","v":0},{"$f":"IF((GN61<111),IF(GN61<71,GP60+GO$52*VLOOKUP(GN60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GN60,Lookups!$DH$3:$DU$53,2)+IF(GN61<64,GO$52*VLOOKUP(GN60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GN60,Lookups!$DH$3:$DU$53,13,0))-GP60*VLOOKUP(GN60,Lookups!$A$3:$O$93,15),GP60-GP60*VLOOKUP(GN60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GN61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,GN$2+2),0)","v":40669.794401935687},45,{"$f":"IF(VLOOKUP(GR61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GR61,Lookups!$DH$3:$DU$53,13)*GS$53,0)","v":0},{"$f":"IF((GR61<111),IF(GR61<71,GT60+GS$53*VLOOKUP(GR60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GR60,Lookups!$DH$3:$DU$53,2)+IF(GR61<64,GS$53*VLOOKUP(GR60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GR60,Lookups!$DH$3:$DU$53,13,0))-GT60*VLOOKUP(GR60,Lookups!$A$3:$O$93,15),GT60-GT60*VLOOKUP(GR60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GR61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,GR$2+2),0)","v":44440.867487624608},44,{"$f":"IF(VLOOKUP(GV61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GV61,Lookups!$DH$3:$DU$53,13)*GW$54,0)","v":0},{"$f":"IF((GV61<111),IF(GV61<71,GX60+GW$54*VLOOKUP(GV60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GV60,Lookups!$DH$3:$DU$53,2)+IF(GV61<64,GW$54*VLOOKUP(GV60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GV60,Lookups!$DH$3:$DU$53,13,0))-GX60*VLOOKUP(GV60,Lookups!$A$3:$O$93,15),GX60-GX60*VLOOKUP(GV60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GV61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,GV$2+2),0)","v":48252.227021067163},43,{"$f":"IF(VLOOKUP(GZ61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GZ61,Lookups!$DH$3:$DU$53,13)*HA$55,0)","v":0},{"$f":"IF((GZ61<111),IF(GZ61<71,HB60+HA$55*VLOOKUP(GZ60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GZ60,Lookups!$DH$3:$DU$53,2)+IF(GZ61<64,HA$55*VLOOKUP(GZ60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GZ60,Lookups!$DH$3:$DU$53,13,0))-HB60*VLOOKUP(GZ60,Lookups!$A$3:$O$93,15),HB60-HB60*VLOOKUP(GZ60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GZ61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,GZ$2+2),0)","v":52006.916836478202},42,{"$f":"IF(VLOOKUP(HD61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HD61,Lookups!$DH$3:$DU$53,13)*HE$56,0)","v":0},{"$f":"IF((HD61<111),IF(HD61<71,HF60+HE$56*VLOOKUP(HD60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HD60,Lookups!$DH$3:$DU$53,2)+IF(HD61<64,HE$56*VLOOKUP(HD60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HD60,Lookups!$DH$3:$DU$53,13,0))-HF60*VLOOKUP(HD60,Lookups!$A$3:$O$93,15),HF60-HF60*VLOOKUP(HD60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HD61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,HD$2+2),0)","v":55684.693682134013},41,{"$f":"IF(VLOOKUP(HH61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HH61,Lookups!$DH$3:$DU$53,13)*HI$57,0)","v":0},{"$f":"IF((HH61<111),IF(HH61<71,HJ60+HI$58*VLOOKUP(HH60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HH60,Lookups!$DH$3:$DU$53,2)+IF(HH61<64,HI$58*VLOOKUP(HH60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HH60,Lookups!$DH$3:$DU$53,13,0))-HJ60*VLOOKUP(HH60,Lookups!$A$3:$O$93,15),HJ60-HJ60*VLOOKUP(HH60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HH61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,HH$2+2),0)","v":53297.52667810033},40,{"$f":"IF(VLOOKUP(HL61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HL61,Lookups!$DH$3:$DU$53,13)*HM$58,0)","v":0},{"$f":"IF((HL61<111),IF(HL61<71,HN60+HM$58*VLOOKUP(HL60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HL60,Lookups!$DH$3:$DU$53,2)+IF(HL61<64,HM$58*VLOOKUP(HL60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HL60,Lookups!$DH$3:$DU$53,13,0))-HN60*VLOOKUP(HL60,Lookups!$A$3:$O$93,15),HN60-HN60*VLOOKUP(HL60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HL61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,HL$2+2),0)","v":51060.996390792425},39,{"$f":"IF(VLOOKUP(HP61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HP61,Lookups!$DH$3:$DU$53,13)*HQ$59,0)","v":0},{"$f":"IF((HP61<111),IF(HP61<71,HR60+HQ$59*VLOOKUP(HP60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HP60,Lookups!$DH$3:$DU$53,2)+IF(HP61<64,HQ$59*VLOOKUP(HP60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HP60,Lookups!$DH$3:$DU$53,13,0))-HR60*VLOOKUP(HP60,Lookups!$A$3:$O$93,15),HR60-HR60*VLOOKUP(HP60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HP61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,HP$2+2),0)","v":49017.144612294447},{"$f":"1+HT60","v":38},{"$f":"IF(VLOOKUP(HT61,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HT61,Lookups!$DH$3:$DU$53,13)*HU$60,0)","v":0},{"$f":"IF((HT61<111),IF(HT61<71,HV60+HU$60*VLOOKUP(HT60,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HT60,Lookups!$DH$3:$DU$53,2)+IF(HT61<64,HU$60*VLOOKUP(HT60,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HT60,Lookups!$DH$3:$DU$53,13,0))-HV60*VLOOKUP(HT60,Lookups!$A$3:$O$93,15),HV60-HV60*VLOOKUP(HT60,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HT61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,HT$2+2),0)","v":47156.43459367178},37,0,0,{"$f":"IF(HX61<111,VLOOKUP($C61,Lookups!$T$3:$DG$93,HX$2+2),0)","v":45469.771780523704},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E62,I62,M62,Q62,U62,Y62,AC62,AG62,AK62,AO62,AS62,AW62,BA62,BE62,BI62,BM62,BQ62,BU62,BY62,CC62,CG62,CK62,CO62,CS62,CW62,DA62,DE62,DI62,DM62,DQ62)+SUM(DU62,DY62,EC62,EG62,EK62,EO62,ES62,EW62,FA62,FE62)+'Amort-Proj'!Q62+SUM(FI62,FM62,FQ62,FU62,FY62,GC62,GG62,GK62,GO62,GS62,GW62,HA62,HE62,HI62)+SUM(HM62,HQ62,HU62,HY62,IC62,IG62,IK62,IO62,IS62)","v":0},{"$error":"#DIV/0!"},2074,95,{"$f":"IF(VLOOKUP(D62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D62,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D62<111),IF(D62<71,F61+E$4*VLOOKUP(D61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D61,Lookups!$DH$3:$DU$53,2)+IF(D62<64,E$4*VLOOKUP(D61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D61,Lookups!$DH$3:$DU$53,13,0))-F61*VLOOKUP(D61,Lookups!$A$3:$O$93,15),F61-F61*VLOOKUP(D61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,D$2+2),0)","v":81436.777409380273},94,{"$f":"IF(VLOOKUP(H62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H62,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H62<111),IF(H62<71,J61+I$5*VLOOKUP(H61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H61,Lookups!$DH$3:$DU$53,2)+IF(H62<64,I$5*VLOOKUP(H61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H61,Lookups!$DH$3:$DU$53,13,0))-J61*VLOOKUP(H61,Lookups!$A$3:$O$93,15),J61-J61*VLOOKUP(H61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,H$2+2),0)","v":83752.515155618516},93,{"$f":"IF(VLOOKUP(L62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L62,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L62<111),IF(L62<71,N61+M$6*VLOOKUP(L61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L61,Lookups!$DH$3:$DU$53,2)+IF(L62<64,M$6*VLOOKUP(L61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L61,Lookups!$DH$3:$DU$53,13,0))-N61*VLOOKUP(L61,Lookups!$A$3:$O$93,15),N61-N61*VLOOKUP(L61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,L$2+2),0)","v":86134.103264309044},92,{"$f":"IF(VLOOKUP(P62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P62,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P62<111),IF(P62<71,R61+Q$7*VLOOKUP(P61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P61,Lookups!$DH$3:$DU$53,2)+IF(P62<64,Q$7*VLOOKUP(P61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P61,Lookups!$DH$3:$DU$53,13,0))-R61*VLOOKUP(P61,Lookups!$A$3:$O$93,15),R61-R61*VLOOKUP(P61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,P$2+2),0)","v":86134.103264308986},91,{"$f":"IF(VLOOKUP(T62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T62,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T62<111),IF(T62<71,V61+U$8*VLOOKUP(T61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T61,Lookups!$DH$3:$DU$53,2)+IF(T62<64,U$8*VLOOKUP(T61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T61,Lookups!$DH$3:$DU$53,13,0))-V61*VLOOKUP(T61,Lookups!$A$3:$O$93,15),V61-V61*VLOOKUP(T61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,T$2+2),0)","v":86052.536878642},90,{"$f":"IF(VLOOKUP(X62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X62,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X62<111),IF(X62<71,Z61+Y$9*VLOOKUP(X61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X61,Lookups!$DH$3:$DU$53,2)+IF(X62<64,Y$9*VLOOKUP(X61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X61,Lookups!$DH$3:$DU$53,13,0))-Z61*VLOOKUP(X61,Lookups!$A$3:$O$93,15),Z61-Z61*VLOOKUP(X61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,X$2+2),0)","v":85971.047733870495},89,{"$f":"IF(VLOOKUP(AB62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB62,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB62<111),IF(AB62<71,AD61+AC$10*VLOOKUP(AB61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB61,Lookups!$DH$3:$DU$53,2)+IF(AB62<64,AC$10*VLOOKUP(AB61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB61,Lookups!$DH$3:$DU$53,13,0))-AD61*VLOOKUP(AB61,Lookups!$A$3:$O$93,15),AD61-AD61*VLOOKUP(AB61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,AB$2+2),0)","v":85971.047733870466},88,{"$f":"IF(VLOOKUP(AF62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF62,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF62<111),IF(AF62<71,AH61+AG$11*VLOOKUP(AF61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF61,Lookups!$DH$3:$DU$53,2)+IF(AF62<64,AG$11*VLOOKUP(AF61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF61,Lookups!$DH$3:$DU$53,13,0))-AH61*VLOOKUP(AF61,Lookups!$A$3:$O$93,15),AH61-AH61*VLOOKUP(AF61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,AF$2+2),0)","v":85164.456527872346},87,{"$f":"IF(VLOOKUP(AJ62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ62,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ62<111),IF(AJ62<71,AL61+AK$12*VLOOKUP(AJ61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ61,Lookups!$DH$3:$DU$53,2)+IF(AJ62<64,AK$12*VLOOKUP(AJ61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ61,Lookups!$DH$3:$DU$53,13,0))-AL61*VLOOKUP(AJ61,Lookups!$A$3:$O$93,15),AL61-AL61*VLOOKUP(AJ61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":84442.081555973884},86,{"$f":"IF(VLOOKUP(AN62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN62,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN62<111),IF(AN62<71,AP61+AO$13*VLOOKUP(AN61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN61,Lookups!$DH$3:$DU$53,2)+IF(AN62<64,AO$13*VLOOKUP(AN61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN61,Lookups!$DH$3:$DU$53,13,0))-AP61*VLOOKUP(AN61,Lookups!$A$3:$O$93,15),AP61-AP61*VLOOKUP(AN61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,AN$2+2),0)","v":83722.573664741096},85,{"$f":"IF(VLOOKUP(AR62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR62,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR62<111),IF(AR62<71,AT61+AS$14*VLOOKUP(AR61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR61,Lookups!$DH$3:$DU$53,2)+IF(AR62<64,AS$14*VLOOKUP(AR61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR61,Lookups!$DH$3:$DU$53,13,0))-AT61*VLOOKUP(AR61,Lookups!$A$3:$O$93,15),AT61-AT61*VLOOKUP(AR61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,AR$2+2),0)","v":83005.918726781689},84,{"$f":"IF(VLOOKUP(AV62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV62,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV62<111),IF(AV62<71,AX61+AW$15*VLOOKUP(AV61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV61,Lookups!$DH$3:$DU$53,2)+IF(AV62<64,AW$15*VLOOKUP(AV61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV61,Lookups!$DH$3:$DU$53,13,0))-AX61*VLOOKUP(AV61,Lookups!$A$3:$O$93,15),AX61-AX61*VLOOKUP(AV61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,AV$2+2),0)","v":82292.102685097867},83,{"$f":"IF(VLOOKUP(AZ62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ62,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ62<111),IF(AZ62<71,BB61+BA$16*VLOOKUP(AZ61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ61,Lookups!$DH$3:$DU$53,2)+IF(AZ62<64,BA$16*VLOOKUP(AZ61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ61,Lookups!$DH$3:$DU$53,13,0))-BB61*VLOOKUP(AZ61,Lookups!$A$3:$O$93,15),BB61-BB61*VLOOKUP(AZ61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":81581.111552724265},82,{"$f":"IF(VLOOKUP(BD62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD62,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD62<111),IF(BD62<71,BF61+BE$17*VLOOKUP(BD61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD61,Lookups!$DH$3:$DU$53,2)+IF(BD62<64,BE$17*VLOOKUP(BD61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD61,Lookups!$DH$3:$DU$53,13,0))-BF61*VLOOKUP(BD61,Lookups!$A$3:$O$93,15),BF61-BF61*VLOOKUP(BD61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,BD$2+2),0)","v":80872.931412366917},81,{"$f":"IF(VLOOKUP(BH62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH62,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH62<111),IF(BH62<71,BJ61+BI$18*VLOOKUP(BH61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH61,Lookups!$DH$3:$DU$53,2)+IF(BH62<64,BI$18*VLOOKUP(BH61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH61,Lookups!$DH$3:$DU$53,13,0))-BJ61*VLOOKUP(BH61,Lookups!$A$3:$O$93,15),BJ61-BJ61*VLOOKUP(BH61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,BH$2+2),0)","v":79178.448762016997},80,{"$f":"IF(VLOOKUP(BL62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL62,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL62<111),IF(BL62<71,BN61+BM$19*VLOOKUP(BL61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL61,Lookups!$DH$3:$DU$53,2)+IF(BL62<64,BM$19*VLOOKUP(BL61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL61,Lookups!$DH$3:$DU$53,13,0))-BN61*VLOOKUP(BL61,Lookups!$A$3:$O$93,15),BN61-BN61*VLOOKUP(BL61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,BL$2+2),0)","v":77501.166656470785},79,{"$f":"IF(VLOOKUP(BP62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP62,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP62<111),IF(BP62<71,BR61+BQ$20*VLOOKUP(BP61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP61,Lookups!$DH$3:$DU$53,2)+IF(BP62<64,BQ$20*VLOOKUP(BP61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP61,Lookups!$DH$3:$DU$53,13,0))-BR61*VLOOKUP(BP61,Lookups!$A$3:$O$93,15),BR61-BR61*VLOOKUP(BP61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,BP$2+2),0)","v":75840.89950311571},78,{"$f":"IF(VLOOKUP(BT62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT62,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT62<111),IF(BT62<71,BV61+BU$21*VLOOKUP(BT61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT61,Lookups!$DH$3:$DU$53,2)+IF(BT62<64,BU$21*VLOOKUP(BT61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT61,Lookups!$DH$3:$DU$53,13,0))-BV61*VLOOKUP(BT61,Lookups!$A$3:$O$93,15),BV61-BV61*VLOOKUP(BT61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,BT$2+2),0)","v":74197.463723440698},77,{"$f":"IF(VLOOKUP(BX62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX62,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX62<111),IF(BX62<71,BZ61+BY$22*VLOOKUP(BX61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX61,Lookups!$DH$3:$DU$53,2)+IF(BX62<64,BY$22*VLOOKUP(BX61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX61,Lookups!$DH$3:$DU$53,13,0))-BZ61*VLOOKUP(BX61,Lookups!$A$3:$O$93,15),BZ61-BZ61*VLOOKUP(BX61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,BX$2+2),0)","v":72570.67773096051},76,{"$f":"IF(VLOOKUP(CB62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB62,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB62<111),IF(CB62<71,CD61+CC$23*VLOOKUP(CB61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB61,Lookups!$DH$3:$DU$53,2)+IF(CB62<64,CC$23*VLOOKUP(CB61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB61,Lookups!$DH$3:$DU$53,13,0))-CD61*VLOOKUP(CB61,Lookups!$A$3:$O$93,15),CD61-CD61*VLOOKUP(CB61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,CB$2+2),0)","v":69841.019023093875},75,{"$f":"IF(VLOOKUP(CF62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF62,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF62<111),IF(CF62<71,CH61+CG$24*VLOOKUP(CF61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF61,Lookups!$DH$3:$DU$53,2)+IF(CF62<64,CG$24*VLOOKUP(CF61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF61,Lookups!$DH$3:$DU$53,13,0))-CH61*VLOOKUP(CF61,Lookups!$A$3:$O$93,15),CH61-CH61*VLOOKUP(CF61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,CF$2+2),0)","v":67160.063037543601},74,{"$f":"IF(VLOOKUP(CJ62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ62,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ62<111),IF(CJ62<71,CL61+CK$25*VLOOKUP(CJ61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ61,Lookups!$DH$3:$DU$53,2)+IF(CJ62<64,CK$25*VLOOKUP(CJ61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ61,Lookups!$DH$3:$DU$53,13,0))-CL61*VLOOKUP(CJ61,Lookups!$A$3:$O$93,15),CL61-CL61*VLOOKUP(CJ61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":64465.858462651471},73,{"$f":"IF(VLOOKUP(CN62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN62,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN62<111),IF(CN62<71,CP61+CO$26*VLOOKUP(CN61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN61,Lookups!$DH$3:$DU$53,2)+IF(CN62<64,CO$26*VLOOKUP(CN61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN61,Lookups!$DH$3:$DU$53,13,0))-CP61*VLOOKUP(CN61,Lookups!$A$3:$O$93,15),CP61-CP61*VLOOKUP(CN61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,CN$2+2),0)","v":61823.514344569456},72,{"$f":"IF(VLOOKUP(CR62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR62,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR62<111),IF(CR62<71,CT61+CS$27*VLOOKUP(CR61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR61,Lookups!$DH$3:$DU$53,2)+IF(CR62<64,CS$27*VLOOKUP(CR61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR61,Lookups!$DH$3:$DU$53,13,0))-CT61*VLOOKUP(CR61,Lookups!$A$3:$O$93,15),CT61-CT61*VLOOKUP(CR61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,CR$2+2),0)","v":59232.022579860197},71,{"$f":"IF(VLOOKUP(CV62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV62,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV62<111),IF(CV62<71,CX61+CW$28*VLOOKUP(CV61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV61,Lookups!$DH$3:$DU$53,2)+IF(CV62<64,CW$28*VLOOKUP(CV61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV61,Lookups!$DH$3:$DU$53,13,0))-CX61*VLOOKUP(CV61,Lookups!$A$3:$O$93,15),CX61-CX61*VLOOKUP(CV61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,CV$2+2),0)","v":55930.80975206694},70,{"$f":"IF(VLOOKUP(CZ62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ62,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ62<111),IF(CZ62<71,DB61+DA$29*VLOOKUP(CZ61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ61,Lookups!$DH$3:$DU$53,2)+IF(CZ62<64,DA$29*VLOOKUP(CZ61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ61,Lookups!$DH$3:$DU$53,13,0))-DB61*VLOOKUP(CZ61,Lookups!$A$3:$O$93,15),DB61-DB61*VLOOKUP(CZ61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":52711.620285068318},69,{"$f":"IF(VLOOKUP(DD62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD62,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD62<111),IF(DD62<71,DF61+DE$30*VLOOKUP(DD61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD61,Lookups!$DH$3:$DU$53,2)+IF(DD62<64,DE$30*VLOOKUP(DD61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD61,Lookups!$DH$3:$DU$53,13,0))-DF61*VLOOKUP(DD61,Lookups!$A$3:$O$93,15),DF61-DF61*VLOOKUP(DD61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,DD$2+2),0)","v":49572.407096723386},68,{"$f":"IF(VLOOKUP(DH62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH62,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH62<111),IF(DH62<71,DJ61+DI$31*VLOOKUP(DH61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH61,Lookups!$DH$3:$DU$53,2)+IF(DH62<64,DI$31*VLOOKUP(DH61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH61,Lookups!$DH$3:$DU$53,13,0))-DJ61*VLOOKUP(DH61,Lookups!$A$3:$O$93,15),DJ61-DJ61*VLOOKUP(DH61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,DH$2+2),0)","v":46511.174417207032},67,{"$f":"IF(VLOOKUP(DL62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL62,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL62<111),IF(DL62<71,DN61+DM$32*VLOOKUP(DL61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL61,Lookups!$DH$3:$DU$53,2)+IF(DL62<64,DM$32*VLOOKUP(DL61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL61,Lookups!$DH$3:$DU$53,13,0))-DN61*VLOOKUP(DL61,Lookups!$A$3:$O$93,15),DN61-DN61*VLOOKUP(DL61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,DL$2+2),0)","v":43484.836633020146},66,{"$f":"IF(VLOOKUP(DP62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP62,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP62<111),IF(DP62<71,DR61+DQ$33*VLOOKUP(DP61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP61,Lookups!$DH$3:$DU$53,2)+IF(DP62<64,DQ$33*VLOOKUP(DP61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP61,Lookups!$DH$3:$DU$53,13,0))-DR61*VLOOKUP(DP61,Lookups!$A$3:$O$93,15),DR61-DR61*VLOOKUP(DP61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,DP$2+2),0)","v":40538.175854262467},65,{"$f":"IF(VLOOKUP(DT62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT62,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT62<111),IF(DT62<71,DV61+DU$34*VLOOKUP(DT61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT61,Lookups!$DH$3:$DU$53,2)+IF(DT62<64,DU$34*VLOOKUP(DT61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT61,Lookups!$DH$3:$DU$53,13,0))-DV61*VLOOKUP(DT61,Lookups!$A$3:$O$93,15),DV61-DV61*VLOOKUP(DT61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,DT$2+2),0)","v":37669.130011649366},64,{"$f":"IF(VLOOKUP(DX62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX62,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX62<111),IF(DX62<71,DZ61+DY$35*VLOOKUP(DX61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX61,Lookups!$DH$3:$DU$53,2)+IF(DX62<64,DY$35*VLOOKUP(DX61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX61,Lookups!$DH$3:$DU$53,13,0))-DZ61*VLOOKUP(DX61,Lookups!$A$3:$O$93,15),DZ61-DZ61*VLOOKUP(DX61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,DX$2+2),0)","v":174750.59696295962},63,{"$f":"IF(VLOOKUP(EB62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB62,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB62<111),IF(EB62<71,ED61+EC$36*VLOOKUP(EB61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB61,Lookups!$DH$3:$DU$53,2)+IF(EB62<64,EC$36*VLOOKUP(EB61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB61,Lookups!$DH$3:$DU$53,13,0))-ED61*VLOOKUP(EB61,Lookups!$A$3:$O$93,15),ED61-ED61*VLOOKUP(EB61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,EB$2+2),0)","v":152399.10778001358},62,{"$f":"IF(VLOOKUP(EF62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF62,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF62<111),IF(EF62<71,EH61+EG$37*VLOOKUP(EF61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF61,Lookups!$DH$3:$DU$53,2)+IF(EF62<64,EG$37*VLOOKUP(EF61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF61,Lookups!$DH$3:$DU$53,13,0))-EH61*VLOOKUP(EF61,Lookups!$A$3:$O$93,15),EH61-EH61*VLOOKUP(EF61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,EF$2+2),0)","v":131319.23160756112},61,{"$f":"IF(VLOOKUP(EJ62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ62,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ62<111),IF(EJ62<71,EL61+EK$38*VLOOKUP(EJ61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ61,Lookups!$DH$3:$DU$53,2)+IF(EJ62<64,EK$38*VLOOKUP(EJ61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ61,Lookups!$DH$3:$DU$53,13,0))-EL61*VLOOKUP(EJ61,Lookups!$A$3:$O$93,15),EL61-EL61*VLOOKUP(EJ61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":117631.72807730632},60,{"$f":"IF(VLOOKUP(EN62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN62,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN62<111),IF(EN62<71,EP61+EO$39*VLOOKUP(EN61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN61,Lookups!$DH$3:$DU$53,2)+IF(EN62<64,EO$39*VLOOKUP(EN61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN61,Lookups!$DH$3:$DU$53,13,0))-EP61*VLOOKUP(EN61,Lookups!$A$3:$O$93,15),EP61-EP61*VLOOKUP(EN61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,EN$2+2),0)","v":104572.63499771837},59,{"$f":"IF(VLOOKUP(ER62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER62,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER62<111),IF(ER62<71,ET61+ES$40*VLOOKUP(ER61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER61,Lookups!$DH$3:$DU$53,2)+IF(ER62<64,ES$40*VLOOKUP(ER61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER61,Lookups!$DH$3:$DU$53,13,0))-ET61*VLOOKUP(ER61,Lookups!$A$3:$O$93,15),ET61-ET61*VLOOKUP(ER61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,ER$2+2),0)","v":92114.200795612662},58,{"$f":"IF(VLOOKUP(EV62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV62,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV62<111),IF(EV62<71,EX61+EW$41*VLOOKUP(EV61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV61,Lookups!$DH$3:$DU$53,2)+IF(EV62<64,EW$41*VLOOKUP(EV61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV61,Lookups!$DH$3:$DU$53,13,0))-EX61*VLOOKUP(EV61,Lookups!$A$3:$O$93,15),EX61-EX61*VLOOKUP(EV61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,EV$2+2),0)","v":80229.902418473604},57,{"$f":"IF(VLOOKUP(EZ62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ62,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ62<111),IF(EZ62<71,FB61+FA$42*VLOOKUP(EZ61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ61,Lookups!$DH$3:$DU$53,2)+IF(EZ62<64,FA$42*VLOOKUP(EZ61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ61,Lookups!$DH$3:$DU$53,13,0))-FB61*VLOOKUP(EZ61,Lookups!$A$3:$O$93,15),FB61-FB61*VLOOKUP(EZ61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":68894.390644467043},56,{"$f":"IF(VLOOKUP(FD62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD62,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD62<111),IF(FD62<71,FF61+FE$43*VLOOKUP(FD61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD61,Lookups!$DH$3:$DU$53,2)+IF(FD62<64,FE$43*VLOOKUP(FD61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD61,Lookups!$DH$3:$DU$53,13,0))-FF61*VLOOKUP(FD61,Lookups!$A$3:$O$93,15),FF61-FF61*VLOOKUP(FD61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,FD$2+2),0)","v":61378.980901913506},55,{"$f":"IF(VLOOKUP(FH62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH62,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH62<111),IF(FH62<71,FJ61+FI$44*VLOOKUP(FH61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH61,Lookups!$DH$3:$DU$53,2)+IF(FH62<64,FI$44*VLOOKUP(FH61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH61,Lookups!$DH$3:$DU$53,13,0))-FJ61*VLOOKUP(FH61,Lookups!$A$3:$O$93,15),FJ61-FJ61*VLOOKUP(FH61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,FH$2+2),0)","v":54139.886114699926},54,{"$f":"IF(VLOOKUP(FL62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FL62,Lookups!$DH$3:$DU$53,13)*FM$45,0)","v":0},{"$f":"IF((FL62<111),IF(FL62<71,FN61+FM$45*VLOOKUP(FL61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FL61,Lookups!$DH$3:$DU$53,2)+IF(FL62<64,FM$45*VLOOKUP(FL61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FL61,Lookups!$DH$3:$DU$53,13,0))-FN61*VLOOKUP(FL61,Lookups!$A$3:$O$93,15),FN61-FN61*VLOOKUP(FL61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FL62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,FL$2+2),0)","v":47167.40422656884},53,{"$f":"IF(VLOOKUP(FP62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FP62,Lookups!$DH$3:$DU$53,13)*FQ$46,0)","v":0},{"$f":"IF((FP62<111),IF(FP62<71,FR61+FQ$46*VLOOKUP(FP61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FP61,Lookups!$DH$3:$DU$53,2)+IF(FP62<64,FQ$46*VLOOKUP(FP61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FP61,Lookups!$DH$3:$DU$53,13,0))-FR61*VLOOKUP(FP61,Lookups!$A$3:$O$93,15),FR61-FR61*VLOOKUP(FP61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FP62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,FP$2+2),0)","v":40452.181135567203},52,{"$f":"IF(VLOOKUP(FT62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FT62,Lookups!$DH$3:$DU$53,13)*FU$47,0)","v":0},{"$f":"IF((FT62<111),IF(FT62<71,FV61+FU$47*VLOOKUP(FT61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FT61,Lookups!$DH$3:$DU$53,2)+IF(FT62<64,FU$47*VLOOKUP(FT61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FT61,Lookups!$DH$3:$DU$53,13,0))-FV61*VLOOKUP(FT61,Lookups!$A$3:$O$93,15),FV61-FV61*VLOOKUP(FT61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FT62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,FT$2+2),0)","v":33985.19792531414},51,{"$f":"IF(VLOOKUP(FX62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FX62,Lookups!$DH$3:$DU$53,13)*FY$48,0)","v":0},{"$f":"IF((FX62<111),IF(FX62<71,FZ61+FY$48*VLOOKUP(FX61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FX61,Lookups!$DH$3:$DU$53,2)+IF(FX62<64,FY$48*VLOOKUP(FX61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FX61,Lookups!$DH$3:$DU$53,13,0))-FZ61*VLOOKUP(FX61,Lookups!$A$3:$O$93,15),FZ61-FZ61*VLOOKUP(FX61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FX62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,FX$2+2),0)","v":35010.510445586791},50,{"$f":"IF(VLOOKUP(GB62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GB62,Lookups!$DH$3:$DU$53,13)*GC$49,0)","v":0},{"$f":"IF((GB62<111),IF(GB62<71,GD61+GC$49*VLOOKUP(GB61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GB61,Lookups!$DH$3:$DU$53,2)+IF(GB62<64,GC$49*VLOOKUP(GB61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GB61,Lookups!$DH$3:$DU$53,13,0))-GD61*VLOOKUP(GB61,Lookups!$A$3:$O$93,15),GD61-GD61*VLOOKUP(GB61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GB62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,GB$2+2),0)","v":36032.662141925633},49,{"$f":"IF(VLOOKUP(GF62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GF62,Lookups!$DH$3:$DU$53,13)*GG$50,0)","v":0},{"$f":"IF((GF62<111),IF(GF62<71,GH61+GG$50*VLOOKUP(GF61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GF61,Lookups!$DH$3:$DU$53,2)+IF(GF62<64,GG$50*VLOOKUP(GF61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GF61,Lookups!$DH$3:$DU$53,13,0))-GH61*VLOOKUP(GF61,Lookups!$A$3:$O$93,15),GH61-GH61*VLOOKUP(GF61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GF62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,GF$2+2),0)","v":37051.674693973728},48,{"$f":"IF(VLOOKUP(GJ62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GJ62,Lookups!$DH$3:$DU$53,13)*GK$51,0)","v":0},{"$f":"IF((GJ62<111),IF(GJ62<71,GL61+GK$51*VLOOKUP(GJ61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GJ61,Lookups!$DH$3:$DU$53,2)+IF(GJ62<64,GK$51*VLOOKUP(GJ61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GJ61,Lookups!$DH$3:$DU$53,13,0))-GL61*VLOOKUP(GJ61,Lookups!$A$3:$O$93,15),GL61-GL61*VLOOKUP(GJ61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GJ62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,GJ$2+2),0)","v":38067.569692861449},47,{"$f":"IF(VLOOKUP(GN62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GN62,Lookups!$DH$3:$DU$53,13)*GO$52,0)","v":0},{"$f":"IF((GN62<111),IF(GN62<71,GP61+GO$52*VLOOKUP(GN61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GN61,Lookups!$DH$3:$DU$53,2)+IF(GN62<64,GO$52*VLOOKUP(GN61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GN61,Lookups!$DH$3:$DU$53,13,0))-GP61*VLOOKUP(GN61,Lookups!$A$3:$O$93,15),GP61-GP61*VLOOKUP(GN61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GN62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,GN$2+2),0)","v":39043.604419049036},46,{"$f":"IF(VLOOKUP(GR62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GR62,Lookups!$DH$3:$DU$53,13)*GS$53,0)","v":0},{"$f":"IF((GR62<111),IF(GR62<71,GT61+GS$53*VLOOKUP(GR61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GR61,Lookups!$DH$3:$DU$53,2)+IF(GR62<64,GS$53*VLOOKUP(GR61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GR61,Lookups!$DH$3:$DU$53,13,0))-GT61*VLOOKUP(GR61,Lookups!$A$3:$O$93,15),GT61-GT61*VLOOKUP(GR61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GR62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,GR$2+2),0)","v":42987.972682846019},45,{"$f":"IF(VLOOKUP(GV62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GV62,Lookups!$DH$3:$DU$53,13)*GW$54,0)","v":0},{"$f":"IF((GV62<111),IF(GV62<71,GX61+GW$54*VLOOKUP(GV61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GV61,Lookups!$DH$3:$DU$53,2)+IF(GV62<64,GW$54*VLOOKUP(GV61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GV61,Lookups!$DH$3:$DU$53,13,0))-GX61*VLOOKUP(GV61,Lookups!$A$3:$O$93,15),GX61-GX61*VLOOKUP(GV61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GV62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,GV$2+2),0)","v":46973.996934419207},44,{"$f":"IF(VLOOKUP(GZ62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GZ62,Lookups!$DH$3:$DU$53,13)*HA$55,0)","v":0},{"$f":"IF((GZ62<111),IF(GZ62<71,HB61+HA$55*VLOOKUP(GZ61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GZ61,Lookups!$DH$3:$DU$53,2)+IF(GZ62<64,HA$55*VLOOKUP(GZ61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GZ61,Lookups!$DH$3:$DU$53,13,0))-HB61*VLOOKUP(GZ61,Lookups!$A$3:$O$93,15),HB61-HB61*VLOOKUP(GZ61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GZ62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,GZ$2+2),0)","v":51002.603961267989},43,{"$f":"IF(VLOOKUP(HD62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HD62,Lookups!$DH$3:$DU$53,13)*HE$56,0)","v":0},{"$f":"IF((HD62<111),IF(HD62<71,HF61+HE$56*VLOOKUP(HD61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HD61,Lookups!$DH$3:$DU$53,2)+IF(HD62<64,HE$56*VLOOKUP(HD61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HD61,Lookups!$DH$3:$DU$53,13,0))-HF61*VLOOKUP(HD61,Lookups!$A$3:$O$93,15),HF61-HF61*VLOOKUP(HD61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HD62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,HD$2+2),0)","v":54971.311096157457},42,{"$f":"IF(VLOOKUP(HH62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HH62,Lookups!$DH$3:$DU$53,13)*HI$57,0)","v":0},{"$f":"IF((HH62<111),IF(HH62<71,HJ61+HI$58*VLOOKUP(HH61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HH61,Lookups!$DH$3:$DU$53,2)+IF(HH62<64,HI$58*VLOOKUP(HH61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HH61,Lookups!$DH$3:$DU$53,13,0))-HJ61*VLOOKUP(HH61,Lookups!$A$3:$O$93,15),HJ61-HJ61*VLOOKUP(HH61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HH62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,HH$2+2),0)","v":58858.721222015651},41,{"$f":"IF(VLOOKUP(HL62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HL62,Lookups!$DH$3:$DU$53,13)*HM$58,0)","v":0},{"$f":"IF((HL62<111),IF(HL62<71,HN61+HM$58*VLOOKUP(HL61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HL61,Lookups!$DH$3:$DU$53,2)+IF(HL62<64,HM$58*VLOOKUP(HL61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HL61,Lookups!$DH$3:$DU$53,13,0))-HN61*VLOOKUP(HL61,Lookups!$A$3:$O$93,15),HN61-HN61*VLOOKUP(HL61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HL62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,HL$2+2),0)","v":56335.485698752047},40,{"$f":"IF(VLOOKUP(HP62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HP62,Lookups!$DH$3:$DU$53,13)*HQ$59,0)","v":0},{"$f":"IF((HP62<111),IF(HP62<71,HR61+HQ$59*VLOOKUP(HP61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HP61,Lookups!$DH$3:$DU$53,2)+IF(HP62<64,HQ$59*VLOOKUP(HP61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HP61,Lookups!$DH$3:$DU$53,13,0))-HR61*VLOOKUP(HP61,Lookups!$A$3:$O$93,15),HR61-HR61*VLOOKUP(HP61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HP62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,HP$2+2),0)","v":53971.473185067589},39,{"$f":"IF(VLOOKUP(HT62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HT62,Lookups!$DH$3:$DU$53,13)*HU$60,0)","v":0},{"$f":"IF((HT62<111),IF(HT62<71,HV61+HU$60*VLOOKUP(HT61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HT61,Lookups!$DH$3:$DU$53,2)+IF(HT62<64,HU$60*VLOOKUP(HT61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HT61,Lookups!$DH$3:$DU$53,13,0))-HV61*VLOOKUP(HT61,Lookups!$A$3:$O$93,15),HV61-HV61*VLOOKUP(HT61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HT62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,HT$2+2),0)","v":51811.121855195226},{"$f":"1+HX61","v":38},{"$f":"IF(VLOOKUP(HX62,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HX62,Lookups!$DH$3:$DU$53,13)*HY$61,0)","v":0},{"$f":"IF((HX62<111),IF(HX62<71,HZ61+HY$61*VLOOKUP(HX61,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HX61,Lookups!$DH$3:$DU$53,2)+IF(HX62<64,HY$61*VLOOKUP(HX61,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HX61,Lookups!$DH$3:$DU$53,13,0))-HZ61*VLOOKUP(HX61,Lookups!$A$3:$O$93,15),HZ61-HZ61*VLOOKUP(HX61,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HX62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,HX$2+2),0)","v":49844.351365511066},37,0,0,{"$f":"IF(IB62<111,VLOOKUP($C62,Lookups!$T$3:$DG$93,IB$2+2),0)","v":48061.54877201355},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E63,I63,M63,Q63,U63,Y63,AC63,AG63,AK63,AO63,AS63,AW63,BA63,BE63,BI63,BM63,BQ63,BU63,BY63,CC63,CG63,CK63,CO63,CS63,CW63,DA63,DE63,DI63,DM63,DQ63)+SUM(DU63,DY63,EC63,EG63,EK63,EO63,ES63,EW63,FA63,FE63)+'Amort-Proj'!Q63+SUM(FI63,FM63,FQ63,FU63,FY63,GC63,GG63,GK63,GO63,GS63,GW63,HA63,HE63,HI63)+SUM(HM63,HQ63,HU63,HY63,IC63,IG63,IK63,IO63,IS63)","v":0},{"$error":"#DIV/0!"},2075,96,{"$f":"IF(VLOOKUP(D63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D63,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D63<111),IF(D63<71,F62+E$4*VLOOKUP(D62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D62,Lookups!$DH$3:$DU$53,2)+IF(D63<64,E$4*VLOOKUP(D62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D62,Lookups!$DH$3:$DU$53,13,0))-F62*VLOOKUP(D62,Lookups!$A$3:$O$93,15),F62-F62*VLOOKUP(D62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,D$2+2),0)","v":85915.80016689621},95,{"$f":"IF(VLOOKUP(H63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H63,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H63<111),IF(H63<71,J62+I$5*VLOOKUP(H62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H62,Lookups!$DH$3:$DU$53,2)+IF(H63<64,I$5*VLOOKUP(H62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H62,Lookups!$DH$3:$DU$53,13,0))-J62*VLOOKUP(H62,Lookups!$A$3:$O$93,15),J62-J62*VLOOKUP(H62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,H$2+2),0)","v":88358.903489177595},94,{"$f":"IF(VLOOKUP(L63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L63,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L63<111),IF(L63<71,N62+M$6*VLOOKUP(L62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L62,Lookups!$DH$3:$DU$53,2)+IF(L63<64,M$6*VLOOKUP(L62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L62,Lookups!$DH$3:$DU$53,13,0))-N62*VLOOKUP(L62,Lookups!$A$3:$O$93,15),N62-N62*VLOOKUP(L62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,L$2+2),0)","v":90871.478943846087},93,{"$f":"IF(VLOOKUP(P63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P63,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P63<111),IF(P63<71,R62+Q$7*VLOOKUP(P62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P62,Lookups!$DH$3:$DU$53,2)+IF(P63<64,Q$7*VLOOKUP(P62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P62,Lookups!$DH$3:$DU$53,13,0))-R62*VLOOKUP(P62,Lookups!$A$3:$O$93,15),R62-R62*VLOOKUP(P62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,P$2+2),0)","v":90871.478943846043},92,{"$f":"IF(VLOOKUP(T63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T63,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T63<111),IF(T63<71,V62+U$8*VLOOKUP(T62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T62,Lookups!$DH$3:$DU$53,2)+IF(T63<64,U$8*VLOOKUP(T62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T62,Lookups!$DH$3:$DU$53,13,0))-V62*VLOOKUP(T62,Lookups!$A$3:$O$93,15),V62-V62*VLOOKUP(T62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,T$2+2),0)","v":90871.47894384597},91,{"$f":"IF(VLOOKUP(X63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X63,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X63<111),IF(X63<71,Z62+Y$9*VLOOKUP(X62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X62,Lookups!$DH$3:$DU$53,2)+IF(X63<64,Y$9*VLOOKUP(X62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X62,Lookups!$DH$3:$DU$53,13,0))-Z62*VLOOKUP(X62,Lookups!$A$3:$O$93,15),Z62-Z62*VLOOKUP(X62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,X$2+2),0)","v":90785.426406967308},90,{"$f":"IF(VLOOKUP(AB63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB63,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB63<111),IF(AB63<71,AD62+AC$10*VLOOKUP(AB62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB62,Lookups!$DH$3:$DU$53,2)+IF(AB63<64,AC$10*VLOOKUP(AB62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB62,Lookups!$DH$3:$DU$53,13,0))-AD62*VLOOKUP(AB62,Lookups!$A$3:$O$93,15),AD62-AD62*VLOOKUP(AB62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,AB$2+2),0)","v":90785.42640696725},89,{"$f":"IF(VLOOKUP(AF63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF63,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF63<111),IF(AF63<71,AH62+AG$11*VLOOKUP(AF62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF62,Lookups!$DH$3:$DU$53,2)+IF(AF63<64,AG$11*VLOOKUP(AF62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF62,Lookups!$DH$3:$DU$53,13,0))-AH62*VLOOKUP(AF62,Lookups!$A$3:$O$93,15),AH62-AH62*VLOOKUP(AF62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,AF$2+2),0)","v":90785.426406967221},88,{"$f":"IF(VLOOKUP(AJ63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ63,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ63<111),IF(AJ63<71,AL62+AK$12*VLOOKUP(AJ62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ62,Lookups!$DH$3:$DU$53,2)+IF(AJ63<64,AK$12*VLOOKUP(AJ62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ62,Lookups!$DH$3:$DU$53,13,0))-AL62*VLOOKUP(AJ62,Lookups!$A$3:$O$93,15),AL62-AL62*VLOOKUP(AJ62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":90018.830549961058},87,{"$f":"IF(VLOOKUP(AN63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN63,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN63<111),IF(AN63<71,AP62+AO$13*VLOOKUP(AN62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN62,Lookups!$DH$3:$DU$53,2)+IF(AN63<64,AO$13*VLOOKUP(AN62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN62,Lookups!$DH$3:$DU$53,13,0))-AP62*VLOOKUP(AN62,Lookups!$A$3:$O$93,15),AP62-AP62*VLOOKUP(AN62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,AN$2+2),0)","v":89255.280204664392},86,{"$f":"IF(VLOOKUP(AR63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR63,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR63<111),IF(AR63<71,AT62+AS$14*VLOOKUP(AR62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR62,Lookups!$DH$3:$DU$53,2)+IF(AR63<64,AS$14*VLOOKUP(AR62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR62,Lookups!$DH$3:$DU$53,13,0))-AT62*VLOOKUP(AR62,Lookups!$A$3:$O$93,15),AT62-AT62*VLOOKUP(AR62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,AR$2+2),0)","v":88494.760363631329},85,{"$f":"IF(VLOOKUP(AV63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV63,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV63<111),IF(AV63<71,AX62+AW$15*VLOOKUP(AV62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV62,Lookups!$DH$3:$DU$53,2)+IF(AV63<64,AW$15*VLOOKUP(AV62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV62,Lookups!$DH$3:$DU$53,13,0))-AX62*VLOOKUP(AV62,Lookups!$A$3:$O$93,15),AX62-AX62*VLOOKUP(AV62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,AV$2+2),0)","v":87737.256094208235},84,{"$f":"IF(VLOOKUP(AZ63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ63,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ63<111),IF(AZ63<71,BB62+BA$16*VLOOKUP(AZ62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ62,Lookups!$DH$3:$DU$53,2)+IF(AZ63<64,BA$16*VLOOKUP(AZ62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ62,Lookups!$DH$3:$DU$53,13,0))-BB62*VLOOKUP(AZ62,Lookups!$A$3:$O$93,15),BB62-BB62*VLOOKUP(AZ62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":86982.752538148445},83,{"$f":"IF(VLOOKUP(BD63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD63,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD63<111),IF(BD63<71,BF62+BE$17*VLOOKUP(BD62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD62,Lookups!$DH$3:$DU$53,2)+IF(BD63<64,BE$17*VLOOKUP(BD62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD62,Lookups!$DH$3:$DU$53,13,0))-BF62*VLOOKUP(BD62,Lookups!$A$3:$O$93,15),BF62-BF62*VLOOKUP(BD62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,BD$2+2),0)","v":86231.234911229549},82,{"$f":"IF(VLOOKUP(BH63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH63,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH63<111),IF(BH63<71,BJ62+BI$18*VLOOKUP(BH62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH62,Lookups!$DH$3:$DU$53,2)+IF(BH63<64,BI$18*VLOOKUP(BH62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH62,Lookups!$DH$3:$DU$53,13,0))-BJ62*VLOOKUP(BH62,Lookups!$A$3:$O$93,15),BJ62-BJ62*VLOOKUP(BH62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,BH$2+2),0)","v":85482.688502871824},81,{"$f":"IF(VLOOKUP(BL63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL63,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL63<111),IF(BL63<71,BN62+BM$19*VLOOKUP(BL62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL62,Lookups!$DH$3:$DU$53,2)+IF(BL63<64,BM$19*VLOOKUP(BL62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL62,Lookups!$DH$3:$DU$53,13,0))-BN62*VLOOKUP(BL62,Lookups!$A$3:$O$93,15),BN62-BN62*VLOOKUP(BL62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,BL$2+2),0)","v":83691.620341451955},80,{"$f":"IF(VLOOKUP(BP63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP63,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP63<111),IF(BP63<71,BR62+BQ$20*VLOOKUP(BP62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP62,Lookups!$DH$3:$DU$53,2)+IF(BP63<64,BQ$20*VLOOKUP(BP62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP62,Lookups!$DH$3:$DU$53,13,0))-BR62*VLOOKUP(BP62,Lookups!$A$3:$O$93,15),BR62-BR62*VLOOKUP(BP62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,BP$2+2),0)","v":81918.733155889611},79,{"$f":"IF(VLOOKUP(BT63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT63,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT63<111),IF(BT63<71,BV62+BU$21*VLOOKUP(BT62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT62,Lookups!$DH$3:$DU$53,2)+IF(BT63<64,BU$21*VLOOKUP(BT62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT62,Lookups!$DH$3:$DU$53,13,0))-BV62*VLOOKUP(BT62,Lookups!$A$3:$O$93,15),BV62-BV62*VLOOKUP(BT62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,BT$2+2),0)","v":80163.830774793299},78,{"$f":"IF(VLOOKUP(BX63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX63,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX63<111),IF(BX63<71,BZ62+BY$22*VLOOKUP(BX62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX62,Lookups!$DH$3:$DU$53,2)+IF(BX63<64,BY$22*VLOOKUP(BX62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX62,Lookups!$DH$3:$DU$53,13,0))-BZ62*VLOOKUP(BX62,Lookups!$A$3:$O$93,15),BZ62-BZ62*VLOOKUP(BX62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,BX$2+2),0)","v":78426.719155676808},77,{"$f":"IF(VLOOKUP(CB63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB63,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB63<111),IF(CB63<71,CD62+CC$23*VLOOKUP(CB62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB62,Lookups!$DH$3:$DU$53,2)+IF(CB63<64,CC$23*VLOOKUP(CB62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB62,Lookups!$DH$3:$DU$53,13,0))-CD62*VLOOKUP(CB62,Lookups!$A$3:$O$93,15),CD62-CD62*VLOOKUP(CB62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,CB$2+2),0)","v":76707.206361625256},76,{"$f":"IF(VLOOKUP(CF63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF63,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF63<111),IF(CF63<71,CH62+CG$24*VLOOKUP(CF62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF62,Lookups!$DH$3:$DU$53,2)+IF(CF63<64,CG$24*VLOOKUP(CF62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF62,Lookups!$DH$3:$DU$53,13,0))-CH62*VLOOKUP(CF62,Lookups!$A$3:$O$93,15),CH62-CH62*VLOOKUP(CF62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,CF$2+2),0)","v":73821.957107410228},75,{"$f":"IF(VLOOKUP(CJ63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ63,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ63<111),IF(CJ63<71,CL62+CK$25*VLOOKUP(CJ62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ62,Lookups!$DH$3:$DU$53,2)+IF(CJ63<64,CK$25*VLOOKUP(CJ62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ62,Lookups!$DH$3:$DU$53,13,0))-CL62*VLOOKUP(CJ62,Lookups!$A$3:$O$93,15),CL62-CL62*VLOOKUP(CJ62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":70988.186630683587},74,{"$f":"IF(VLOOKUP(CN63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN63,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN63<111),IF(CN63<71,CP62+CO$26*VLOOKUP(CN62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN62,Lookups!$DH$3:$DU$53,2)+IF(CN63<64,CO$26*VLOOKUP(CN62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN62,Lookups!$DH$3:$DU$53,13,0))-CP62*VLOOKUP(CN62,Lookups!$A$3:$O$93,15),CP62-CP62*VLOOKUP(CN62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,CN$2+2),0)","v":68140.412395022606},73,{"$f":"IF(VLOOKUP(CR63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR63,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR63<111),IF(CR63<71,CT62+CS$27*VLOOKUP(CR62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR62,Lookups!$DH$3:$DU$53,2)+IF(CR63<64,CS$27*VLOOKUP(CR62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR62,Lookups!$DH$3:$DU$53,13,0))-CT62*VLOOKUP(CR62,Lookups!$A$3:$O$93,15),CT62-CT62*VLOOKUP(CR62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,CR$2+2),0)","v":65347.454662209908},72,{"$f":"IF(VLOOKUP(CV63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV63,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV63<111),IF(CV63<71,CX62+CW$28*VLOOKUP(CV62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV62,Lookups!$DH$3:$DU$53,2)+IF(CV63<64,CW$28*VLOOKUP(CV62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV62,Lookups!$DH$3:$DU$53,13,0))-CX62*VLOOKUP(CV62,Lookups!$A$3:$O$93,15),CX62-CX62*VLOOKUP(CV62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,CV$2+2),0)","v":62608.247866912221},71,{"$f":"IF(VLOOKUP(CZ63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ63,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ63<111),IF(CZ63<71,DB62+DA$29*VLOOKUP(CZ62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ62,Lookups!$DH$3:$DU$53,2)+IF(CZ63<64,DA$29*VLOOKUP(CZ62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ62,Lookups!$DH$3:$DU$53,13,0))-DB62*VLOOKUP(CZ62,Lookups!$A$3:$O$93,15),DB62-DB62*VLOOKUP(CZ62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":59118.865907934749},70,{"$f":"IF(VLOOKUP(DD63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD63,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD63<111),IF(DD63<71,DF62+DE$30*VLOOKUP(DD62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD62,Lookups!$DH$3:$DU$53,2)+IF(DD63<64,DE$30*VLOOKUP(DD62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD62,Lookups!$DH$3:$DU$53,13,0))-DF62*VLOOKUP(DD62,Lookups!$A$3:$O$93,15),DF62-DF62*VLOOKUP(DD62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,DD$2+2),0)","v":55716.182641317209},69,{"$f":"IF(VLOOKUP(DH63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH63,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH63<111),IF(DH63<71,DJ62+DI$31*VLOOKUP(DH62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH62,Lookups!$DH$3:$DU$53,2)+IF(DH63<64,DI$31*VLOOKUP(DH62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH62,Lookups!$DH$3:$DU$53,13,0))-DJ62*VLOOKUP(DH62,Lookups!$A$3:$O$93,15),DJ62-DJ62*VLOOKUP(DH62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,DH$2+2),0)","v":52398.034301236614},68,{"$f":"IF(VLOOKUP(DL63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL63,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL63<111),IF(DL63<71,DN62+DM$32*VLOOKUP(DL62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL62,Lookups!$DH$3:$DU$53,2)+IF(DL63<64,DM$32*VLOOKUP(DL62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL62,Lookups!$DH$3:$DU$53,13,0))-DN62*VLOOKUP(DL62,Lookups!$A$3:$O$93,15),DN62-DN62*VLOOKUP(DL62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,DL$2+2),0)","v":49162.311358987827},67,{"$f":"IF(VLOOKUP(DP63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP63,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP63<111),IF(DP63<71,DR62+DQ$33*VLOOKUP(DP62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP62,Lookups!$DH$3:$DU$53,2)+IF(DP63<64,DQ$33*VLOOKUP(DP62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP62,Lookups!$DH$3:$DU$53,13,0))-DR62*VLOOKUP(DP62,Lookups!$A$3:$O$93,15),DR62-DR62*VLOOKUP(DP62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,DP$2+2),0)","v":45963.472321102294},66,{"$f":"IF(VLOOKUP(DT63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT63,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT63<111),IF(DT63<71,DV62+DU$34*VLOOKUP(DT62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT62,Lookups!$DH$3:$DU$53,2)+IF(DT63<64,DU$34*VLOOKUP(DT62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT62,Lookups!$DH$3:$DU$53,13,0))-DV62*VLOOKUP(DT62,Lookups!$A$3:$O$93,15),DV62-DV62*VLOOKUP(DT62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,DT$2+2),0)","v":42848.851877955422},65,{"$f":"IF(VLOOKUP(DX63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX63,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX63<111),IF(DX63<71,DZ62+DY$35*VLOOKUP(DX62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX62,Lookups!$DH$3:$DU$53,2)+IF(DX63<64,DY$35*VLOOKUP(DX62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX62,Lookups!$DH$3:$DU$53,13,0))-DZ62*VLOOKUP(DX62,Lookups!$A$3:$O$93,15),DZ62-DZ62*VLOOKUP(DX62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,DX$2+2),0)","v":39816.270422313377},64,{"$f":"IF(VLOOKUP(EB63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB63,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB63<111),IF(EB63<71,ED62+EC$36*VLOOKUP(EB62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB62,Lookups!$DH$3:$DU$53,2)+IF(EB63<64,EC$36*VLOOKUP(EB62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB62,Lookups!$DH$3:$DU$53,13,0))-ED62*VLOOKUP(EB62,Lookups!$A$3:$O$93,15),ED62-ED62*VLOOKUP(EB62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,EB$2+2),0)","v":184711.38098984832},63,{"$f":"IF(VLOOKUP(EF63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF63,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF63<111),IF(EF63<71,EH62+EG$37*VLOOKUP(EF62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF62,Lookups!$DH$3:$DU$53,2)+IF(EF63<64,EG$37*VLOOKUP(EF62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF62,Lookups!$DH$3:$DU$53,13,0))-EH62*VLOOKUP(EF62,Lookups!$A$3:$O$93,15),EH62-EH62*VLOOKUP(EF62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,EF$2+2),0)","v":161085.85692347435},62,{"$f":"IF(VLOOKUP(EJ63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ63,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ63<111),IF(EJ63<71,EL62+EK$38*VLOOKUP(EJ62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ62,Lookups!$DH$3:$DU$53,2)+IF(EJ63<64,EK$38*VLOOKUP(EJ62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ62,Lookups!$DH$3:$DU$53,13,0))-EL62*VLOOKUP(EJ62,Lookups!$A$3:$O$93,15),EL62-EL62*VLOOKUP(EJ62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":138804.4278091921},61,{"$f":"IF(VLOOKUP(EN63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN63,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN63<111),IF(EN63<71,EP62+EO$39*VLOOKUP(EN62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN62,Lookups!$DH$3:$DU$53,2)+IF(EN63<64,EO$39*VLOOKUP(EN62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN62,Lookups!$DH$3:$DU$53,13,0))-EP62*VLOOKUP(EN62,Lookups!$A$3:$O$93,15),EP62-EP62*VLOOKUP(EN62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,EN$2+2),0)","v":124336.73657771279},60,{"$f":"IF(VLOOKUP(ER63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER63,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER63<111),IF(ER63<71,ET62+ES$40*VLOOKUP(ER62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER62,Lookups!$DH$3:$DU$53,2)+IF(ER63<64,ES$40*VLOOKUP(ER62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER62,Lookups!$DH$3:$DU$53,13,0))-ET62*VLOOKUP(ER62,Lookups!$A$3:$O$93,15),ET62-ET62*VLOOKUP(ER62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,ER$2+2),0)","v":110533.27519258831},59,{"$f":"IF(VLOOKUP(EV63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV63,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV63<111),IF(EV63<71,EX62+EW$41*VLOOKUP(EV62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV62,Lookups!$DH$3:$DU$53,2)+IF(EV63<64,EW$41*VLOOKUP(EV62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV62,Lookups!$DH$3:$DU$53,13,0))-EX62*VLOOKUP(EV62,Lookups!$A$3:$O$93,15),EX62-EX62*VLOOKUP(EV62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,EV$2+2),0)","v":97364.71024096258},58,{"$f":"IF(VLOOKUP(EZ63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ63,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ63<111),IF(EZ63<71,FB62+FA$42*VLOOKUP(EZ62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ62,Lookups!$DH$3:$DU$53,2)+IF(EZ63<64,FA$42*VLOOKUP(EZ62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ62,Lookups!$DH$3:$DU$53,13,0))-FB62*VLOOKUP(EZ62,Lookups!$A$3:$O$93,15),FB62-FB62*VLOOKUP(EZ62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":84803.006856326596},57,{"$f":"IF(VLOOKUP(FD63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD63,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD63<111),IF(FD63<71,FF62+FE$43*VLOOKUP(FD62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD62,Lookups!$DH$3:$DU$53,2)+IF(FD63<64,FE$43*VLOOKUP(FD62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD62,Lookups!$DH$3:$DU$53,13,0))-FF62*VLOOKUP(FD62,Lookups!$A$3:$O$93,15),FF62-FF62*VLOOKUP(FD62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,FD$2+2),0)","v":72821.370911201666},56,{"$f":"IF(VLOOKUP(FH63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH63,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH63<111),IF(FH63<71,FJ62+FI$44*VLOOKUP(FH62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH62,Lookups!$DH$3:$DU$53,2)+IF(FH63<64,FI$44*VLOOKUP(FH62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH62,Lookups!$DH$3:$DU$53,13,0))-FJ62*VLOOKUP(FH62,Lookups!$A$3:$O$93,15),FJ62-FJ62*VLOOKUP(FH62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,FH$2+2),0)","v":64877.582813322573},55,{"$f":"IF(VLOOKUP(FL63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FL63,Lookups!$DH$3:$DU$53,13)*FM$45,0)","v":0},{"$f":"IF((FL63<111),IF(FL63<71,FN62+FM$45*VLOOKUP(FL62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FL62,Lookups!$DH$3:$DU$53,2)+IF(FL63<64,FM$45*VLOOKUP(FL62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FL62,Lookups!$DH$3:$DU$53,13,0))-FN62*VLOOKUP(FL62,Lookups!$A$3:$O$93,15),FN62-FN62*VLOOKUP(FL62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FL63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,FL$2+2),0)","v":57225.859623237819},54,{"$f":"IF(VLOOKUP(FP63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FP63,Lookups!$DH$3:$DU$53,13)*FQ$46,0)","v":0},{"$f":"IF((FP63<111),IF(FP63<71,FR62+FQ$46*VLOOKUP(FP62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FP62,Lookups!$DH$3:$DU$53,2)+IF(FP63<64,FQ$46*VLOOKUP(FP62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FP62,Lookups!$DH$3:$DU$53,13,0))-FR62*VLOOKUP(FP62,Lookups!$A$3:$O$93,15),FR62-FR62*VLOOKUP(FP62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FP63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,FP$2+2),0)","v":49855.946267483261},53,{"$f":"IF(VLOOKUP(FT63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FT63,Lookups!$DH$3:$DU$53,13)*FU$47,0)","v":0},{"$f":"IF((FT63<111),IF(FT63<71,FV62+FU$47*VLOOKUP(FT62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FT62,Lookups!$DH$3:$DU$53,2)+IF(FT63<64,FU$47*VLOOKUP(FT62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FT62,Lookups!$DH$3:$DU$53,13,0))-FV62*VLOOKUP(FT62,Lookups!$A$3:$O$93,15),FV62-FV62*VLOOKUP(FT62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FT63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,FT$2+2),0)","v":42757.955460294528},52,{"$f":"IF(VLOOKUP(FX63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FX63,Lookups!$DH$3:$DU$53,13)*FY$48,0)","v":0},{"$f":"IF((FX63<111),IF(FX63<71,FZ62+FY$48*VLOOKUP(FX62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FX62,Lookups!$DH$3:$DU$53,2)+IF(FX63<64,FY$48*VLOOKUP(FX62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FX62,Lookups!$DH$3:$DU$53,13,0))-FZ62*VLOOKUP(FX62,Lookups!$A$3:$O$93,15),FZ62-FZ62*VLOOKUP(FX62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FX63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,FX$2+2),0)","v":35922.35420705704},51,{"$f":"IF(VLOOKUP(GB63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GB63,Lookups!$DH$3:$DU$53,13)*GC$49,0)","v":0},{"$f":"IF((GB63<111),IF(GB63<71,GD62+GC$49*VLOOKUP(GB62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GB62,Lookups!$DH$3:$DU$53,2)+IF(GB63<64,GC$49*VLOOKUP(GB62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GB62,Lookups!$DH$3:$DU$53,13,0))-GD62*VLOOKUP(GB62,Lookups!$A$3:$O$93,15),GD62-GD62*VLOOKUP(GB62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GB63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,GB$2+2),0)","v":37006.109540985235},50,{"$f":"IF(VLOOKUP(GF63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GF63,Lookups!$DH$3:$DU$53,13)*GG$50,0)","v":0},{"$f":"IF((GF63<111),IF(GF63<71,GH62+GG$50*VLOOKUP(GF62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GF62,Lookups!$DH$3:$DU$53,2)+IF(GF63<64,GG$50*VLOOKUP(GF62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GF62,Lookups!$DH$3:$DU$53,13,0))-GH62*VLOOKUP(GF62,Lookups!$A$3:$O$93,15),GH62-GH62*VLOOKUP(GF62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GF63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,GF$2+2),0)","v":38086.523884015391},49,{"$f":"IF(VLOOKUP(GJ63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GJ63,Lookups!$DH$3:$DU$53,13)*GK$51,0)","v":0},{"$f":"IF((GJ63<111),IF(GJ63<71,GL62+GK$51*VLOOKUP(GJ62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GJ62,Lookups!$DH$3:$DU$53,2)+IF(GJ63<64,GK$51*VLOOKUP(GJ62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GJ62,Lookups!$DH$3:$DU$53,13,0))-GL62*VLOOKUP(GJ62,Lookups!$A$3:$O$93,15),GL62-GL62*VLOOKUP(GJ62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GJ63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,GJ$2+2),0)","v":39163.620151530231},48,{"$f":"IF(VLOOKUP(GN63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GN63,Lookups!$DH$3:$DU$53,13)*GO$52,0)","v":0},{"$f":"IF((GN63<111),IF(GN63<71,GP62+GO$52*VLOOKUP(GN62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GN62,Lookups!$DH$3:$DU$53,2)+IF(GN63<64,GO$52*VLOOKUP(GN62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GN62,Lookups!$DH$3:$DU$53,13,0))-GP62*VLOOKUP(GN62,Lookups!$A$3:$O$93,15),GP62-GP62*VLOOKUP(GN62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GN63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,GN$2+2),0)","v":40237.42116535455},47,{"$f":"IF(VLOOKUP(GR63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GR63,Lookups!$DH$3:$DU$53,13)*GS$53,0)","v":0},{"$f":"IF((GR63<111),IF(GR63<71,GT62+GS$53*VLOOKUP(GR62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GR62,Lookups!$DH$3:$DU$53,2)+IF(GR63<64,GS$53*VLOOKUP(GR62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GR62,Lookups!$DH$3:$DU$53,13,0))-GT62*VLOOKUP(GR62,Lookups!$A$3:$O$93,15),GT62-GT62*VLOOKUP(GR62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GR63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,GR$2+2),0)","v":41269.089870934826},46,{"$f":"IF(VLOOKUP(GV63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GV63,Lookups!$DH$3:$DU$53,13)*GW$54,0)","v":0},{"$f":"IF((GV63<111),IF(GV63<71,GX62+GW$54*VLOOKUP(GV62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GV62,Lookups!$DH$3:$DU$53,2)+IF(GV63<64,GW$54*VLOOKUP(GV62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GV62,Lookups!$DH$3:$DU$53,13,0))-GX62*VLOOKUP(GV62,Lookups!$A$3:$O$93,15),GX62-GX62*VLOOKUP(GV62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GV63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,GV$2+2),0)","v":45438.287125768242},45,{"$f":"IF(VLOOKUP(GZ63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GZ63,Lookups!$DH$3:$DU$53,13)*HA$55,0)","v":0},{"$f":"IF((GZ63<111),IF(GZ63<71,HB62+HA$55*VLOOKUP(GZ62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GZ62,Lookups!$DH$3:$DU$53,2)+IF(GZ63<64,HA$55*VLOOKUP(GZ62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GZ62,Lookups!$DH$3:$DU$53,13,0))-HB62*VLOOKUP(GZ62,Lookups!$A$3:$O$93,15),HB62-HB62*VLOOKUP(GZ62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GZ63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,GZ$2+2),0)","v":49651.5147596811},44,{"$f":"IF(VLOOKUP(HD63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HD63,Lookups!$DH$3:$DU$53,13)*HE$56,0)","v":0},{"$f":"IF((HD63<111),IF(HD63<71,HF62+HE$56*VLOOKUP(HD62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HD62,Lookups!$DH$3:$DU$53,2)+IF(HD63<64,HE$56*VLOOKUP(HD62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HD62,Lookups!$DH$3:$DU$53,13,0))-HF62*VLOOKUP(HD62,Lookups!$A$3:$O$93,15),HF62-HF62*VLOOKUP(HD62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HD63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,HD$2+2),0)","v":53909.75238706026},43,{"$f":"IF(VLOOKUP(HH63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HH63,Lookups!$DH$3:$DU$53,13)*HI$57,0)","v":0},{"$f":"IF((HH63<111),IF(HH63<71,HJ62+HI$58*VLOOKUP(HH62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HH62,Lookups!$DH$3:$DU$53,2)+IF(HH63<64,HI$58*VLOOKUP(HH62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HH62,Lookups!$DH$3:$DU$53,13,0))-HJ62*VLOOKUP(HH62,Lookups!$A$3:$O$93,15),HJ62-HJ62*VLOOKUP(HH62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HH63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,HH$2+2),0)","v":58104.675828638428},42,{"$f":"IF(VLOOKUP(HL63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HL63,Lookups!$DH$3:$DU$53,13)*HM$58,0)","v":0},{"$f":"IF((HL63<111),IF(HL63<71,HN62+HM$58*VLOOKUP(HL62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HL62,Lookups!$DH$3:$DU$53,2)+IF(HL63<64,HM$58*VLOOKUP(HL62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HL62,Lookups!$DH$3:$DU$53,13,0))-HN62*VLOOKUP(HL62,Lookups!$A$3:$O$93,15),HN62-HN62*VLOOKUP(HL62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HL63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,HL$2+2),0)","v":62213.668331670538},41,{"$f":"IF(VLOOKUP(HP63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HP63,Lookups!$DH$3:$DU$53,13)*HQ$59,0)","v":0},{"$f":"IF((HP63<111),IF(HP63<71,HR62+HQ$59*VLOOKUP(HP62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HP62,Lookups!$DH$3:$DU$53,2)+IF(HP63<64,HQ$59*VLOOKUP(HP62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HP62,Lookups!$DH$3:$DU$53,13,0))-HR62*VLOOKUP(HP62,Lookups!$A$3:$O$93,15),HR62-HR62*VLOOKUP(HP62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HP63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,HP$2+2),0)","v":59546.608383580911},40,{"$f":"IF(VLOOKUP(HT63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HT63,Lookups!$DH$3:$DU$53,13)*HU$60,0)","v":0},{"$f":"IF((HT63<111),IF(HT63<71,HV62+HU$60*VLOOKUP(HT62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HT62,Lookups!$DH$3:$DU$53,2)+IF(HT63<64,HU$60*VLOOKUP(HT62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HT62,Lookups!$DH$3:$DU$53,13,0))-HV62*VLOOKUP(HT62,Lookups!$A$3:$O$93,15),HV62-HV62*VLOOKUP(HT62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HT63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,HT$2+2),0)","v":57047.847156616437},39,{"$f":"IF(VLOOKUP(HX63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HX63,Lookups!$DH$3:$DU$53,13)*HY$61,0)","v":0},{"$f":"IF((HX63<111),IF(HX63<71,HZ62+HY$61*VLOOKUP(HX62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HX62,Lookups!$DH$3:$DU$53,2)+IF(HX63<64,HY$61*VLOOKUP(HX62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HX62,Lookups!$DH$3:$DU$53,13,0))-HZ62*VLOOKUP(HX62,Lookups!$A$3:$O$93,15),HZ62-HZ62*VLOOKUP(HX62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HX63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,HX$2+2),0)","v":54764.355800941354},{"$f":"1+IB62","v":38},{"$f":"IF(VLOOKUP(IB63,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IB63,Lookups!$DH$3:$DU$53,13)*IC$62,0)","v":0},{"$f":"IF((IB63<111),IF(IB63<71,ID62+IC$62*VLOOKUP(IB62,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IB62,Lookups!$DH$3:$DU$53,2)+IF(IB63<64,IC$62*VLOOKUP(IB62,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IB62,Lookups!$DH$3:$DU$53,13,0))-ID62*VLOOKUP(IB62,Lookups!$A$3:$O$93,15),ID62-ID62*VLOOKUP(IB62,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IB63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,IB$2+2),0)","v":52685.479393345195},37,0,0,{"$f":"IF(IF63<111,VLOOKUP($C63,Lookups!$T$3:$DG$93,IF$2+2),0)","v":50801.057052018317},null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E64,I64,M64,Q64,U64,Y64,AC64,AG64,AK64,AO64,AS64,AW64,BA64,BE64,BI64,BM64,BQ64,BU64,BY64,CC64,CG64,CK64,CO64,CS64,CW64,DA64,DE64,DI64,DM64,DQ64)+SUM(DU64,DY64,EC64,EG64,EK64,EO64,ES64,EW64,FA64,FE64)+'Amort-Proj'!Q64+SUM(FI64,FM64,FQ64,FU64,FY64,GC64,GG64,GK64,GO64,GS64,GW64,HA64,HE64,HI64)+SUM(HM64,HQ64,HU64,HY64,IC64,IG64,IK64,IO64,IS64)","v":0},{"$error":"#DIV/0!"},2076,97,{"$f":"IF(VLOOKUP(D64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D64,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D64<111),IF(D64<71,F63+E$4*VLOOKUP(D63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D63,Lookups!$DH$3:$DU$53,2)+IF(D64<64,E$4*VLOOKUP(D63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D63,Lookups!$DH$3:$DU$53,13,0))-F63*VLOOKUP(D63,Lookups!$A$3:$O$93,15),F63-F63*VLOOKUP(D63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,D$2+2),0)","v":90641.169176075578},96,{"$f":"IF(VLOOKUP(H64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H64,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H64<111),IF(H64<71,J63+I$5*VLOOKUP(H63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H63,Lookups!$DH$3:$DU$53,2)+IF(H64<64,I$5*VLOOKUP(H63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H63,Lookups!$DH$3:$DU$53,13,0))-J63*VLOOKUP(H63,Lookups!$A$3:$O$93,15),J63-J63*VLOOKUP(H63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,H$2+2),0)","v":93218.643181082385},95,{"$f":"IF(VLOOKUP(L64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L64,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L64<111),IF(L64<71,N63+M$6*VLOOKUP(L63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L63,Lookups!$DH$3:$DU$53,2)+IF(L64<64,M$6*VLOOKUP(L63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L63,Lookups!$DH$3:$DU$53,13,0))-N63*VLOOKUP(L63,Lookups!$A$3:$O$93,15),N63-N63*VLOOKUP(L63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,L$2+2),0)","v":95869.410285757695},94,{"$f":"IF(VLOOKUP(P64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P64,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P64<111),IF(P64<71,R63+Q$7*VLOOKUP(P63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P63,Lookups!$DH$3:$DU$53,2)+IF(P64<64,Q$7*VLOOKUP(P63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P63,Lookups!$DH$3:$DU$53,13,0))-R63*VLOOKUP(P63,Lookups!$A$3:$O$93,15),R63-R63*VLOOKUP(P63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,P$2+2),0)","v":95869.410285757622},93,{"$f":"IF(VLOOKUP(T64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T64,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T64<111),IF(T64<71,V63+U$8*VLOOKUP(T63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T63,Lookups!$DH$3:$DU$53,2)+IF(T64<64,U$8*VLOOKUP(T63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T63,Lookups!$DH$3:$DU$53,13,0))-V63*VLOOKUP(T63,Lookups!$A$3:$O$93,15),V63-V63*VLOOKUP(T63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,T$2+2),0)","v":95869.410285757564},92,{"$f":"IF(VLOOKUP(X64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X64,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X64<111),IF(X64<71,Z63+Y$9*VLOOKUP(X63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X63,Lookups!$DH$3:$DU$53,2)+IF(X64<64,Y$9*VLOOKUP(X63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X63,Lookups!$DH$3:$DU$53,13,0))-Z63*VLOOKUP(X63,Lookups!$A$3:$O$93,15),Z63-Z63*VLOOKUP(X63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,X$2+2),0)","v":95869.410285757491},91,{"$f":"IF(VLOOKUP(AB64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB64,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB64<111),IF(AB64<71,AD63+AC$10*VLOOKUP(AB63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB63,Lookups!$DH$3:$DU$53,2)+IF(AB64<64,AC$10*VLOOKUP(AB63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB63,Lookups!$DH$3:$DU$53,13,0))-AD63*VLOOKUP(AB63,Lookups!$A$3:$O$93,15),AD63-AD63*VLOOKUP(AB63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,AB$2+2),0)","v":95869.410285757476},90,{"$f":"IF(VLOOKUP(AF64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF64,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF64<111),IF(AF64<71,AH63+AG$11*VLOOKUP(AF63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF63,Lookups!$DH$3:$DU$53,2)+IF(AF64<64,AG$11*VLOOKUP(AF63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF63,Lookups!$DH$3:$DU$53,13,0))-AH63*VLOOKUP(AF63,Lookups!$A$3:$O$93,15),AH63-AH63*VLOOKUP(AF63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,AF$2+2),0)","v":95869.410285757418},89,{"$f":"IF(VLOOKUP(AJ64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ64,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ64<111),IF(AJ64<71,AL63+AK$12*VLOOKUP(AJ63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ63,Lookups!$DH$3:$DU$53,2)+IF(AJ64<64,AK$12*VLOOKUP(AJ63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ63,Lookups!$DH$3:$DU$53,13,0))-AL63*VLOOKUP(AJ63,Lookups!$A$3:$O$93,15),AL63-AL63*VLOOKUP(AJ63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":95960.19571216435},88,{"$f":"IF(VLOOKUP(AN64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN64,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN64<111),IF(AN64<71,AP63+AO$13*VLOOKUP(AN63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN63,Lookups!$DH$3:$DU$53,2)+IF(AN64<64,AO$13*VLOOKUP(AN63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN63,Lookups!$DH$3:$DU$53,13,0))-AP63*VLOOKUP(AN63,Lookups!$A$3:$O$93,15),AP63-AP63*VLOOKUP(AN63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,AN$2+2),0)","v":95149.90389130883},87,{"$f":"IF(VLOOKUP(AR64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR64,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR64<111),IF(AR64<71,AT63+AS$14*VLOOKUP(AR63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR63,Lookups!$DH$3:$DU$53,2)+IF(AR64<64,AS$14*VLOOKUP(AR63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR63,Lookups!$DH$3:$DU$53,13,0))-AT63*VLOOKUP(AR63,Lookups!$A$3:$O$93,15),AT63-AT63*VLOOKUP(AR63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,AR$2+2),0)","v":94342.831176330263},86,{"$f":"IF(VLOOKUP(AV64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV64,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV64<111),IF(AV64<71,AX63+AW$15*VLOOKUP(AV63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV63,Lookups!$DH$3:$DU$53,2)+IF(AV64<64,AW$15*VLOOKUP(AV63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV63,Lookups!$DH$3:$DU$53,13,0))-AX63*VLOOKUP(AV63,Lookups!$A$3:$O$93,15),AX63-AX63*VLOOKUP(AV63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,AV$2+2),0)","v":93538.961704358313},85,{"$f":"IF(VLOOKUP(AZ64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ64,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ64<111),IF(AZ64<71,BB63+BA$16*VLOOKUP(AZ63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ63,Lookups!$DH$3:$DU$53,2)+IF(AZ64<64,BA$16*VLOOKUP(AZ63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ63,Lookups!$DH$3:$DU$53,13,0))-BB63*VLOOKUP(AZ63,Lookups!$A$3:$O$93,15),BB63-BB63*VLOOKUP(AZ63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":92738.279691578093},84,{"$f":"IF(VLOOKUP(BD64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD64,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD64<111),IF(BD64<71,BF63+BE$17*VLOOKUP(BD63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD63,Lookups!$DH$3:$DU$53,2)+IF(BD64<64,BE$17*VLOOKUP(BD63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD63,Lookups!$DH$3:$DU$53,13,0))-BF63*VLOOKUP(BD63,Lookups!$A$3:$O$93,15),BF63-BF63*VLOOKUP(BD63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,BD$2+2),0)","v":91940.769432822897},83,{"$f":"IF(VLOOKUP(BH64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH64,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH64<111),IF(BH64<71,BJ63+BI$18*VLOOKUP(BH63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH63,Lookups!$DH$3:$DU$53,2)+IF(BH64<64,BI$18*VLOOKUP(BH63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH63,Lookups!$DH$3:$DU$53,13,0))-BJ63*VLOOKUP(BH63,Lookups!$A$3:$O$93,15),BJ63-BJ63*VLOOKUP(BH63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,BH$2+2),0)","v":91146.415301169633},82,{"$f":"IF(VLOOKUP(BL64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL64,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL64<111),IF(BL64<71,BN63+BM$19*VLOOKUP(BL63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL63,Lookups!$DH$3:$DU$53,2)+IF(BL64<64,BM$19*VLOOKUP(BL63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL63,Lookups!$DH$3:$DU$53,13,0))-BN63*VLOOKUP(BL63,Lookups!$A$3:$O$93,15),BN63-BN63*VLOOKUP(BL63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,BL$2+2),0)","v":90355.20174753551},81,{"$f":"IF(VLOOKUP(BP64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP64,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP64<111),IF(BP64<71,BR63+BQ$20*VLOOKUP(BP63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP63,Lookups!$DH$3:$DU$53,2)+IF(BP64<64,BQ$20*VLOOKUP(BP63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP63,Lookups!$DH$3:$DU$53,13,0))-BR63*VLOOKUP(BP63,Lookups!$A$3:$O$93,15),BR63-BR63*VLOOKUP(BP63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,BP$2+2),0)","v":88462.04270091471},80,{"$f":"IF(VLOOKUP(BT64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT64,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT64<111),IF(BT64<71,BV63+BU$21*VLOOKUP(BT63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT63,Lookups!$DH$3:$DU$53,2)+IF(BT64<64,BU$21*VLOOKUP(BT63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT63,Lookups!$DH$3:$DU$53,13,0))-BV63*VLOOKUP(BT63,Lookups!$A$3:$O$93,15),BV63-BV63*VLOOKUP(BT63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,BT$2+2),0)","v":86588.10094577531},79,{"$f":"IF(VLOOKUP(BX64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX64,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX64<111),IF(BX64<71,BZ63+BY$22*VLOOKUP(BX63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX63,Lookups!$DH$3:$DU$53,2)+IF(BX64<64,BY$22*VLOOKUP(BX63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX63,Lookups!$DH$3:$DU$53,13,0))-BZ63*VLOOKUP(BX63,Lookups!$A$3:$O$93,15),BZ63-BZ63*VLOOKUP(BX63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,BX$2+2),0)","v":84733.169128956506},78,{"$f":"IF(VLOOKUP(CB64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB64,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB64<111),IF(CB64<71,CD63+CC$23*VLOOKUP(CB63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB63,Lookups!$DH$3:$DU$53,2)+IF(CB64<64,CC$23*VLOOKUP(CB63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB63,Lookups!$DH$3:$DU$53,13,0))-CD63*VLOOKUP(CB63,Lookups!$A$3:$O$93,15),CD63-CD63*VLOOKUP(CB63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,CB$2+2),0)","v":82897.042147550383},77,{"$f":"IF(VLOOKUP(CF64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF64,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF64<111),IF(CF64<71,CH63+CG$24*VLOOKUP(CF63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF63,Lookups!$DH$3:$DU$53,2)+IF(CF64<64,CG$24*VLOOKUP(CF63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF63,Lookups!$DH$3:$DU$53,13,0))-CH63*VLOOKUP(CF63,Lookups!$A$3:$O$93,15),CH63-CH63*VLOOKUP(CF63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,CF$2+2),0)","v":81079.517124237886},76,{"$f":"IF(VLOOKUP(CJ64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ64,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ64<111),IF(CJ64<71,CL63+CK$25*VLOOKUP(CJ63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ63,Lookups!$DH$3:$DU$53,2)+IF(CJ64<64,CK$25*VLOOKUP(CJ63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ63,Lookups!$DH$3:$DU$53,13,0))-CL63*VLOOKUP(CJ63,Lookups!$A$3:$O$93,15),CL63-CL63*VLOOKUP(CJ63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":78029.80866253261},75,{"$f":"IF(VLOOKUP(CN64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN64,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN64<111),IF(CN64<71,CP63+CO$26*VLOOKUP(CN63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN63,Lookups!$DH$3:$DU$53,2)+IF(CN64<64,CO$26*VLOOKUP(CN63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN63,Lookups!$DH$3:$DU$53,13,0))-CP63*VLOOKUP(CN63,Lookups!$A$3:$O$93,15),CP63-CP63*VLOOKUP(CN63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,CN$2+2),0)","v":75034.513268632552},74,{"$f":"IF(VLOOKUP(CR64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR64,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR64<111),IF(CR64<71,CT63+CS$27*VLOOKUP(CR63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR63,Lookups!$DH$3:$DU$53,2)+IF(CR64<64,CS$27*VLOOKUP(CR63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR63,Lookups!$DH$3:$DU$53,13,0))-CT63*VLOOKUP(CR63,Lookups!$A$3:$O$93,15),CT63-CT63*VLOOKUP(CR63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,CR$2+2),0)","v":72024.415901538887},73,{"$f":"IF(VLOOKUP(CV64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV64,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV64<111),IF(CV64<71,CX63+CW$28*VLOOKUP(CV63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV63,Lookups!$DH$3:$DU$53,2)+IF(CV64<64,CW$28*VLOOKUP(CV63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV63,Lookups!$DH$3:$DU$53,13,0))-CX63*VLOOKUP(CV63,Lookups!$A$3:$O$93,15),CX63-CX63*VLOOKUP(CV63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,CV$2+2),0)","v":69072.259577955861},72,{"$f":"IF(VLOOKUP(CZ64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ64,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ64<111),IF(CZ64<71,DB63+DA$29*VLOOKUP(CZ63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ63,Lookups!$DH$3:$DU$53,2)+IF(CZ64<64,DA$29*VLOOKUP(CZ63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ63,Lookups!$DH$3:$DU$53,13,0))-DB63*VLOOKUP(CZ63,Lookups!$A$3:$O$93,15),DB63-DB63*VLOOKUP(CZ63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":66176.917995326221},71,{"$f":"IF(VLOOKUP(DD64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD64,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD64<111),IF(DD64<71,DF63+DE$30*VLOOKUP(DD63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD63,Lookups!$DH$3:$DU$53,2)+IF(DD64<64,DE$30*VLOOKUP(DD63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD63,Lookups!$DH$3:$DU$53,13,0))-DF63*VLOOKUP(DD63,Lookups!$A$3:$O$93,15),DF63-DF63*VLOOKUP(DD63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,DD$2+2),0)","v":62488.641264687023},70,{"$f":"IF(VLOOKUP(DH64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH64,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH64<111),IF(DH64<71,DJ63+DI$31*VLOOKUP(DH63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH63,Lookups!$DH$3:$DU$53,2)+IF(DH64<64,DI$31*VLOOKUP(DH63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH63,Lookups!$DH$3:$DU$53,13,0))-DJ63*VLOOKUP(DH63,Lookups!$A$3:$O$93,15),DJ63-DJ63*VLOOKUP(DH63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,DH$2+2),0)","v":58892.005051872286},69,{"$f":"IF(VLOOKUP(DL64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL64,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL64<111),IF(DL64<71,DN63+DM$32*VLOOKUP(DL63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL63,Lookups!$DH$3:$DU$53,2)+IF(DL64<64,DM$32*VLOOKUP(DL63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL63,Lookups!$DH$3:$DU$53,13,0))-DN63*VLOOKUP(DL63,Lookups!$A$3:$O$93,15),DN63-DN63*VLOOKUP(DL63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,DL$2+2),0)","v":55384.722256407098},68,{"$f":"IF(VLOOKUP(DP64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP64,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP64<111),IF(DP64<71,DR63+DQ$33*VLOOKUP(DP63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP63,Lookups!$DH$3:$DU$53,2)+IF(DP64<64,DQ$33*VLOOKUP(DP63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP63,Lookups!$DH$3:$DU$53,13,0))-DR63*VLOOKUP(DP63,Lookups!$A$3:$O$93,15),DR63-DR63*VLOOKUP(DP63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,DP$2+2),0)","v":51964.563106450129},67,{"$f":"IF(VLOOKUP(DT64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT64,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT64<111),IF(DT64<71,DV63+DU$34*VLOOKUP(DT63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT63,Lookups!$DH$3:$DU$53,2)+IF(DT64<64,DU$34*VLOOKUP(DT63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT63,Lookups!$DH$3:$DU$53,13,0))-DV63*VLOOKUP(DT63,Lookups!$A$3:$O$93,15),DV63-DV63*VLOOKUP(DT63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,DT$2+2),0)","v":48583.39024340512},66,{"$f":"IF(VLOOKUP(DX64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX64,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX64<111),IF(DX64<71,DZ63+DY$35*VLOOKUP(DX63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX63,Lookups!$DH$3:$DU$53,2)+IF(DX64<64,DY$35*VLOOKUP(DX63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX63,Lookups!$DH$3:$DU$53,13,0))-DZ63*VLOOKUP(DX63,Lookups!$A$3:$O$93,15),DZ63-DZ63*VLOOKUP(DX63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,DX$2+2),0)","v":45291.236434998878},65,{"$f":"IF(VLOOKUP(EB64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB64,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB64<111),IF(EB64<71,ED63+EC$36*VLOOKUP(EB63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB63,Lookups!$DH$3:$DU$53,2)+IF(EB64<64,EC$36*VLOOKUP(EB63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB63,Lookups!$DH$3:$DU$53,13,0))-ED63*VLOOKUP(EB63,Lookups!$A$3:$O$93,15),ED63-ED63*VLOOKUP(EB63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,EB$2+2),0)","v":42085.797836385238},64,{"$f":"IF(VLOOKUP(EF64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF64,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF64<111),IF(EF64<71,EH63+EG$37*VLOOKUP(EF63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF63,Lookups!$DH$3:$DU$53,2)+IF(EF64<64,EG$37*VLOOKUP(EF63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF63,Lookups!$DH$3:$DU$53,13,0))-EH63*VLOOKUP(EF63,Lookups!$A$3:$O$93,15),EH63-EH63*VLOOKUP(EF63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,EF$2+2),0)","v":195239.92970626967},63,{"$f":"IF(VLOOKUP(EJ64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ64,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ64<111),IF(EJ64<71,EL63+EK$38*VLOOKUP(EJ63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ63,Lookups!$DH$3:$DU$53,2)+IF(EJ64<64,EK$38*VLOOKUP(EJ63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ63,Lookups!$DH$3:$DU$53,13,0))-EL63*VLOOKUP(EJ63,Lookups!$A$3:$O$93,15),EL63-EL63*VLOOKUP(EJ63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":170267.75076811237},62,{"$f":"IF(VLOOKUP(EN64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN64,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN64<111),IF(EN64<71,EP63+EO$39*VLOOKUP(EN63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN63,Lookups!$DH$3:$DU$53,2)+IF(EN64<64,EO$39*VLOOKUP(EN63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN63,Lookups!$DH$3:$DU$53,13,0))-EP63*VLOOKUP(EN63,Lookups!$A$3:$O$93,15),EP63-EP63*VLOOKUP(EN63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,EN$2+2),0)","v":146716.28019431603},61,{"$f":"IF(VLOOKUP(ER64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER64,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER64<111),IF(ER64<71,ET63+ES$40*VLOOKUP(ER63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER63,Lookups!$DH$3:$DU$53,2)+IF(ER64<64,ES$40*VLOOKUP(ER63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER63,Lookups!$DH$3:$DU$53,13,0))-ET63*VLOOKUP(ER63,Lookups!$A$3:$O$93,15),ET63-ET63*VLOOKUP(ER63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,ER$2+2),0)","v":131423.9305626424},60,{"$f":"IF(VLOOKUP(EV64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV64,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV64<111),IF(EV64<71,EX63+EW$41*VLOOKUP(EV63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV63,Lookups!$DH$3:$DU$53,2)+IF(EV64<64,EW$41*VLOOKUP(EV63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV63,Lookups!$DH$3:$DU$53,13,0))-EX63*VLOOKUP(EV63,Lookups!$A$3:$O$93,15),EX63-EX63*VLOOKUP(EV63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,EV$2+2),0)","v":116833.67187856583},59,{"$f":"IF(VLOOKUP(EZ64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ64,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ64<111),IF(EZ64<71,FB63+FA$42*VLOOKUP(EZ63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ63,Lookups!$DH$3:$DU$53,2)+IF(EZ64<64,FA$42*VLOOKUP(EZ63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ63,Lookups!$DH$3:$DU$53,13,0))-FB63*VLOOKUP(EZ63,Lookups!$A$3:$O$93,15),FB63-FB63*VLOOKUP(EZ63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":102914.49872469745},58,{"$f":"IF(VLOOKUP(FD64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD64,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD64<111),IF(FD64<71,FF63+FE$43*VLOOKUP(FD63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD63,Lookups!$DH$3:$DU$53,2)+IF(FD64<64,FE$43*VLOOKUP(FD63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD63,Lookups!$DH$3:$DU$53,13,0))-FF63*VLOOKUP(FD63,Lookups!$A$3:$O$93,15),FF63-FF63*VLOOKUP(FD63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,FD$2+2),0)","v":89636.778247137205},57,{"$f":"IF(VLOOKUP(FH64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH64,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH64<111),IF(FH64<71,FJ63+FI$44*VLOOKUP(FH63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH63,Lookups!$DH$3:$DU$53,2)+IF(FH64<64,FI$44*VLOOKUP(FH63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH63,Lookups!$DH$3:$DU$53,13,0))-FJ63*VLOOKUP(FH63,Lookups!$A$3:$O$93,15),FJ63-FJ63*VLOOKUP(FH63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,FH$2+2),0)","v":76972.189053140159},56,{"$f":"IF(VLOOKUP(FL64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FL64,Lookups!$DH$3:$DU$53,13)*FM$45,0)","v":0},{"$f":"IF((FL64<111),IF(FL64<71,FN63+FM$45*VLOOKUP(FL63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FL63,Lookups!$DH$3:$DU$53,2)+IF(FL64<64,FM$45*VLOOKUP(FL63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FL63,Lookups!$DH$3:$DU$53,13,0))-FN63*VLOOKUP(FL63,Lookups!$A$3:$O$93,15),FN63-FN63*VLOOKUP(FL63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FL64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,FL$2+2),0)","v":68575.605033681961},55,{"$f":"IF(VLOOKUP(FP64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FP64,Lookups!$DH$3:$DU$53,13)*FQ$46,0)","v":0},{"$f":"IF((FP64<111),IF(FP64<71,FR63+FQ$46*VLOOKUP(FP63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FP63,Lookups!$DH$3:$DU$53,2)+IF(FP64<64,FQ$46*VLOOKUP(FP63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FP63,Lookups!$DH$3:$DU$53,13,0))-FR63*VLOOKUP(FP63,Lookups!$A$3:$O$93,15),FR63-FR63*VLOOKUP(FP63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FP64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,FP$2+2),0)","v":60487.733621762374},54,{"$f":"IF(VLOOKUP(FT64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FT64,Lookups!$DH$3:$DU$53,13)*FU$47,0)","v":0},{"$f":"IF((FT64<111),IF(FT64<71,FV63+FU$47*VLOOKUP(FT63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FT63,Lookups!$DH$3:$DU$53,2)+IF(FT64<64,FU$47*VLOOKUP(FT63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FT63,Lookups!$DH$3:$DU$53,13,0))-FV63*VLOOKUP(FT63,Lookups!$A$3:$O$93,15),FV63-FV63*VLOOKUP(FT63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FT64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,FT$2+2),0)","v":52697.735204729805},53,{"$f":"IF(VLOOKUP(FX64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FX64,Lookups!$DH$3:$DU$53,13)*FY$48,0)","v":0},{"$f":"IF((FX64<111),IF(FX64<71,FZ63+FY$48*VLOOKUP(FX63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FX63,Lookups!$DH$3:$DU$53,2)+IF(FX64<64,FY$48*VLOOKUP(FX63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FX63,Lookups!$DH$3:$DU$53,13,0))-FZ63*VLOOKUP(FX63,Lookups!$A$3:$O$93,15),FZ63-FZ63*VLOOKUP(FX63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FX64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,FX$2+2),0)","v":45195.158921531314},52,{"$f":"IF(VLOOKUP(GB64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GB64,Lookups!$DH$3:$DU$53,13)*GC$49,0)","v":0},{"$f":"IF((GB64<111),IF(GB64<71,GD63+GC$49*VLOOKUP(GB63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GB63,Lookups!$DH$3:$DU$53,2)+IF(GB64<64,GC$49*VLOOKUP(GB63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GB63,Lookups!$DH$3:$DU$53,13,0))-GD63*VLOOKUP(GB63,Lookups!$A$3:$O$93,15),GD63-GD63*VLOOKUP(GB63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GB64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,GB$2+2),0)","v":37969.928396859286},51,{"$f":"IF(VLOOKUP(GF64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GF64,Lookups!$DH$3:$DU$53,13)*GG$50,0)","v":0},{"$f":"IF((GF64<111),IF(GF64<71,GH63+GG$50*VLOOKUP(GF63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GF63,Lookups!$DH$3:$DU$53,2)+IF(GF64<64,GG$50*VLOOKUP(GF63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GF63,Lookups!$DH$3:$DU$53,13,0))-GH63*VLOOKUP(GF63,Lookups!$A$3:$O$93,15),GH63-GH63*VLOOKUP(GF63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GF64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,GF$2+2),0)","v":39115.457784821388},50,{"$f":"IF(VLOOKUP(GJ64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GJ64,Lookups!$DH$3:$DU$53,13)*GK$51,0)","v":0},{"$f":"IF((GJ64<111),IF(GJ64<71,GL63+GK$51*VLOOKUP(GJ63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GJ63,Lookups!$DH$3:$DU$53,2)+IF(GJ64<64,GK$51*VLOOKUP(GJ63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GJ63,Lookups!$DH$3:$DU$53,13,0))-GL63*VLOOKUP(GJ63,Lookups!$A$3:$O$93,15),GL63-GL63*VLOOKUP(GJ63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GJ64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,GJ$2+2),0)","v":40257.455745404266},49,{"$f":"IF(VLOOKUP(GN64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GN64,Lookups!$DH$3:$DU$53,13)*GO$52,0)","v":0},{"$f":"IF((GN64<111),IF(GN64<71,GP63+GO$52*VLOOKUP(GN63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GN63,Lookups!$DH$3:$DU$53,2)+IF(GN64<64,GO$52*VLOOKUP(GN63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GN63,Lookups!$DH$3:$DU$53,13,0))-GP63*VLOOKUP(GN63,Lookups!$A$3:$O$93,15),GP63-GP63*VLOOKUP(GN63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GN64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,GN$2+2),0)","v":41395.946500167454},48,{"$f":"IF(VLOOKUP(GR64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GR64,Lookups!$DH$3:$DU$53,13)*GS$53,0)","v":0},{"$f":"IF((GR64<111),IF(GR64<71,GT63+GS$53*VLOOKUP(GR63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GR63,Lookups!$DH$3:$DU$53,2)+IF(GR64<64,GS$53*VLOOKUP(GR63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GR63,Lookups!$DH$3:$DU$53,13,0))-GT63*VLOOKUP(GR63,Lookups!$A$3:$O$93,15),GT63-GT63*VLOOKUP(GR63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GR64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,GR$2+2),0)","v":42530.954171779755},47,{"$f":"IF(VLOOKUP(GV64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GV64,Lookups!$DH$3:$DU$53,13)*GW$54,0)","v":0},{"$f":"IF((GV64<111),IF(GV64<71,GX63+GW$54*VLOOKUP(GV63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GV63,Lookups!$DH$3:$DU$53,2)+IF(GV64<64,GW$54*VLOOKUP(GV63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GV63,Lookups!$DH$3:$DU$53,13,0))-GX63*VLOOKUP(GV63,Lookups!$A$3:$O$93,15),GX63-GX63*VLOOKUP(GV63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GV64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,GV$2+2),0)","v":43621.427993578109},46,{"$f":"IF(VLOOKUP(GZ64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GZ64,Lookups!$DH$3:$DU$53,13)*HA$55,0)","v":0},{"$f":"IF((GZ64<111),IF(GZ64<71,HB63+HA$55*VLOOKUP(GZ63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GZ63,Lookups!$DH$3:$DU$53,2)+IF(GZ64<64,HA$55*VLOOKUP(GZ63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GZ63,Lookups!$DH$3:$DU$53,13,0))-HB63*VLOOKUP(GZ63,Lookups!$A$3:$O$93,15),HB63-HB63*VLOOKUP(GZ63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GZ64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,GZ$2+2),0)","v":48028.269491937026},45,{"$f":"IF(VLOOKUP(HD64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HD64,Lookups!$DH$3:$DU$53,13)*HE$56,0)","v":0},{"$f":"IF((HD64<111),IF(HD64<71,HF63+HE$56*VLOOKUP(HD63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HD63,Lookups!$DH$3:$DU$53,2)+IF(HD64<64,HE$56*VLOOKUP(HD63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HD63,Lookups!$DH$3:$DU$53,13,0))-HF63*VLOOKUP(HD63,Lookups!$A$3:$O$93,15),HF63-HF63*VLOOKUP(HD63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HD64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,HD$2+2),0)","v":52481.651100982919},44,{"$f":"IF(VLOOKUP(HH64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HH64,Lookups!$DH$3:$DU$53,13)*HI$57,0)","v":0},{"$f":"IF((HH64<111),IF(HH64<71,HJ63+HI$58*VLOOKUP(HH63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HH63,Lookups!$DH$3:$DU$53,2)+IF(HH64<64,HI$58*VLOOKUP(HH63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HH63,Lookups!$DH$3:$DU$53,13,0))-HJ63*VLOOKUP(HH63,Lookups!$A$3:$O$93,15),HJ63-HJ63*VLOOKUP(HH63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HH64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,HH$2+2),0)","v":56982.608273122692},43,{"$f":"IF(VLOOKUP(HL64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HL64,Lookups!$DH$3:$DU$53,13)*HM$58,0)","v":0},{"$f":"IF((HL64<111),IF(HL64<71,HN63+HM$58*VLOOKUP(HL63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HL63,Lookups!$DH$3:$DU$53,2)+IF(HL64<64,HM$58*VLOOKUP(HL63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HL63,Lookups!$DH$3:$DU$53,13,0))-HN63*VLOOKUP(HL63,Lookups!$A$3:$O$93,15),HN63-HN63*VLOOKUP(HL63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HL64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,HL$2+2),0)","v":61416.642350870818},42,{"$f":"IF(VLOOKUP(HP64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HP64,Lookups!$DH$3:$DU$53,13)*HQ$59,0)","v":0},{"$f":"IF((HP64<111),IF(HP64<71,HR63+HQ$59*VLOOKUP(HP63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HP63,Lookups!$DH$3:$DU$53,2)+IF(HP64<64,HQ$59*VLOOKUP(HP63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HP63,Lookups!$DH$3:$DU$53,13,0))-HR63*VLOOKUP(HP63,Lookups!$A$3:$O$93,15),HR63-HR63*VLOOKUP(HP63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HP64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,HP$2+2),0)","v":65759.847426575754},41,{"$f":"IF(VLOOKUP(HT64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HT64,Lookups!$DH$3:$DU$53,13)*HU$60,0)","v":0},{"$f":"IF((HT64<111),IF(HT64<71,HV63+HU$60*VLOOKUP(HT63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HT63,Lookups!$DH$3:$DU$53,2)+IF(HT64<64,HU$60*VLOOKUP(HT63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HT63,Lookups!$DH$3:$DU$53,13,0))-HV63*VLOOKUP(HT63,Lookups!$A$3:$O$93,15),HV63-HV63*VLOOKUP(HT63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HT64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,HT$2+2),0)","v":62940.765061445018},40,{"$f":"IF(VLOOKUP(HX64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HX64,Lookups!$DH$3:$DU$53,13)*HY$61,0)","v":0},{"$f":"IF((HX64<111),IF(HX64<71,HZ63+HY$61*VLOOKUP(HX63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HX63,Lookups!$DH$3:$DU$53,2)+IF(HX64<64,HY$61*VLOOKUP(HX63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HX63,Lookups!$DH$3:$DU$53,13,0))-HZ63*VLOOKUP(HX63,Lookups!$A$3:$O$93,15),HZ63-HZ63*VLOOKUP(HX63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HX64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,HX$2+2),0)","v":60299.57444454357},39,{"$f":"IF(VLOOKUP(IB64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IB64,Lookups!$DH$3:$DU$53,13)*IC$62,0)","v":0},{"$f":"IF((IB64<111),IF(IB64<71,ID63+IC$62*VLOOKUP(IB63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IB63,Lookups!$DH$3:$DU$53,2)+IF(IB64<64,IC$62*VLOOKUP(IB63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IB63,Lookups!$DH$3:$DU$53,13,0))-ID63*VLOOKUP(IB63,Lookups!$A$3:$O$93,15),ID63-ID63*VLOOKUP(IB63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IB64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,IB$2+2),0)","v":57885.924081595011},{"$f":"1+IF63","v":38},{"$f":"IF(VLOOKUP(IF64,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IF64,Lookups!$DH$3:$DU$53,13)*IG$63,0)","v":0},{"$f":"IF((IF64<111),IF(IF64<71,IH63+IG$63*VLOOKUP(IF63,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IF63,Lookups!$DH$3:$DU$53,2)+IF(IF64<64,IG$63*VLOOKUP(IF63,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IF63,Lookups!$DH$3:$DU$53,13,0))-IH63*VLOOKUP(IF63,Lookups!$A$3:$O$93,15),IH63-IH63*VLOOKUP(IF63,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IF64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,IF$2+2),0)","v":55688.55171876587},37,0,0,{"$f":"IF(IJ64<111,VLOOKUP($C64,Lookups!$T$3:$DG$93,IJ$2+2),0)","v":53696.717303983358},null,null,null,null,null,null,null,null,0]
[{"$f":"SUM(E65,I65,M65,Q65,U65,Y65,AC65,AG65,AK65,AO65,AS65,AW65,BA65,BE65,BI65,BM65,BQ65,BU65,BY65,CC65,CG65,CK65,CO65,CS65,CW65,DA65,DE65,DI65,DM65,DQ65)+SUM(DU65,DY65,EC65,EG65,EK65,EO65,ES65,EW65,FA65,FE65)+'Amort-Proj'!Q65+SUM(FI65,FM65,FQ65,FU65,FY65,GC65,GG65,GK65,GO65,GS65,GW65,HA65,HE65,HI65)+SUM(HM65,HQ65,HU65,HY65,IC65,IG65,IK65,IO65,IS65)","v":0},{"$error":"#DIV/0!"},2077,98,{"$f":"IF(VLOOKUP(D65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D65,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D65<111),IF(D65<71,F64+E$4*VLOOKUP(D64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D64,Lookups!$DH$3:$DU$53,2)+IF(D65<64,E$4*VLOOKUP(D64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D64,Lookups!$DH$3:$DU$53,13,0))-F64*VLOOKUP(D64,Lookups!$A$3:$O$93,15),F64-F64*VLOOKUP(D64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,D$2+2),0)","v":95626.433480759792},97,{"$f":"IF(VLOOKUP(H65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H65,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H65<111),IF(H65<71,J64+I$5*VLOOKUP(H64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H64,Lookups!$DH$3:$DU$53,2)+IF(H65<64,I$5*VLOOKUP(H64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H64,Lookups!$DH$3:$DU$53,13,0))-J64*VLOOKUP(H64,Lookups!$A$3:$O$93,15),J64-J64*VLOOKUP(H64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,H$2+2),0)","v":98345.668556042001},96,{"$f":"IF(VLOOKUP(L65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L65,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L65<111),IF(L65<71,N64+M$6*VLOOKUP(L64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L64,Lookups!$DH$3:$DU$53,2)+IF(L65<64,M$6*VLOOKUP(L64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L64,Lookups!$DH$3:$DU$53,13,0))-N64*VLOOKUP(L64,Lookups!$A$3:$O$93,15),N64-N64*VLOOKUP(L64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,L$2+2),0)","v":101142.22785147438},95,{"$f":"IF(VLOOKUP(P65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P65,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P65<111),IF(P65<71,R64+Q$7*VLOOKUP(P64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P64,Lookups!$DH$3:$DU$53,2)+IF(P65<64,Q$7*VLOOKUP(P64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P64,Lookups!$DH$3:$DU$53,13,0))-R64*VLOOKUP(P64,Lookups!$A$3:$O$93,15),R64-R64*VLOOKUP(P64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,P$2+2),0)","v":101142.22785147437},94,{"$f":"IF(VLOOKUP(T65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T65,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T65<111),IF(T65<71,V64+U$8*VLOOKUP(T64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T64,Lookups!$DH$3:$DU$53,2)+IF(T65<64,U$8*VLOOKUP(T64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T64,Lookups!$DH$3:$DU$53,13,0))-V64*VLOOKUP(T64,Lookups!$A$3:$O$93,15),V64-V64*VLOOKUP(T64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,T$2+2),0)","v":101142.22785147428},93,{"$f":"IF(VLOOKUP(X65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X65,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X65<111),IF(X65<71,Z64+Y$9*VLOOKUP(X64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X64,Lookups!$DH$3:$DU$53,2)+IF(X65<64,Y$9*VLOOKUP(X64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X64,Lookups!$DH$3:$DU$53,13,0))-Z64*VLOOKUP(X64,Lookups!$A$3:$O$93,15),Z64-Z64*VLOOKUP(X64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,X$2+2),0)","v":101142.22785147422},92,{"$f":"IF(VLOOKUP(AB65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB65,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB65<111),IF(AB65<71,AD64+AC$10*VLOOKUP(AB64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB64,Lookups!$DH$3:$DU$53,2)+IF(AB65<64,AC$10*VLOOKUP(AB64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB64,Lookups!$DH$3:$DU$53,13,0))-AD64*VLOOKUP(AB64,Lookups!$A$3:$O$93,15),AD64-AD64*VLOOKUP(AB64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,AB$2+2),0)","v":101238.09726175992},91,{"$f":"IF(VLOOKUP(AF65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF65,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF65<111),IF(AF65<71,AH64+AG$11*VLOOKUP(AF64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF64,Lookups!$DH$3:$DU$53,2)+IF(AF65<64,AG$11*VLOOKUP(AF64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF64,Lookups!$DH$3:$DU$53,13,0))-AH64*VLOOKUP(AF64,Lookups!$A$3:$O$93,15),AH64-AH64*VLOOKUP(AF64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,AF$2+2),0)","v":101238.0972617599},90,{"$f":"IF(VLOOKUP(AJ65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ65,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ65<111),IF(AJ65<71,AL64+AK$12*VLOOKUP(AJ64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ64,Lookups!$DH$3:$DU$53,2)+IF(AJ65<64,AK$12*VLOOKUP(AJ64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ64,Lookups!$DH$3:$DU$53,13,0))-AL64*VLOOKUP(AJ64,Lookups!$A$3:$O$93,15),AL64-AL64*VLOOKUP(AJ64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":101333.96667204559},89,{"$f":"IF(VLOOKUP(AN65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN65,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN65<111),IF(AN65<71,AP64+AO$13*VLOOKUP(AN64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN64,Lookups!$DH$3:$DU$53,2)+IF(AN65<64,AO$13*VLOOKUP(AN64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN64,Lookups!$DH$3:$DU$53,13,0))-AP64*VLOOKUP(AN64,Lookups!$A$3:$O$93,15),AP64-AP64*VLOOKUP(AN64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,AN$2+2),0)","v":101429.92686775771},88,{"$f":"IF(VLOOKUP(AR65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR65,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR65<111),IF(AR65<71,AT64+AS$14*VLOOKUP(AR64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR64,Lookups!$DH$3:$DU$53,2)+IF(AR65<64,AS$14*VLOOKUP(AR64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR64,Lookups!$DH$3:$DU$53,13,0))-AT64*VLOOKUP(AR64,Lookups!$A$3:$O$93,15),AT64-AT64*VLOOKUP(AR64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,AR$2+2),0)","v":100573.44841311342},87,{"$f":"IF(VLOOKUP(AV65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV65,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV65<111),IF(AV65<71,AX64+AW$15*VLOOKUP(AV64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV64,Lookups!$DH$3:$DU$53,2)+IF(AV65<64,AW$15*VLOOKUP(AV64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV64,Lookups!$DH$3:$DU$53,13,0))-AX64*VLOOKUP(AV64,Lookups!$A$3:$O$93,15),AX64-AX64*VLOOKUP(AV64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,AV$2+2),0)","v":99720.372553381079},86,{"$f":"IF(VLOOKUP(AZ65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ65,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ65<111),IF(AZ65<71,BB64+BA$16*VLOOKUP(AZ64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ64,Lookups!$DH$3:$DU$53,2)+IF(AZ65<64,BA$16*VLOOKUP(AZ64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ64,Lookups!$DH$3:$DU$53,13,0))-BB64*VLOOKUP(AZ64,Lookups!$A$3:$O$93,15),BB64-BB64*VLOOKUP(AZ64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":98870.682521506737},85,{"$f":"IF(VLOOKUP(BD65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD65,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD65<111),IF(BD65<71,BF64+BE$17*VLOOKUP(BD64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD64,Lookups!$DH$3:$DU$53,2)+IF(BD65<64,BE$17*VLOOKUP(BD64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD64,Lookups!$DH$3:$DU$53,13,0))-BF64*VLOOKUP(BD64,Lookups!$A$3:$O$93,15),BF64-BF64*VLOOKUP(BD64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,BD$2+2),0)","v":98024.361633998036},84,{"$f":"IF(VLOOKUP(BH65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH65,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH65<111),IF(BH65<71,BJ64+BI$18*VLOOKUP(BH64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH64,Lookups!$DH$3:$DU$53,2)+IF(BH65<64,BI$18*VLOOKUP(BH64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH64,Lookups!$DH$3:$DU$53,13,0))-BJ64*VLOOKUP(BH64,Lookups!$A$3:$O$93,15),BJ64-BJ64*VLOOKUP(BH64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,BH$2+2),0)","v":97181.393290493797},83,{"$f":"IF(VLOOKUP(BL65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL65,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL65<111),IF(BL65<71,BN64+BM$19*VLOOKUP(BL64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL64,Lookups!$DH$3:$DU$53,2)+IF(BL65<64,BM$19*VLOOKUP(BL64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL64,Lookups!$DH$3:$DU$53,13,0))-BN64*VLOOKUP(BL64,Lookups!$A$3:$O$93,15),BN64-BN64*VLOOKUP(BL64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,BL$2+2),0)","v":96341.760973336291},82,{"$f":"IF(VLOOKUP(BP65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP65,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP65<111),IF(BP65<71,BR64+BQ$20*VLOOKUP(BP64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP64,Lookups!$DH$3:$DU$53,2)+IF(BP65<64,BQ$20*VLOOKUP(BP64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP64,Lookups!$DH$3:$DU$53,13,0))-BR64*VLOOKUP(BP64,Lookups!$A$3:$O$93,15),BR64-BR64*VLOOKUP(BP64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,BP$2+2),0)","v":95505.448247145032},81,{"$f":"IF(VLOOKUP(BT65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT65,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT65<111),IF(BT65<71,BV64+BU$21*VLOOKUP(BT64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT64,Lookups!$DH$3:$DU$53,2)+IF(BT65<64,BU$21*VLOOKUP(BT64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT64,Lookups!$DH$3:$DU$53,13,0))-BV64*VLOOKUP(BT64,Lookups!$A$3:$O$93,15),BV64-BV64*VLOOKUP(BT64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,BT$2+2),0)","v":93504.379134866846},80,{"$f":"IF(VLOOKUP(BX65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX65,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX65<111),IF(BX65<71,BZ64+BY$22*VLOOKUP(BX64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX64,Lookups!$DH$3:$DU$53,2)+IF(BX65<64,BY$22*VLOOKUP(BX64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX64,Lookups!$DH$3:$DU$53,13,0))-BZ64*VLOOKUP(BX64,Lookups!$A$3:$O$93,15),BZ64-BZ64*VLOOKUP(BX64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,BX$2+2),0)","v":91523.622699684493},79,{"$f":"IF(VLOOKUP(CB65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB65,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB65<111),IF(CB65<71,CD64+CC$23*VLOOKUP(CB64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB64,Lookups!$DH$3:$DU$53,2)+IF(CB65<64,CC$23*VLOOKUP(CB64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB64,Lookups!$DH$3:$DU$53,13,0))-CD64*VLOOKUP(CB64,Lookups!$A$3:$O$93,15),CD64-CD64*VLOOKUP(CB64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,CB$2+2),0)","v":89562.959769307025},78,{"$f":"IF(VLOOKUP(CF65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF65,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF65<111),IF(CF65<71,CH64+CG$24*VLOOKUP(CF64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF64,Lookups!$DH$3:$DU$53,2)+IF(CF65<64,CG$24*VLOOKUP(CF64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF64,Lookups!$DH$3:$DU$53,13,0))-CH64*VLOOKUP(CF64,Lookups!$A$3:$O$93,15),CH64-CH64*VLOOKUP(CF64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,CF$2+2),0)","v":87622.173549960746},77,{"$f":"IF(VLOOKUP(CJ65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ65,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ65<111),IF(CJ65<71,CL64+CK$25*VLOOKUP(CJ64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ64,Lookups!$DH$3:$DU$53,2)+IF(CJ65<64,CK$25*VLOOKUP(CJ64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ64,Lookups!$DH$3:$DU$53,13,0))-CL64*VLOOKUP(CJ64,Lookups!$A$3:$O$93,15),CL64-CL64*VLOOKUP(CJ64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":85701.049600319442},76,{"$f":"IF(VLOOKUP(CN65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN65,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN65<111),IF(CN65<71,CP64+CO$26*VLOOKUP(CN64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN64,Lookups!$DH$3:$DU$53,2)+IF(CN65<64,CO$26*VLOOKUP(CN64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN64,Lookups!$DH$3:$DU$53,13,0))-CP64*VLOOKUP(CN64,Lookups!$A$3:$O$93,15),CP64-CP64*VLOOKUP(CN64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,CN$2+2),0)","v":82477.507756296967},75,{"$f":"IF(VLOOKUP(CR65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR65,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR65<111),IF(CR65<71,CT64+CS$27*VLOOKUP(CR64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR64,Lookups!$DH$3:$DU$53,2)+IF(CR65<64,CS$27*VLOOKUP(CR64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR64,Lookups!$DH$3:$DU$53,13,0))-CT64*VLOOKUP(CR64,Lookups!$A$3:$O$93,15),CT64-CT64*VLOOKUP(CR64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,CR$2+2),0)","v":79311.480524944607},74,{"$f":"IF(VLOOKUP(CV65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV65,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV65<111),IF(CV65<71,CX64+CW$28*VLOOKUP(CV64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV64,Lookups!$DH$3:$DU$53,2)+IF(CV65<64,CW$28*VLOOKUP(CV64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV64,Lookups!$DH$3:$DU$53,13,0))-CX64*VLOOKUP(CV64,Lookups!$A$3:$O$93,15),CX64-CX64*VLOOKUP(CV64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,CV$2+2),0)","v":76129.807607926603},73,{"$f":"IF(VLOOKUP(CZ65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ65,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ65<111),IF(CZ65<71,DB64+DA$29*VLOOKUP(CZ64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ64,Lookups!$DH$3:$DU$53,2)+IF(CZ65<64,DA$29*VLOOKUP(CZ64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ64,Lookups!$DH$3:$DU$53,13,0))-DB64*VLOOKUP(CZ64,Lookups!$A$3:$O$93,15),DB64-DB64*VLOOKUP(CZ64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":73009.378373899337},72,{"$f":"IF(VLOOKUP(DD65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD65,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD65<111),IF(DD65<71,DF64+DE$30*VLOOKUP(DD64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD64,Lookups!$DH$3:$DU$53,2)+IF(DD65<64,DE$30*VLOOKUP(DD64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD64,Lookups!$DH$3:$DU$53,13,0))-DF64*VLOOKUP(DD64,Lookups!$A$3:$O$93,15),DF64-DF64*VLOOKUP(DD64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,DD$2+2),0)","v":69949.002321059816},71,{"$f":"IF(VLOOKUP(DH65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH65,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH65<111),IF(DH65<71,DJ64+DI$31*VLOOKUP(DH64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH64,Lookups!$DH$3:$DU$53,2)+IF(DH65<64,DI$31*VLOOKUP(DH64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH64,Lookups!$DH$3:$DU$53,13,0))-DJ64*VLOOKUP(DH64,Lookups!$A$3:$O$93,15),DJ64-DJ64*VLOOKUP(DH64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,DH$2+2),0)","v":66050.493816774178},70,{"$f":"IF(VLOOKUP(DL65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL65,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL65<111),IF(DL65<71,DN64+DM$32*VLOOKUP(DL64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL64,Lookups!$DH$3:$DU$53,2)+IF(DL65<64,DM$32*VLOOKUP(DL64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL64,Lookups!$DH$3:$DU$53,13,0))-DN64*VLOOKUP(DL64,Lookups!$A$3:$O$93,15),DN64-DN64*VLOOKUP(DL64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,DL$2+2),0)","v":62248.849339829001},69,{"$f":"IF(VLOOKUP(DP65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP65,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP65<111),IF(DP65<71,DR64+DQ$33*VLOOKUP(DP64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP64,Lookups!$DH$3:$DU$53,2)+IF(DP65<64,DQ$33*VLOOKUP(DP64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP64,Lookups!$DH$3:$DU$53,13,0))-DR64*VLOOKUP(DP64,Lookups!$A$3:$O$93,15),DR64-DR64*VLOOKUP(DP64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,DP$2+2),0)","v":58541.651425022297},68,{"$f":"IF(VLOOKUP(DT65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT65,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT65<111),IF(DT65<71,DV64+DU$34*VLOOKUP(DT64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT64,Lookups!$DH$3:$DU$53,2)+IF(DT65<64,DU$34*VLOOKUP(DT64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT64,Lookups!$DH$3:$DU$53,13,0))-DV64*VLOOKUP(DT64,Lookups!$A$3:$O$93,15),DV64-DV64*VLOOKUP(DT64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,DT$2+2),0)","v":54926.54320351778},67,{"$f":"IF(VLOOKUP(DX65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX65,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX65<111),IF(DX65<71,DZ64+DY$35*VLOOKUP(DX64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX64,Lookups!$DH$3:$DU$53,2)+IF(DX65<64,DY$35*VLOOKUP(DX64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX64,Lookups!$DH$3:$DU$53,13,0))-DZ64*VLOOKUP(DX64,Lookups!$A$3:$O$93,15),DZ64-DZ64*VLOOKUP(DX64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,DX$2+2),0)","v":51352.643487279209},66,{"$f":"IF(VLOOKUP(EB65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB65,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB65<111),IF(EB65<71,ED64+EC$36*VLOOKUP(EB64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB64,Lookups!$DH$3:$DU$53,2)+IF(EB65<64,EC$36*VLOOKUP(EB64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB64,Lookups!$DH$3:$DU$53,13,0))-ED64*VLOOKUP(EB64,Lookups!$A$3:$O$93,15),ED64-ED64*VLOOKUP(EB64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,EB$2+2),0)","v":47872.836911793813},65,{"$f":"IF(VLOOKUP(EF65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF65,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF65<111),IF(EF65<71,EH64+EG$37*VLOOKUP(EF64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF64,Lookups!$DH$3:$DU$53,2)+IF(EF65<64,EG$37*VLOOKUP(EF64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF64,Lookups!$DH$3:$DU$53,13,0))-EH64*VLOOKUP(EF64,Lookups!$A$3:$O$93,15),EH64-EH64*VLOOKUP(EF64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,EF$2+2),0)","v":44484.688313059196},64,{"$f":"IF(VLOOKUP(EJ65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ65,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ65<111),IF(EJ65<71,EL64+EK$38*VLOOKUP(EJ64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ64,Lookups!$DH$3:$DU$53,2)+IF(EJ65<64,EK$38*VLOOKUP(EJ64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ64,Lookups!$DH$3:$DU$53,13,0))-EL64*VLOOKUP(EJ64,Lookups!$A$3:$O$93,15),EL64-EL64*VLOOKUP(EJ64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":206368.60569952702},63,{"$f":"IF(VLOOKUP(EN65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN65,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN65<111),IF(EN65<71,EP64+EO$39*VLOOKUP(EN64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN64,Lookups!$DH$3:$DU$53,2)+IF(EN65<64,EO$39*VLOOKUP(EN64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN64,Lookups!$DH$3:$DU$53,13,0))-EP64*VLOOKUP(EN64,Lookups!$A$3:$O$93,15),EP64-EP64*VLOOKUP(EN64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,EN$2+2),0)","v":179973.01256189475},62,{"$f":"IF(VLOOKUP(ER65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER65,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER65<111),IF(ER65<71,ET64+ES$40*VLOOKUP(ER64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER64,Lookups!$DH$3:$DU$53,2)+IF(ER65<64,ES$40*VLOOKUP(ER64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER64,Lookups!$DH$3:$DU$53,13,0))-ET64*VLOOKUP(ER64,Lookups!$A$3:$O$93,15),ET64-ET64*VLOOKUP(ER64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,ER$2+2),0)","v":155079.10816539204},61,{"$f":"IF(VLOOKUP(EV65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV65,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV65<111),IF(EV65<71,EX64+EW$41*VLOOKUP(EV64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV64,Lookups!$DH$3:$DU$53,2)+IF(EV65<64,EW$41*VLOOKUP(EV64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV64,Lookups!$DH$3:$DU$53,13,0))-EX64*VLOOKUP(EV64,Lookups!$A$3:$O$93,15),EX64-EX64*VLOOKUP(EV64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,EV$2+2),0)","v":138915.094604713},60,{"$f":"IF(VLOOKUP(EZ65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ65,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ65<111),IF(EZ65<71,FB64+FA$42*VLOOKUP(EZ64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ64,Lookups!$DH$3:$DU$53,2)+IF(EZ65<64,FA$42*VLOOKUP(EZ64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ64,Lookups!$DH$3:$DU$53,13,0))-FB64*VLOOKUP(EZ64,Lookups!$A$3:$O$93,15),FB64-FB64*VLOOKUP(EZ64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":123493.19117564408},59,{"$f":"IF(VLOOKUP(FD65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD65,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD65<111),IF(FD65<71,FF64+FE$43*VLOOKUP(FD64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD64,Lookups!$DH$3:$DU$53,2)+IF(FD65<64,FE$43*VLOOKUP(FD64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD64,Lookups!$DH$3:$DU$53,13,0))-FF64*VLOOKUP(FD64,Lookups!$A$3:$O$93,15),FF64-FF64*VLOOKUP(FD64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,FD$2+2),0)","v":108780.6251520052},58,{"$f":"IF(VLOOKUP(FH65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH65,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH65<111),IF(FH65<71,FJ64+FI$44*VLOOKUP(FH64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH64,Lookups!$DH$3:$DU$53,2)+IF(FH65<64,FI$44*VLOOKUP(FH64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH64,Lookups!$DH$3:$DU$53,13,0))-FJ64*VLOOKUP(FH64,Lookups!$A$3:$O$93,15),FJ64-FJ64*VLOOKUP(FH64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,FH$2+2),0)","v":94746.074607224014},57,{"$f":"IF(VLOOKUP(FL65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FL65,Lookups!$DH$3:$DU$53,13)*FM$45,0)","v":0},{"$f":"IF((FL65<111),IF(FL65<71,FN64+FM$45*VLOOKUP(FL64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FL64,Lookups!$DH$3:$DU$53,2)+IF(FL65<64,FM$45*VLOOKUP(FL64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FL64,Lookups!$DH$3:$DU$53,13,0))-FN64*VLOOKUP(FL64,Lookups!$A$3:$O$93,15),FN64-FN64*VLOOKUP(FL64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FL65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,FL$2+2),0)","v":81359.603829169137},56,{"$f":"IF(VLOOKUP(FP65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FP65,Lookups!$DH$3:$DU$53,13)*FQ$46,0)","v":0},{"$f":"IF((FP65<111),IF(FP65<71,FR64+FQ$46*VLOOKUP(FP64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FP64,Lookups!$DH$3:$DU$53,2)+IF(FP65<64,FQ$46*VLOOKUP(FP64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FP64,Lookups!$DH$3:$DU$53,13,0))-FR64*VLOOKUP(FP64,Lookups!$A$3:$O$93,15),FR64-FR64*VLOOKUP(FP64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FP65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,FP$2+2),0)","v":72484.414520601829},55,{"$f":"IF(VLOOKUP(FT65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FT65,Lookups!$DH$3:$DU$53,13)*FU$47,0)","v":0},{"$f":"IF((FT65<111),IF(FT65<71,FV64+FU$47*VLOOKUP(FT64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FT64,Lookups!$DH$3:$DU$53,2)+IF(FT65<64,FU$47*VLOOKUP(FT64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FT64,Lookups!$DH$3:$DU$53,13,0))-FV64*VLOOKUP(FT64,Lookups!$A$3:$O$93,15),FV64-FV64*VLOOKUP(FT64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FT65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,FT$2+2),0)","v":63935.534438202827},54,{"$f":"IF(VLOOKUP(FX65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FX65,Lookups!$DH$3:$DU$53,13)*FY$48,0)","v":0},{"$f":"IF((FX65<111),IF(FX65<71,FZ64+FY$48*VLOOKUP(FX64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FX64,Lookups!$DH$3:$DU$53,2)+IF(FX65<64,FY$48*VLOOKUP(FX64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FX64,Lookups!$DH$3:$DU$53,13,0))-FZ64*VLOOKUP(FX64,Lookups!$A$3:$O$93,15),FZ64-FZ64*VLOOKUP(FX64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FX65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,FX$2+2),0)","v":55701.506111399402},53,{"$f":"IF(VLOOKUP(GB65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GB65,Lookups!$DH$3:$DU$53,13)*GC$49,0)","v":0},{"$f":"IF((GB65<111),IF(GB65<71,GD64+GC$49*VLOOKUP(GB64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GB64,Lookups!$DH$3:$DU$53,2)+IF(GB65<64,GC$49*VLOOKUP(GB64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GB64,Lookups!$DH$3:$DU$53,13,0))-GD64*VLOOKUP(GB64,Lookups!$A$3:$O$93,15),GD64-GD64*VLOOKUP(GB64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GB65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,GB$2+2),0)","v":47771.282980058597},52,{"$f":"IF(VLOOKUP(GF65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GF65,Lookups!$DH$3:$DU$53,13)*GG$50,0)","v":0},{"$f":"IF((GF65<111),IF(GF65<71,GH64+GG$50*VLOOKUP(GF64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GF64,Lookups!$DH$3:$DU$53,2)+IF(GF65<64,GG$50*VLOOKUP(GF64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GF64,Lookups!$DH$3:$DU$53,13,0))-GH64*VLOOKUP(GF64,Lookups!$A$3:$O$93,15),GH64-GH64*VLOOKUP(GF64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GF65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,GF$2+2),0)","v":40134.214315480262},51,{"$f":"IF(VLOOKUP(GJ65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GJ65,Lookups!$DH$3:$DU$53,13)*GK$51,0)","v":0},{"$f":"IF((GJ65<111),IF(GJ65<71,GL64+GK$51*VLOOKUP(GJ64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GJ64,Lookups!$DH$3:$DU$53,2)+IF(GJ65<64,GK$51*VLOOKUP(GJ64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GJ64,Lookups!$DH$3:$DU$53,13,0))-GL64*VLOOKUP(GJ64,Lookups!$A$3:$O$93,15),GL64-GL64*VLOOKUP(GJ64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GJ65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,GJ$2+2),0)","v":41345.038878556203},50,{"$f":"IF(VLOOKUP(GN65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GN65,Lookups!$DH$3:$DU$53,13)*GO$52,0)","v":0},{"$f":"IF((GN65<111),IF(GN65<71,GP64+GO$52*VLOOKUP(GN64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GN64,Lookups!$DH$3:$DU$53,2)+IF(GN65<64,GO$52*VLOOKUP(GN64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GN64,Lookups!$DH$3:$DU$53,13,0))-GP64*VLOOKUP(GN64,Lookups!$A$3:$O$93,15),GP64-GP64*VLOOKUP(GN64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GN65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,GN$2+2),0)","v":42552.130722892303},49,{"$f":"IF(VLOOKUP(GR65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GR65,Lookups!$DH$3:$DU$53,13)*GS$53,0)","v":0},{"$f":"IF((GR65<111),IF(GR65<71,GT64+GS$53*VLOOKUP(GR64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GR64,Lookups!$DH$3:$DU$53,2)+IF(GR65<64,GS$53*VLOOKUP(GR64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GR64,Lookups!$DH$3:$DU$53,13,0))-GT64*VLOOKUP(GR64,Lookups!$A$3:$O$93,15),GT64-GT64*VLOOKUP(GR64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GR65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,GR$2+2),0)","v":43755.515450676998},48,{"$f":"IF(VLOOKUP(GV65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GV65,Lookups!$DH$3:$DU$53,13)*GW$54,0)","v":0},{"$f":"IF((GV65<111),IF(GV65<71,GX64+GW$54*VLOOKUP(GV64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GV64,Lookups!$DH$3:$DU$53,2)+IF(GV65<64,GW$54*VLOOKUP(GV64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GV64,Lookups!$DH$3:$DU$53,13,0))-GX64*VLOOKUP(GV64,Lookups!$A$3:$O$93,15),GX64-GX64*VLOOKUP(GV64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GV65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,GV$2+2),0)","v":44955.2185595712},47,{"$f":"IF(VLOOKUP(GZ65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GZ65,Lookups!$DH$3:$DU$53,13)*HA$55,0)","v":0},{"$f":"IF((GZ65<111),IF(GZ65<71,HB64+HA$55*VLOOKUP(GZ64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GZ64,Lookups!$DH$3:$DU$53,2)+IF(GZ65<64,HA$55*VLOOKUP(GZ64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GZ64,Lookups!$DH$3:$DU$53,13,0))-HB64*VLOOKUP(GZ64,Lookups!$A$3:$O$93,15),HB64-HB64*VLOOKUP(GZ64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GZ65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,GZ$2+2),0)","v":46107.84938921206},46,{"$f":"IF(VLOOKUP(HD65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HD65,Lookups!$DH$3:$DU$53,13)*HE$56,0)","v":0},{"$f":"IF((HD65<111),IF(HD65<71,HF64+HE$56*VLOOKUP(HD64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HD64,Lookups!$DH$3:$DU$53,2)+IF(HD65<64,HE$56*VLOOKUP(HD64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HD64,Lookups!$DH$3:$DU$53,13,0))-HF64*VLOOKUP(HD64,Lookups!$A$3:$O$93,15),HF64-HF64*VLOOKUP(HD64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HD65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,HD$2+2),0)","v":50765.880852977432},45,{"$f":"IF(VLOOKUP(HH65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HH65,Lookups!$DH$3:$DU$53,13)*HI$57,0)","v":0},{"$f":"IF((HH65<111),IF(HH65<71,HJ64+HI$58*VLOOKUP(HH64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HH64,Lookups!$DH$3:$DU$53,2)+IF(HH65<64,HI$58*VLOOKUP(HH64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HH64,Lookups!$DH$3:$DU$53,13,0))-HJ64*VLOOKUP(HH64,Lookups!$A$3:$O$93,15),HJ64-HJ64*VLOOKUP(HH64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HH65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,HH$2+2),0)","v":55473.105213738942},44,{"$f":"IF(VLOOKUP(HL65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HL65,Lookups!$DH$3:$DU$53,13)*HM$58,0)","v":0},{"$f":"IF((HL65<111),IF(HL65<71,HN64+HM$58*VLOOKUP(HL64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HL64,Lookups!$DH$3:$DU$53,2)+IF(HL65<64,HM$58*VLOOKUP(HL64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HL64,Lookups!$DH$3:$DU$53,13,0))-HN64*VLOOKUP(HL64,Lookups!$A$3:$O$93,15),HN64-HN64*VLOOKUP(HL64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HL65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,HL$2+2),0)","v":60230.616944690686},43,{"$f":"IF(VLOOKUP(HP65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HP65,Lookups!$DH$3:$DU$53,13)*HQ$59,0)","v":0},{"$f":"IF((HP65<111),IF(HP65<71,HR64+HQ$59*VLOOKUP(HP64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HP64,Lookups!$DH$3:$DU$53,2)+IF(HP65<64,HQ$59*VLOOKUP(HP64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HP64,Lookups!$DH$3:$DU$53,13,0))-HR64*VLOOKUP(HP64,Lookups!$A$3:$O$93,15),HR64-HR64*VLOOKUP(HP64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HP65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,HP$2+2),0)","v":64917.39096487045},42,{"$f":"IF(VLOOKUP(HT65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HT65,Lookups!$DH$3:$DU$53,13)*HU$60,0)","v":0},{"$f":"IF((HT65<111),IF(HT65<71,HV64+HU$60*VLOOKUP(HT64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HT64,Lookups!$DH$3:$DU$53,2)+IF(HT65<64,HU$60*VLOOKUP(HT64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HT64,Lookups!$DH$3:$DU$53,13,0))-HV64*VLOOKUP(HT64,Lookups!$A$3:$O$93,15),HV64-HV64*VLOOKUP(HT64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HT65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,HT$2+2),0)","v":69508.158729890565},41,{"$f":"IF(VLOOKUP(HX65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HX65,Lookups!$DH$3:$DU$53,13)*HY$61,0)","v":0},{"$f":"IF((HX65<111),IF(HX65<71,HZ64+HY$61*VLOOKUP(HX64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HX64,Lookups!$DH$3:$DU$53,2)+IF(HX65<64,HY$61*VLOOKUP(HX64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HX64,Lookups!$DH$3:$DU$53,13,0))-HZ64*VLOOKUP(HX64,Lookups!$A$3:$O$93,15),HZ64-HZ64*VLOOKUP(HX64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HX65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,HX$2+2),0)","v":66528.388669947381},40,{"$f":"IF(VLOOKUP(IB65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IB65,Lookups!$DH$3:$DU$53,13)*IC$62,0)","v":0},{"$f":"IF((IB65<111),IF(IB65<71,ID64+IC$62*VLOOKUP(IB64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IB64,Lookups!$DH$3:$DU$53,2)+IF(IB65<64,IC$62*VLOOKUP(IB64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IB64,Lookups!$DH$3:$DU$53,13,0))-ID64*VLOOKUP(IB64,Lookups!$A$3:$O$93,15),ID64-ID64*VLOOKUP(IB64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IB65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,IB$2+2),0)","v":63736.650187882551},39,{"$f":"IF(VLOOKUP(IF65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IF65,Lookups!$DH$3:$DU$53,13)*IG$63,0)","v":0},{"$f":"IF((IF65<111),IF(IF65<71,IH64+IG$63*VLOOKUP(IF64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IF64,Lookups!$DH$3:$DU$53,2)+IF(IF65<64,IG$63*VLOOKUP(IF64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IF64,Lookups!$DH$3:$DU$53,13,0))-IH64*VLOOKUP(IF64,Lookups!$A$3:$O$93,15),IH64-IH64*VLOOKUP(IF64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IF65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,IF$2+2),0)","v":61185.421754245923},{"$f":"1+IJ64","v":38},{"$f":"IF(VLOOKUP(IJ65,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IJ65,Lookups!$DH$3:$DU$53,13)*IK$64,0)","v":0},{"$f":"IF((IJ65<111),IF(IJ65<71,IL64+IK$64*VLOOKUP(IJ64,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IJ64,Lookups!$DH$3:$DU$53,2)+IF(IJ65<64,IK$64*VLOOKUP(IJ64,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IJ64,Lookups!$DH$3:$DU$53,13,0))-IL64*VLOOKUP(IJ64,Lookups!$A$3:$O$93,15),IL64-IL64*VLOOKUP(IJ64,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IJ65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,IJ$2+2),0)","v":58862.799166735524},37,0,0,{"$f":"IF(IN65<111,VLOOKUP($C65,Lookups!$T$3:$DG$93,IN$2+2),0)","v":56757.430190310406},null,null,null,null,0]
[{"$f":"SUM(E66,I66,M66,Q66,U66,Y66,AC66,AG66,AK66,AO66,AS66,AW66,BA66,BE66,BI66,BM66,BQ66,BU66,BY66,CC66,CG66,CK66,CO66,CS66,CW66,DA66,DE66,DI66,DM66,DQ66)+SUM(DU66,DY66,EC66,EG66,EK66,EO66,ES66,EW66,FA66,FE66)+'Amort-Proj'!Q66+SUM(FI66,FM66,FQ66,FU66,FY66,GC66,GG66,GK66,GO66,GS66,GW66,HA66,HE66,HI66)+SUM(HM66,HQ66,HU66,HY66,IC66,IG66,IK66,IO66,IS66)","v":0},{"$error":"#DIV/0!"},2078,99,{"$f":"IF(VLOOKUP(D66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D66,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D66<111),IF(D66<71,F65+E$4*VLOOKUP(D65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D65,Lookups!$DH$3:$DU$53,2)+IF(D66<64,E$4*VLOOKUP(D65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D65,Lookups!$DH$3:$DU$53,13,0))-F65*VLOOKUP(D65,Lookups!$A$3:$O$93,15),F65-F65*VLOOKUP(D65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,D$2+2),0)","v":100885.88732220164},98,{"$f":"IF(VLOOKUP(H66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H66,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H66<111),IF(H66<71,J65+I$5*VLOOKUP(H65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H65,Lookups!$DH$3:$DU$53,2)+IF(H66<64,I$5*VLOOKUP(H65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H65,Lookups!$DH$3:$DU$53,13,0))-J65*VLOOKUP(H65,Lookups!$A$3:$O$93,15),J65-J65*VLOOKUP(H65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,H$2+2),0)","v":103754.68032662437},97,{"$f":"IF(VLOOKUP(L66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L66,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L66<111),IF(L66<71,N65+M$6*VLOOKUP(L65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L65,Lookups!$DH$3:$DU$53,2)+IF(L66<64,M$6*VLOOKUP(L65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L65,Lookups!$DH$3:$DU$53,13,0))-N65*VLOOKUP(L65,Lookups!$A$3:$O$93,15),N65-N65*VLOOKUP(L65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,L$2+2),0)","v":106705.05038330557},96,{"$f":"IF(VLOOKUP(P66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P66,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P66<111),IF(P66<71,R65+Q$7*VLOOKUP(P65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P65,Lookups!$DH$3:$DU$53,2)+IF(P66<64,Q$7*VLOOKUP(P65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P65,Lookups!$DH$3:$DU$53,13,0))-R65*VLOOKUP(P65,Lookups!$A$3:$O$93,15),R65-R65*VLOOKUP(P65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,P$2+2),0)","v":106705.05038330547},95,{"$f":"IF(VLOOKUP(T66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T66,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T66<111),IF(T66<71,V65+U$8*VLOOKUP(T65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T65,Lookups!$DH$3:$DU$53,2)+IF(T66<64,U$8*VLOOKUP(T65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T65,Lookups!$DH$3:$DU$53,13,0))-V65*VLOOKUP(T65,Lookups!$A$3:$O$93,15),V65-V65*VLOOKUP(T65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,T$2+2),0)","v":106705.05038330545},94,{"$f":"IF(VLOOKUP(X66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X66,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X66<111),IF(X66<71,Z65+Y$9*VLOOKUP(X65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X65,Lookups!$DH$3:$DU$53,2)+IF(X66<64,Y$9*VLOOKUP(X65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X65,Lookups!$DH$3:$DU$53,13,0))-Z65*VLOOKUP(X65,Lookups!$A$3:$O$93,15),Z65-Z65*VLOOKUP(X65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,X$2+2),0)","v":106705.05038330535},93,{"$f":"IF(VLOOKUP(AB66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB66,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB66<111),IF(AB66<71,AD65+AC$10*VLOOKUP(AB65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB65,Lookups!$DH$3:$DU$53,2)+IF(AB66<64,AC$10*VLOOKUP(AB65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB65,Lookups!$DH$3:$DU$53,13,0))-AD65*VLOOKUP(AB65,Lookups!$A$3:$O$93,15),AD65-AD65*VLOOKUP(AB65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,AB$2+2),0)","v":106806.19261115679},92,{"$f":"IF(VLOOKUP(AF66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF66,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF66<111),IF(AF66<71,AH65+AG$11*VLOOKUP(AF65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF65,Lookups!$DH$3:$DU$53,2)+IF(AF66<64,AG$11*VLOOKUP(AF65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF65,Lookups!$DH$3:$DU$53,13,0))-AH65*VLOOKUP(AF65,Lookups!$A$3:$O$93,15),AH65-AH65*VLOOKUP(AF65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,AF$2+2),0)","v":106907.43070841848},91,{"$f":"IF(VLOOKUP(AJ66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ66,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ66<111),IF(AJ66<71,AL65+AK$12*VLOOKUP(AJ65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ65,Lookups!$DH$3:$DU$53,2)+IF(AJ66<64,AK$12*VLOOKUP(AJ65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ65,Lookups!$DH$3:$DU$53,13,0))-AL65*VLOOKUP(AJ65,Lookups!$A$3:$O$93,15),AL65-AL65*VLOOKUP(AJ65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":107008.66880568021},90,{"$f":"IF(VLOOKUP(AN66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN66,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN66<111),IF(AN66<71,AP65+AO$13*VLOOKUP(AN65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN65,Lookups!$DH$3:$DU$53,2)+IF(AN66<64,AO$13*VLOOKUP(AN65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN65,Lookups!$DH$3:$DU$53,13,0))-AP65*VLOOKUP(AN65,Lookups!$A$3:$O$93,15),AP65-AP65*VLOOKUP(AN65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,AN$2+2),0)","v":107110.00277235218},89,{"$f":"IF(VLOOKUP(AR66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR66,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR66<111),IF(AR66<71,AT65+AS$14*VLOOKUP(AR65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR65,Lookups!$DH$3:$DU$53,2)+IF(AR66<64,AS$14*VLOOKUP(AR65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR65,Lookups!$DH$3:$DU$53,13,0))-AT65*VLOOKUP(AR65,Lookups!$A$3:$O$93,15),AT65-AT65*VLOOKUP(AR65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,AR$2+2),0)","v":107211.43269921989},88,{"$f":"IF(VLOOKUP(AV66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV66,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV66<111),IF(AV66<71,AX65+AW$15*VLOOKUP(AV65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV65,Lookups!$DH$3:$DU$53,2)+IF(AV66<64,AW$15*VLOOKUP(AV65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV65,Lookups!$DH$3:$DU$53,13,0))-AX65*VLOOKUP(AV65,Lookups!$A$3:$O$93,15),AX65-AX65*VLOOKUP(AV65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,AV$2+2),0)","v":106306.13497266088},87,{"$f":"IF(VLOOKUP(AZ66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ66,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ66<111),IF(AZ66<71,BB65+BA$16*VLOOKUP(AZ65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ65,Lookups!$DH$3:$DU$53,2)+IF(AZ66<64,BA$16*VLOOKUP(AZ65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ65,Lookups!$DH$3:$DU$53,13,0))-BB65*VLOOKUP(AZ65,Lookups!$A$3:$O$93,15),BB65-BB65*VLOOKUP(AZ65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":105404.43378892379},86,{"$f":"IF(VLOOKUP(BD66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD66,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD66<111),IF(BD66<71,BF65+BE$17*VLOOKUP(BD65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD65,Lookups!$DH$3:$DU$53,2)+IF(BD66<64,BE$17*VLOOKUP(BD65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD65,Lookups!$DH$3:$DU$53,13,0))-BF65*VLOOKUP(BD65,Lookups!$A$3:$O$93,15),BF65-BF65*VLOOKUP(BD65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,BD$2+2),0)","v":104506.31142523262},85,{"$f":"IF(VLOOKUP(BH66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH66,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH66<111),IF(BH66<71,BJ65+BI$18*VLOOKUP(BH65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH65,Lookups!$DH$3:$DU$53,2)+IF(BH66<64,BI$18*VLOOKUP(BH65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH65,Lookups!$DH$3:$DU$53,13,0))-BJ65*VLOOKUP(BH65,Lookups!$A$3:$O$93,15),BJ65-BJ65*VLOOKUP(BH65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,BH$2+2),0)","v":103611.75024713592},84,{"$f":"IF(VLOOKUP(BL66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL66,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL66<111),IF(BL66<71,BN65+BM$19*VLOOKUP(BL65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL65,Lookups!$DH$3:$DU$53,2)+IF(BL66<64,BM$19*VLOOKUP(BL65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL65,Lookups!$DH$3:$DU$53,13,0))-BN65*VLOOKUP(BL65,Lookups!$A$3:$O$93,15),BN65-BN65*VLOOKUP(BL65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,BL$2+2),0)","v":102720.73270805193},83,{"$f":"IF(VLOOKUP(BP66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP66,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP66<111),IF(BP66<71,BR65+BQ$20*VLOOKUP(BP65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP65,Lookups!$DH$3:$DU$53,2)+IF(BP66<64,BQ$20*VLOOKUP(BP65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP65,Lookups!$DH$3:$DU$53,13,0))-BR65*VLOOKUP(BP65,Lookups!$A$3:$O$93,15),BR65-BR65*VLOOKUP(BP65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,BP$2+2),0)","v":101833.24134881646},82,{"$f":"IF(VLOOKUP(BT66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT66,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT66<111),IF(BT66<71,BV65+BU$21*VLOOKUP(BT65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT65,Lookups!$DH$3:$DU$53,2)+IF(BT66<64,BU$21*VLOOKUP(BT65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT65,Lookups!$DH$3:$DU$53,13,0))-BV65*VLOOKUP(BT65,Lookups!$A$3:$O$93,15),BV65-BV65*VLOOKUP(BT65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,BT$2+2),0)","v":100949.25879723229},81,{"$f":"IF(VLOOKUP(BX66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX66,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX66<111),IF(BX66<71,BZ65+BY$22*VLOOKUP(BX65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX65,Lookups!$DH$3:$DU$53,2)+IF(BX66<64,BY$22*VLOOKUP(BX65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX65,Lookups!$DH$3:$DU$53,13,0))-BZ65*VLOOKUP(BX65,Lookups!$A$3:$O$93,15),BZ65-BZ65*VLOOKUP(BX65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,BX$2+2),0)","v":98834.128745554248},80,{"$f":"IF(VLOOKUP(CB66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB66,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB66<111),IF(CB66<71,CD65+CC$23*VLOOKUP(CB65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB65,Lookups!$DH$3:$DU$53,2)+IF(CB66<64,CC$23*VLOOKUP(CB65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB65,Lookups!$DH$3:$DU$53,13,0))-CD65*VLOOKUP(CB65,Lookups!$A$3:$O$93,15),CD65-CD65*VLOOKUP(CB65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,CB$2+2),0)","v":96740.469193566503},79,{"$f":"IF(VLOOKUP(CF66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF66,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF66<111),IF(CF66<71,CH65+CG$24*VLOOKUP(CF65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF65,Lookups!$DH$3:$DU$53,2)+IF(CF66<64,CG$24*VLOOKUP(CF65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF65,Lookups!$DH$3:$DU$53,13,0))-CH65*VLOOKUP(CF65,Lookups!$A$3:$O$93,15),CH65-CH65*VLOOKUP(CF65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,CF$2+2),0)","v":94668.048476157521},78,{"$f":"IF(VLOOKUP(CJ66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ66,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ66<111),IF(CJ66<71,CL65+CK$25*VLOOKUP(CJ65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ65,Lookups!$DH$3:$DU$53,2)+IF(CJ66<64,CK$25*VLOOKUP(CJ65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ65,Lookups!$DH$3:$DU$53,13,0))-CL65*VLOOKUP(CJ65,Lookups!$A$3:$O$93,15),CL65-CL65*VLOOKUP(CJ65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":92616.637442308507},77,{"$f":"IF(VLOOKUP(CN66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN66,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN66<111),IF(CN66<71,CP65+CO$26*VLOOKUP(CN65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN65,Lookups!$DH$3:$DU$53,2)+IF(CN66<64,CO$26*VLOOKUP(CN65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN65,Lookups!$DH$3:$DU$53,13,0))-CP65*VLOOKUP(CN65,Lookups!$A$3:$O$93,15),CP65-CP65*VLOOKUP(CN65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,CN$2+2),0)","v":90586.009427537647},76,{"$f":"IF(VLOOKUP(CR66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR66,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR66<111),IF(CR66<71,CT65+CS$27*VLOOKUP(CR65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR65,Lookups!$DH$3:$DU$53,2)+IF(CR66<64,CS$27*VLOOKUP(CR65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR65,Lookups!$DH$3:$DU$53,13,0))-CT65*VLOOKUP(CR65,Lookups!$A$3:$O$93,15),CT65-CT65*VLOOKUP(CR65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,CR$2+2),0)","v":87178.725698405891},75,{"$f":"IF(VLOOKUP(CV66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV66,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV66<111),IF(CV66<71,CX65+CW$28*VLOOKUP(CV65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV65,Lookups!$DH$3:$DU$53,2)+IF(CV66<64,CW$28*VLOOKUP(CV65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV65,Lookups!$DH$3:$DU$53,13,0))-CX65*VLOOKUP(CV65,Lookups!$A$3:$O$93,15),CX65-CX65*VLOOKUP(CV65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,CV$2+2),0)","v":83832.234914866451},74,{"$f":"IF(VLOOKUP(CZ66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ66,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ66<111),IF(CZ66<71,DB65+DA$29*VLOOKUP(CZ65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ65,Lookups!$DH$3:$DU$53,2)+IF(CZ66<64,DA$29*VLOOKUP(CZ65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ65,Lookups!$DH$3:$DU$53,13,0))-DB65*VLOOKUP(CZ65,Lookups!$A$3:$O$93,15),DB65-DB65*VLOOKUP(CZ65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":80469.206641578421},73,{"$f":"IF(VLOOKUP(DD66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD66,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD66<111),IF(DD66<71,DF65+DE$30*VLOOKUP(DD65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD65,Lookups!$DH$3:$DU$53,2)+IF(DD66<64,DE$30*VLOOKUP(DD65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD65,Lookups!$DH$3:$DU$53,13,0))-DF65*VLOOKUP(DD65,Lookups!$A$3:$O$93,15),DF65-DF65*VLOOKUP(DD65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,DD$2+2),0)","v":77170.912941211602},72,{"$f":"IF(VLOOKUP(DH66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH66,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH66<111),IF(DH66<71,DJ65+DI$31*VLOOKUP(DH65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH65,Lookups!$DH$3:$DU$53,2)+IF(DH66<64,DI$31*VLOOKUP(DH65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH65,Lookups!$DH$3:$DU$53,13,0))-DJ65*VLOOKUP(DH65,Lookups!$A$3:$O$93,15),DJ65-DJ65*VLOOKUP(DH65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,DH$2+2),0)","v":73936.09545336022},71,{"$f":"IF(VLOOKUP(DL66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL66,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL66<111),IF(DL66<71,DN65+DM$32*VLOOKUP(DL65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL65,Lookups!$DH$3:$DU$53,2)+IF(DL66<64,DM$32*VLOOKUP(DL65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL65,Lookups!$DH$3:$DU$53,13,0))-DN65*VLOOKUP(DL65,Lookups!$A$3:$O$93,15),DN65-DN65*VLOOKUP(DL65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,DL$2+2),0)","v":69815.371964330305},70,{"$f":"IF(VLOOKUP(DP66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP66,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP66<111),IF(DP66<71,DR65+DQ$33*VLOOKUP(DP65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP65,Lookups!$DH$3:$DU$53,2)+IF(DP66<64,DQ$33*VLOOKUP(DP65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP65,Lookups!$DH$3:$DU$53,13,0))-DR65*VLOOKUP(DP65,Lookups!$A$3:$O$93,15),DR65-DR65*VLOOKUP(DP65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,DP$2+2),0)","v":65797.033752199248},69,{"$f":"IF(VLOOKUP(DT66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT66,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT66<111),IF(DT66<71,DV65+DU$34*VLOOKUP(DT65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT65,Lookups!$DH$3:$DU$53,2)+IF(DT66<64,DU$34*VLOOKUP(DT65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT65,Lookups!$DH$3:$DU$53,13,0))-DV65*VLOOKUP(DT65,Lookups!$A$3:$O$93,15),DV65-DV65*VLOOKUP(DT65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,DT$2+2),0)","v":61878.525556248562},68,{"$f":"IF(VLOOKUP(DX66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX66,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX66<111),IF(DX66<71,DZ65+DY$35*VLOOKUP(DX65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX65,Lookups!$DH$3:$DU$53,2)+IF(DX66<64,DY$35*VLOOKUP(DX65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX65,Lookups!$DH$3:$DU$53,13,0))-DZ65*VLOOKUP(DX65,Lookups!$A$3:$O$93,15),DZ65-DZ65*VLOOKUP(DX65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,DX$2+2),0)","v":58057.35616611829},67,{"$f":"IF(VLOOKUP(EB66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB66,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB66<111),IF(EB66<71,ED65+EC$36*VLOOKUP(EB65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB65,Lookups!$DH$3:$DU$53,2)+IF(EB66<64,EC$36*VLOOKUP(EB65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB65,Lookups!$DH$3:$DU$53,13,0))-ED65*VLOOKUP(EB65,Lookups!$A$3:$O$93,15),ED65-ED65*VLOOKUP(EB65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,EB$2+2),0)","v":54279.744166054123},66,{"$f":"IF(VLOOKUP(EF66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF66,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF66<111),IF(EF66<71,EH65+EG$37*VLOOKUP(EF65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF65,Lookups!$DH$3:$DU$53,2)+IF(EF66<64,EG$37*VLOOKUP(EF65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF65,Lookups!$DH$3:$DU$53,13,0))-EH65*VLOOKUP(EF65,Lookups!$A$3:$O$93,15),EH65-EH65*VLOOKUP(EF65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,EF$2+2),0)","v":50601.588615766057},65,{"$f":"IF(VLOOKUP(EJ66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ66,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ66<111),IF(EJ66<71,EL65+EK$38*VLOOKUP(EJ65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ65,Lookups!$DH$3:$DU$53,2)+IF(EJ66<64,EK$38*VLOOKUP(EJ65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ65,Lookups!$DH$3:$DU$53,13,0))-EL65*VLOOKUP(EJ65,Lookups!$A$3:$O$93,15),EL65-EL65*VLOOKUP(EJ65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":47020.31554690357},64,{"$f":"IF(VLOOKUP(EN66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN66,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN66<111),IF(EN66<71,EP65+EO$39*VLOOKUP(EN65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN65,Lookups!$DH$3:$DU$53,2)+IF(EN66<64,EO$39*VLOOKUP(EN65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN65,Lookups!$DH$3:$DU$53,13,0))-EP65*VLOOKUP(EN65,Lookups!$A$3:$O$93,15),EP65-EP65*VLOOKUP(EN65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,EN$2+2),0)","v":218131.61622440006},63,{"$f":"IF(VLOOKUP(ER66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER66,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER66<111),IF(ER66<71,ET65+ES$40*VLOOKUP(ER65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER65,Lookups!$DH$3:$DU$53,2)+IF(ER66<64,ES$40*VLOOKUP(ER65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER65,Lookups!$DH$3:$DU$53,13,0))-ET65*VLOOKUP(ER65,Lookups!$A$3:$O$93,15),ET65-ET65*VLOOKUP(ER65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,ER$2+2),0)","v":190231.47427792274},62,{"$f":"IF(VLOOKUP(EV66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV66,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV66<111),IF(EV66<71,EX65+EW$41*VLOOKUP(EV65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV65,Lookups!$DH$3:$DU$53,2)+IF(EV66<64,EW$41*VLOOKUP(EV65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV65,Lookups!$DH$3:$DU$53,13,0))-EX65*VLOOKUP(EV65,Lookups!$A$3:$O$93,15),EX65-EX65*VLOOKUP(EV65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,EV$2+2),0)","v":163918.61733081937},61,{"$f":"IF(VLOOKUP(EZ66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ66,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ66<111),IF(EZ66<71,FB65+FA$42*VLOOKUP(EZ65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ65,Lookups!$DH$3:$DU$53,2)+IF(EZ66<64,FA$42*VLOOKUP(EZ65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ65,Lookups!$DH$3:$DU$53,13,0))-FB65*VLOOKUP(EZ65,Lookups!$A$3:$O$93,15),FB65-FB65*VLOOKUP(EZ65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":146833.25499718162},60,{"$f":"IF(VLOOKUP(FD66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD66,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD66<111),IF(FD66<71,FF65+FE$43*VLOOKUP(FD65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD65,Lookups!$DH$3:$DU$53,2)+IF(FD66<64,FE$43*VLOOKUP(FD65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD65,Lookups!$DH$3:$DU$53,13,0))-FF65*VLOOKUP(FD65,Lookups!$A$3:$O$93,15),FF65-FF65*VLOOKUP(FD65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,FD$2+2),0)","v":130532.30307265579},59,{"$f":"IF(VLOOKUP(FH66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH66,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH66<111),IF(FH66<71,FJ65+FI$44*VLOOKUP(FH65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH65,Lookups!$DH$3:$DU$53,2)+IF(FH66<64,FI$44*VLOOKUP(FH65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH65,Lookups!$DH$3:$DU$53,13,0))-FJ65*VLOOKUP(FH65,Lookups!$A$3:$O$93,15),FJ65-FJ65*VLOOKUP(FH65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,FH$2+2),0)","v":114981.1207856695},58,{"$f":"IF(VLOOKUP(FL66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FL66,Lookups!$DH$3:$DU$53,13)*FM$45,0)","v":0},{"$f":"IF((FL66<111),IF(FL66<71,FN65+FM$45*VLOOKUP(FL65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FL65,Lookups!$DH$3:$DU$53,2)+IF(FL66<64,FM$45*VLOOKUP(FL65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FL65,Lookups!$DH$3:$DU$53,13,0))-FN65*VLOOKUP(FL65,Lookups!$A$3:$O$93,15),FN65-FN65*VLOOKUP(FL65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FL66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,FL$2+2),0)","v":100146.60085983577},57,{"$f":"IF(VLOOKUP(FP66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FP66,Lookups!$DH$3:$DU$53,13)*FQ$46,0)","v":0},{"$f":"IF((FP66<111),IF(FP66<71,FR65+FQ$46*VLOOKUP(FP65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FP65,Lookups!$DH$3:$DU$53,2)+IF(FP66<64,FQ$46*VLOOKUP(FP65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FP65,Lookups!$DH$3:$DU$53,13,0))-FR65*VLOOKUP(FP65,Lookups!$A$3:$O$93,15),FR65-FR65*VLOOKUP(FP65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FP66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,FP$2+2),0)","v":85997.101247431769},56,{"$f":"IF(VLOOKUP(FT66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FT66,Lookups!$DH$3:$DU$53,13)*FU$47,0)","v":0},{"$f":"IF((FT66<111),IF(FT66<71,FV65+FU$47*VLOOKUP(FT65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FT65,Lookups!$DH$3:$DU$53,2)+IF(FT66<64,FU$47*VLOOKUP(FT65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FT65,Lookups!$DH$3:$DU$53,13,0))-FV65*VLOOKUP(FT65,Lookups!$A$3:$O$93,15),FV65-FV65*VLOOKUP(FT65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FT66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,FT$2+2),0)","v":76616.026148276127},55,{"$f":"IF(VLOOKUP(FX66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FX66,Lookups!$DH$3:$DU$53,13)*FY$48,0)","v":0},{"$f":"IF((FX66<111),IF(FX66<71,FZ65+FY$48*VLOOKUP(FX65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FX65,Lookups!$DH$3:$DU$53,2)+IF(FX66<64,FY$48*VLOOKUP(FX65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FX65,Lookups!$DH$3:$DU$53,13,0))-FZ65*VLOOKUP(FX65,Lookups!$A$3:$O$93,15),FZ65-FZ65*VLOOKUP(FX65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FX66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,FX$2+2),0)","v":67579.859901180389},54,{"$f":"IF(VLOOKUP(GB66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GB66,Lookups!$DH$3:$DU$53,13)*GC$49,0)","v":0},{"$f":"IF((GB66<111),IF(GB66<71,GD65+GC$49*VLOOKUP(GB65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GB65,Lookups!$DH$3:$DU$53,2)+IF(GB66<64,GC$49*VLOOKUP(GB65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GB65,Lookups!$DH$3:$DU$53,13,0))-GD65*VLOOKUP(GB65,Lookups!$A$3:$O$93,15),GD65-GD65*VLOOKUP(GB65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GB66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,GB$2+2),0)","v":58876.491959749161},53,{"$f":"IF(VLOOKUP(GF66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GF66,Lookups!$DH$3:$DU$53,13)*GG$50,0)","v":0},{"$f":"IF((GF66<111),IF(GF66<71,GH65+GG$50*VLOOKUP(GF65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GF65,Lookups!$DH$3:$DU$53,2)+IF(GF66<64,GG$50*VLOOKUP(GF65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GF65,Lookups!$DH$3:$DU$53,13,0))-GH65*VLOOKUP(GF65,Lookups!$A$3:$O$93,15),GH65-GH65*VLOOKUP(GF65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GF66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,GF$2+2),0)","v":50494.246109921936},52,{"$f":"IF(VLOOKUP(GJ66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GJ66,Lookups!$DH$3:$DU$53,13)*GK$51,0)","v":0},{"$f":"IF((GJ66<111),IF(GJ66<71,GL65+GK$51*VLOOKUP(GJ65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GJ65,Lookups!$DH$3:$DU$53,2)+IF(GJ66<64,GK$51*VLOOKUP(GJ65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GJ65,Lookups!$DH$3:$DU$53,13,0))-GL65*VLOOKUP(GJ65,Lookups!$A$3:$O$93,15),GL65-GL65*VLOOKUP(GJ65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GJ66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,GJ$2+2),0)","v":42421.864531462634},51,{"$f":"IF(VLOOKUP(GN66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GN66,Lookups!$DH$3:$DU$53,13)*GO$52,0)","v":0},{"$f":"IF((GN66<111),IF(GN66<71,GP65+GO$52*VLOOKUP(GN65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GN65,Lookups!$DH$3:$DU$53,2)+IF(GN66<64,GO$52*VLOOKUP(GN65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GN65,Lookups!$DH$3:$DU$53,13,0))-GP65*VLOOKUP(GN65,Lookups!$A$3:$O$93,15),GP65-GP65*VLOOKUP(GN65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GN66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,GN$2+2),0)","v":43701.706094633904},50,{"$f":"IF(VLOOKUP(GR66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GR66,Lookups!$DH$3:$DU$53,13)*GS$53,0)","v":0},{"$f":"IF((GR66<111),IF(GR66<71,GT65+GS$53*VLOOKUP(GR65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GR65,Lookups!$DH$3:$DU$53,2)+IF(GR66<64,GS$53*VLOOKUP(GR65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GR65,Lookups!$DH$3:$DU$53,13,0))-GT65*VLOOKUP(GR65,Lookups!$A$3:$O$93,15),GT65-GT65*VLOOKUP(GR65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GR66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,GR$2+2),0)","v":44977.602174097163},49,{"$f":"IF(VLOOKUP(GV66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GV66,Lookups!$DH$3:$DU$53,13)*GW$54,0)","v":0},{"$f":"IF((GV66<111),IF(GV66<71,GX65+GW$54*VLOOKUP(GV65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GV65,Lookups!$DH$3:$DU$53,2)+IF(GV66<64,GW$54*VLOOKUP(GV65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GV65,Lookups!$DH$3:$DU$53,13,0))-GX65*VLOOKUP(GV65,Lookups!$A$3:$O$93,15),GX65-GX65*VLOOKUP(GV65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GV66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,GV$2+2),0)","v":46249.579831365583},48,{"$f":"IF(VLOOKUP(GZ66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GZ66,Lookups!$DH$3:$DU$53,13)*HA$55,0)","v":0},{"$f":"IF((GZ66<111),IF(GZ66<71,HB65+HA$55*VLOOKUP(GZ65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GZ65,Lookups!$DH$3:$DU$53,2)+IF(GZ66<64,HA$55*VLOOKUP(GZ65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GZ65,Lookups!$DH$3:$DU$53,13,0))-HB65*VLOOKUP(GZ65,Lookups!$A$3:$O$93,15),HB65-HB65*VLOOKUP(GZ65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GZ66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,GZ$2+2),0)","v":47517.666017466756},47,{"$f":"IF(VLOOKUP(HD66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HD66,Lookups!$DH$3:$DU$53,13)*HE$56,0)","v":0},{"$f":"IF((HD66<111),IF(HD66<71,HF65+HE$56*VLOOKUP(HD65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HD65,Lookups!$DH$3:$DU$53,2)+IF(HD66<64,HE$56*VLOOKUP(HD65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HD65,Lookups!$DH$3:$DU$53,13,0))-HF65*VLOOKUP(HD65,Lookups!$A$3:$O$93,15),HF65-HF65*VLOOKUP(HD65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HD66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,HD$2+2),0)","v":48735.996804397146},46,{"$f":"IF(VLOOKUP(HH66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HH66,Lookups!$DH$3:$DU$53,13)*HI$57,0)","v":0},{"$f":"IF((HH66<111),IF(HH66<71,HJ65+HI$58*VLOOKUP(HH65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HH65,Lookups!$DH$3:$DU$53,2)+IF(HH66<64,HI$58*VLOOKUP(HH65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HH65,Lookups!$DH$3:$DU$53,13,0))-HJ65*VLOOKUP(HH65,Lookups!$A$3:$O$93,15),HJ65-HJ65*VLOOKUP(HH65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HH66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,HH$2+2),0)","v":53659.536061597144},45,{"$f":"IF(VLOOKUP(HL66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HL66,Lookups!$DH$3:$DU$53,13)*HM$58,0)","v":0},{"$f":"IF((HL66<111),IF(HL66<71,HN65+HM$58*VLOOKUP(HL65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HL65,Lookups!$DH$3:$DU$53,2)+IF(HL66<64,HM$58*VLOOKUP(HL65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HL65,Lookups!$DH$3:$DU$53,13,0))-HN65*VLOOKUP(HL65,Lookups!$A$3:$O$93,15),HN65-HN65*VLOOKUP(HL65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HL66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,HL$2+2),0)","v":58635.072210922059},44,{"$f":"IF(VLOOKUP(HP66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HP66,Lookups!$DH$3:$DU$53,13)*HQ$59,0)","v":0},{"$f":"IF((HP66<111),IF(HP66<71,HR65+HQ$59*VLOOKUP(HP65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HP65,Lookups!$DH$3:$DU$53,2)+IF(HP66<64,HQ$59*VLOOKUP(HP65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HP65,Lookups!$DH$3:$DU$53,13,0))-HR65*VLOOKUP(HP65,Lookups!$A$3:$O$93,15),HR65-HR65*VLOOKUP(HP65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HP66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,HP$2+2),0)","v":63663.762110538053},43,{"$f":"IF(VLOOKUP(HT66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HT66,Lookups!$DH$3:$DU$53,13)*HU$60,0)","v":0},{"$f":"IF((HT66<111),IF(HT66<71,HV65+HU$60*VLOOKUP(HT65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HT65,Lookups!$DH$3:$DU$53,2)+IF(HT66<64,HU$60*VLOOKUP(HT65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HT65,Lookups!$DH$3:$DU$53,13,0))-HV65*VLOOKUP(HT65,Lookups!$A$3:$O$93,15),HV65-HV65*VLOOKUP(HT65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HT66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,HT$2+2),0)","v":68617.682249868056},42,{"$f":"IF(VLOOKUP(HX66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HX66,Lookups!$DH$3:$DU$53,13)*HY$61,0)","v":0},{"$f":"IF((HX66<111),IF(HX66<71,HZ65+HY$61*VLOOKUP(HX65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HX65,Lookups!$DH$3:$DU$53,2)+IF(HX66<64,HY$61*VLOOKUP(HX65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HX65,Lookups!$DH$3:$DU$53,13,0))-HZ65*VLOOKUP(HX65,Lookups!$A$3:$O$93,15),HZ65-HZ65*VLOOKUP(HX65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HX66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,HX$2+2),0)","v":73470.123777494329},41,{"$f":"IF(VLOOKUP(IB66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IB66,Lookups!$DH$3:$DU$53,13)*IC$62,0)","v":0},{"$f":"IF((IB66<111),IF(IB66<71,ID65+IC$62*VLOOKUP(IB65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IB65,Lookups!$DH$3:$DU$53,2)+IF(IB66<64,IC$62*VLOOKUP(IB65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IB65,Lookups!$DH$3:$DU$53,13,0))-ID65*VLOOKUP(IB65,Lookups!$A$3:$O$93,15),ID65-ID65*VLOOKUP(IB65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IB66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,IB$2+2),0)","v":70320.506824134383},40,{"$f":"IF(VLOOKUP(IF66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IF66,Lookups!$DH$3:$DU$53,13)*IG$63,0)","v":0},{"$f":"IF((IF66<111),IF(IF66<71,IH65+IG$63*VLOOKUP(IF65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IF65,Lookups!$DH$3:$DU$53,2)+IF(IF66<64,IG$63*VLOOKUP(IF65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IF65,Lookups!$DH$3:$DU$53,13,0))-IH65*VLOOKUP(IF65,Lookups!$A$3:$O$93,15),IH65-IH65*VLOOKUP(IF65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IF66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,IF$2+2),0)","v":67369.639248591848},39,{"$f":"IF(VLOOKUP(IJ66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IJ66,Lookups!$DH$3:$DU$53,13)*IK$64,0)","v":0},{"$f":"IF((IJ66<111),IF(IJ66<71,IL65+IK$64*VLOOKUP(IJ65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IJ65,Lookups!$DH$3:$DU$53,2)+IF(IJ66<64,IK$64*VLOOKUP(IJ65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IJ65,Lookups!$DH$3:$DU$53,13,0))-IL65*VLOOKUP(IJ65,Lookups!$A$3:$O$93,15),IL65-IL65*VLOOKUP(IJ65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IJ66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,IJ$2+2),0)","v":64672.990794237936},{"$f":"1+IN65","v":38},{"$f":"IF(VLOOKUP(IN66,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IN66,Lookups!$DH$3:$DU$53,13)*IO$65,0)","v":0},{"$f":"IF((IN66<111),IF(IN66<71,IP65+IO$65*VLOOKUP(IN65,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IN65,Lookups!$DH$3:$DU$53,2)+IF(IN66<64,IO$65*VLOOKUP(IN65,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IN65,Lookups!$DH$3:$DU$53,13,0))-IP65*VLOOKUP(IN65,Lookups!$A$3:$O$93,15),IP65-IP65*VLOOKUP(IN65,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IN66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,IN$2+2),0)","v":62217.978719239443},37,0,0,{"$f":"IF(IR66<111,VLOOKUP($C66,Lookups!$T$3:$DG$93,IR$2+2),0)","v":59992.603711158095},0]
[{"$f":"SUM(E67,I67,M67,Q67,U67,Y67,AC67,AG67,AK67,AO67,AS67,AW67,BA67,BE67,BI67,BM67,BQ67,BU67,BY67,CC67,CG67,CK67,CO67,CS67,CW67,DA67,DE67,DI67,DM67,DQ67)+SUM(DU67,DY67,EC67,EG67,EK67,EO67,ES67,EW67,FA67,FE67)+'Amort-Proj'!Q67+SUM(FI67,FM67,FQ67,FU67,FY67,GC67,GG67,GK67,GO67,GS67,GW67,HA67,HE67,HI67)+SUM(HM67,HQ67,HU67,HY67,IC67,IG67,IK67,IO67,IS67)","v":0},{"$error":"#DIV/0!"},2079,100,{"$f":"IF(VLOOKUP(D67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D67,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D67<111),IF(D67<71,F66+E$4*VLOOKUP(D66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D66,Lookups!$DH$3:$DU$53,2)+IF(D67<64,E$4*VLOOKUP(D66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D66,Lookups!$DH$3:$DU$53,13,0))-F66*VLOOKUP(D66,Lookups!$A$3:$O$93,15),F66-F66*VLOOKUP(D66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,D$2+2),0)","v":106434.6111249228},99,{"$f":"IF(VLOOKUP(H67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H67,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H67<111),IF(H67<71,J66+I$5*VLOOKUP(H66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H66,Lookups!$DH$3:$DU$53,2)+IF(H67<64,I$5*VLOOKUP(H66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H66,Lookups!$DH$3:$DU$53,13,0))-J66*VLOOKUP(H66,Lookups!$A$3:$O$93,15),J66-J66*VLOOKUP(H66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,H$2+2),0)","v":109461.18774458878},98,{"$f":"IF(VLOOKUP(L67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L67,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L67<111),IF(L67<71,N66+M$6*VLOOKUP(L66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L66,Lookups!$DH$3:$DU$53,2)+IF(L67<64,M$6*VLOOKUP(L66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L66,Lookups!$DH$3:$DU$53,13,0))-N66*VLOOKUP(L66,Lookups!$A$3:$O$93,15),N66-N66*VLOOKUP(L66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,L$2+2),0)","v":112573.82815438743},97,{"$f":"IF(VLOOKUP(P67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P67,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P67<111),IF(P67<71,R66+Q$7*VLOOKUP(P66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P66,Lookups!$DH$3:$DU$53,2)+IF(P67<64,Q$7*VLOOKUP(P66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P66,Lookups!$DH$3:$DU$53,13,0))-R66*VLOOKUP(P66,Lookups!$A$3:$O$93,15),R66-R66*VLOOKUP(P66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,P$2+2),0)","v":112573.82815438737},96,{"$f":"IF(VLOOKUP(T67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T67,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T67<111),IF(T67<71,V66+U$8*VLOOKUP(T66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T66,Lookups!$DH$3:$DU$53,2)+IF(T67<64,U$8*VLOOKUP(T66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T66,Lookups!$DH$3:$DU$53,13,0))-V66*VLOOKUP(T66,Lookups!$A$3:$O$93,15),V66-V66*VLOOKUP(T66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,T$2+2),0)","v":112573.82815438726},95,{"$f":"IF(VLOOKUP(X67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X67,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X67<111),IF(X67<71,Z66+Y$9*VLOOKUP(X66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X66,Lookups!$DH$3:$DU$53,2)+IF(X67<64,Y$9*VLOOKUP(X66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X66,Lookups!$DH$3:$DU$53,13,0))-Z66*VLOOKUP(X66,Lookups!$A$3:$O$93,15),Z66-Z66*VLOOKUP(X66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,X$2+2),0)","v":112573.82815438724},94,{"$f":"IF(VLOOKUP(AB67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB67,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB67<111),IF(AB67<71,AD66+AC$10*VLOOKUP(AB66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB66,Lookups!$DH$3:$DU$53,2)+IF(AB67<64,AC$10*VLOOKUP(AB66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB66,Lookups!$DH$3:$DU$53,13,0))-AD66*VLOOKUP(AB66,Lookups!$A$3:$O$93,15),AD66-AD66*VLOOKUP(AB66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,AB$2+2),0)","v":112680.53320477046},93,{"$f":"IF(VLOOKUP(AF67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF67,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF67<111),IF(AF67<71,AH66+AG$11*VLOOKUP(AF66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF66,Lookups!$DH$3:$DU$53,2)+IF(AF67<64,AG$11*VLOOKUP(AF66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF66,Lookups!$DH$3:$DU$53,13,0))-AH66*VLOOKUP(AF66,Lookups!$A$3:$O$93,15),AH66-AH66*VLOOKUP(AF66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,AF$2+2),0)","v":112787.33939738157},92,{"$f":"IF(VLOOKUP(AJ67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ67,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ67<111),IF(AJ67<71,AL66+AK$12*VLOOKUP(AJ66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ66,Lookups!$DH$3:$DU$53,2)+IF(AJ67<64,AK$12*VLOOKUP(AJ66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ66,Lookups!$DH$3:$DU$53,13,0))-AL66*VLOOKUP(AJ66,Lookups!$A$3:$O$93,15),AL66-AL66*VLOOKUP(AJ66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":113001.15425879833},91,{"$f":"IF(VLOOKUP(AN67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN67,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN67<111),IF(AN67<71,AP66+AO$13*VLOOKUP(AN66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN66,Lookups!$DH$3:$DU$53,2)+IF(AN67<64,AO$13*VLOOKUP(AN66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN66,Lookups!$DH$3:$DU$53,13,0))-AP66*VLOOKUP(AN66,Lookups!$A$3:$O$93,15),AP66-AP66*VLOOKUP(AN66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,AN$2+2),0)","v":113108.16292760397},90,{"$f":"IF(VLOOKUP(AR67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR67,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR67<111),IF(AR67<71,AT66+AS$14*VLOOKUP(AR66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR66,Lookups!$DH$3:$DU$53,2)+IF(AR67<64,AS$14*VLOOKUP(AR66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR66,Lookups!$DH$3:$DU$53,13,0))-AT66*VLOOKUP(AR66,Lookups!$A$3:$O$93,15),AT66-AT66*VLOOKUP(AR66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,AR$2+2),0)","v":113215.27293037625},89,{"$f":"IF(VLOOKUP(AV67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV67,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV67<111),IF(AV67<71,AX66+AW$15*VLOOKUP(AV66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV66,Lookups!$DH$3:$DU$53,2)+IF(AV67<64,AW$15*VLOOKUP(AV66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV66,Lookups!$DH$3:$DU$53,13,0))-AX66*VLOOKUP(AV66,Lookups!$A$3:$O$93,15),AX66-AX66*VLOOKUP(AV66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,AV$2+2),0)","v":113322.48436307542},88,{"$f":"IF(VLOOKUP(AZ67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ67,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ67<111),IF(AZ67<71,BB66+BA$16*VLOOKUP(AZ66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ66,Lookups!$DH$3:$DU$53,2)+IF(AZ67<64,BA$16*VLOOKUP(AZ66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ66,Lookups!$DH$3:$DU$53,13,0))-BB66*VLOOKUP(AZ66,Lookups!$A$3:$O$93,15),BB66-BB66*VLOOKUP(AZ66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":112365.58466610254},87,{"$f":"IF(VLOOKUP(BD67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD67,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD67<111),IF(BD67<71,BF66+BE$17*VLOOKUP(BD66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD66,Lookups!$DH$3:$DU$53,2)+IF(BD67<64,BE$17*VLOOKUP(BD66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD66,Lookups!$DH$3:$DU$53,13,0))-BF66*VLOOKUP(BD66,Lookups!$A$3:$O$93,15),BF66-BF66*VLOOKUP(BD66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,BD$2+2),0)","v":111412.48651489244},86,{"$f":"IF(VLOOKUP(BH67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH67,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH67<111),IF(BH67<71,BJ66+BI$18*VLOOKUP(BH66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH66,Lookups!$DH$3:$DU$53,2)+IF(BH67<64,BI$18*VLOOKUP(BH66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH66,Lookups!$DH$3:$DU$53,13,0))-BJ66*VLOOKUP(BH66,Lookups!$A$3:$O$93,15),BJ66-BJ66*VLOOKUP(BH66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,BH$2+2),0)","v":110463.17117647087},85,{"$f":"IF(VLOOKUP(BL67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL67,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL67<111),IF(BL67<71,BN66+BM$19*VLOOKUP(BL66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL66,Lookups!$DH$3:$DU$53,2)+IF(BL67<64,BM$19*VLOOKUP(BL66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL66,Lookups!$DH$3:$DU$53,13,0))-BN66*VLOOKUP(BL66,Lookups!$A$3:$O$93,15),BN66-BN66*VLOOKUP(BL66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,BL$2+2),0)","v":109517.62001122267},84,{"$f":"IF(VLOOKUP(BP67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP67,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP67<111),IF(BP67<71,BR66+BQ$20*VLOOKUP(BP66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP66,Lookups!$DH$3:$DU$53,2)+IF(BP67<64,BQ$20*VLOOKUP(BP66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP66,Lookups!$DH$3:$DU$53,13,0))-BR66*VLOOKUP(BP66,Lookups!$A$3:$O$93,15),BR66-BR66*VLOOKUP(BP66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,BP$2+2),0)","v":108575.81447241089},83,{"$f":"IF(VLOOKUP(BT67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT67,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT67<111),IF(BT67<71,BV66+BU$21*VLOOKUP(BT66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT66,Lookups!$DH$3:$DU$53,2)+IF(BT67<64,BU$21*VLOOKUP(BT66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT66,Lookups!$DH$3:$DU$53,13,0))-BV66*VLOOKUP(BT66,Lookups!$A$3:$O$93,15),BV66-BV66*VLOOKUP(BT66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,BT$2+2),0)","v":107637.73610569899},82,{"$f":"IF(VLOOKUP(BX67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX67,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX67<111),IF(BX67<71,BZ66+BY$22*VLOOKUP(BX66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX66,Lookups!$DH$3:$DU$53,2)+IF(BX67<64,BY$22*VLOOKUP(BX66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX66,Lookups!$DH$3:$DU$53,13,0))-BZ66*VLOOKUP(BX66,Lookups!$A$3:$O$93,15),BZ66-BZ66*VLOOKUP(BX66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,BX$2+2),0)","v":106703.36654867453},81,{"$f":"IF(VLOOKUP(CB67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB67,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB67<111),IF(CB67<71,CD66+CC$23*VLOOKUP(CB66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB66,Lookups!$DH$3:$DU$53,2)+IF(CB67<64,CC$23*VLOOKUP(CB66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB66,Lookups!$DH$3:$DU$53,13,0))-CD66*VLOOKUP(CB66,Lookups!$A$3:$O$93,15),CD66-CD66*VLOOKUP(CB66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,CB$2+2),0)","v":104467.67408405083},80,{"$f":"IF(VLOOKUP(CF67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF67,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF67<111),IF(CF67<71,CH66+CG$24*VLOOKUP(CF66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF66,Lookups!$DH$3:$DU$53,2)+IF(CF67<64,CG$24*VLOOKUP(CF66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF66,Lookups!$DH$3:$DU$53,13,0))-CH66*VLOOKUP(CF66,Lookups!$A$3:$O$93,15),CH66-CH66*VLOOKUP(CF66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,CF$2+2),0)","v":102254.67593759979},79,{"$f":"IF(VLOOKUP(CJ67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ67,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ67<111),IF(CJ67<71,CL66+CK$25*VLOOKUP(CJ66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ66,Lookups!$DH$3:$DU$53,2)+IF(CJ67<64,CK$25*VLOOKUP(CJ66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ66,Lookups!$DH$3:$DU$53,13,0))-CL66*VLOOKUP(CJ66,Lookups!$A$3:$O$93,15),CL66-CL66*VLOOKUP(CJ66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":100064.1272392985},78,{"$f":"IF(VLOOKUP(CN67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN67,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN67<111),IF(CN67<71,CP66+CO$26*VLOOKUP(CN66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN66,Lookups!$DH$3:$DU$53,2)+IF(CN67<64,CO$26*VLOOKUP(CN66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN66,Lookups!$DH$3:$DU$53,13,0))-CP66*VLOOKUP(CN66,Lookups!$A$3:$O$93,15),CP66-CP66*VLOOKUP(CN66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,CN$2+2),0)","v":97895.78577652009},77,{"$f":"IF(VLOOKUP(CR67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR67,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR67<111),IF(CR67<71,CT66+CS$27*VLOOKUP(CR66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR66,Lookups!$DH$3:$DU$53,2)+IF(CR67<64,CS$27*VLOOKUP(CR66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR66,Lookups!$DH$3:$DU$53,13,0))-CT66*VLOOKUP(CR66,Lookups!$A$3:$O$93,15),CT66-CT66*VLOOKUP(CR66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,CR$2+2),0)","v":95749.411964907282},76,{"$f":"IF(VLOOKUP(CV67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV67,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV67<111),IF(CV67<71,CX66+CW$28*VLOOKUP(CV66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV66,Lookups!$DH$3:$DU$53,2)+IF(CV67<64,CW$28*VLOOKUP(CV66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV66,Lookups!$DH$3:$DU$53,13,0))-CX66*VLOOKUP(CV66,Lookups!$A$3:$O$93,15),CX66-CX66*VLOOKUP(CV66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,CV$2+2),0)","v":92147.913063215019},75,{"$f":"IF(VLOOKUP(CZ67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ67,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ67<111),IF(CZ67<71,DB66+DA$29*VLOOKUP(CZ66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ66,Lookups!$DH$3:$DU$53,2)+IF(CZ67<64,DA$29*VLOOKUP(CZ66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ66,Lookups!$DH$3:$DU$53,13,0))-DB66*VLOOKUP(CZ66,Lookups!$A$3:$O$93,15),DB66-DB66*VLOOKUP(CZ66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":88610.672305013839},74,{"$f":"IF(VLOOKUP(DD67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD67,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD67<111),IF(DD67<71,DF66+DE$30*VLOOKUP(DD66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD66,Lookups!$DH$3:$DU$53,2)+IF(DD67<64,DE$30*VLOOKUP(DD66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD66,Lookups!$DH$3:$DU$53,13,0))-DF66*VLOOKUP(DD66,Lookups!$A$3:$O$93,15),DF66-DF66*VLOOKUP(DD66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,DD$2+2),0)","v":85055.951420148383},73,{"$f":"IF(VLOOKUP(DH67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH67,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH67<111),IF(DH67<71,DJ66+DI$31*VLOOKUP(DH66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH66,Lookups!$DH$3:$DU$53,2)+IF(DH67<64,DI$31*VLOOKUP(DH66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH66,Lookups!$DH$3:$DU$53,13,0))-DJ66*VLOOKUP(DH66,Lookups!$A$3:$O$93,15),DJ66-DJ66*VLOOKUP(DH66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,DH$2+2),0)","v":81569.654978860664},72,{"$f":"IF(VLOOKUP(DL67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL67,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL67<111),IF(DL67<71,DN66+DM$32*VLOOKUP(DL66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL66,Lookups!$DH$3:$DU$53,2)+IF(DL67<64,DM$32*VLOOKUP(DL66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL66,Lookups!$DH$3:$DU$53,13,0))-DN66*VLOOKUP(DL66,Lookups!$A$3:$O$93,15),DN66-DN66*VLOOKUP(DL66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,DL$2+2),0)","v":78150.45289420175},71,{"$f":"IF(VLOOKUP(DP67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP67,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP67<111),IF(DP67<71,DR66+DQ$33*VLOOKUP(DP66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP66,Lookups!$DH$3:$DU$53,2)+IF(DP67<64,DQ$33*VLOOKUP(DP66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP66,Lookups!$DH$3:$DU$53,13,0))-DR66*VLOOKUP(DP66,Lookups!$A$3:$O$93,15),DR66-DR66*VLOOKUP(DP66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,DP$2+2),0)","v":73794.848166297132},70,{"$f":"IF(VLOOKUP(DT67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT67,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT67<111),IF(DT67<71,DV66+DU$34*VLOOKUP(DT66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT66,Lookups!$DH$3:$DU$53,2)+IF(DT67<64,DU$34*VLOOKUP(DT66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT66,Lookups!$DH$3:$DU$53,13,0))-DV66*VLOOKUP(DT66,Lookups!$A$3:$O$93,15),DV66-DV66*VLOOKUP(DT66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,DT$2+2),0)","v":69547.464676074596},69,{"$f":"IF(VLOOKUP(DX67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX67,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX67<111),IF(DX67<71,DZ66+DY$35*VLOOKUP(DX66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX66,Lookups!$DH$3:$DU$53,2)+IF(DX67<64,DY$35*VLOOKUP(DX66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX66,Lookups!$DH$3:$DU$53,13,0))-DZ66*VLOOKUP(DX66,Lookups!$A$3:$O$93,15),DZ66-DZ66*VLOOKUP(DX66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,DX$2+2),0)","v":65405.601512954723},68,{"$f":"IF(VLOOKUP(EB67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB67,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB67<111),IF(EB67<71,ED66+EC$36*VLOOKUP(EB66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB66,Lookups!$DH$3:$DU$53,2)+IF(EB67<64,EC$36*VLOOKUP(EB66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB66,Lookups!$DH$3:$DU$53,13,0))-ED66*VLOOKUP(EB66,Lookups!$A$3:$O$93,15),ED66-ED66*VLOOKUP(EB66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,EB$2+2),0)","v":61366.62546758703},67,{"$f":"IF(VLOOKUP(EF67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF67,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF67<111),IF(EF67<71,EH66+EG$37*VLOOKUP(EF66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF66,Lookups!$DH$3:$DU$53,2)+IF(EF67<64,EG$37*VLOOKUP(EF66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF66,Lookups!$DH$3:$DU$53,13,0))-EH66*VLOOKUP(EF66,Lookups!$A$3:$O$93,15),EH66-EH66*VLOOKUP(EF66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,EF$2+2),0)","v":57373.689583519204},66,{"$f":"IF(VLOOKUP(EJ67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ67,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ67<111),IF(EJ67<71,EL66+EK$38*VLOOKUP(EJ66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ66,Lookups!$DH$3:$DU$53,2)+IF(EJ67<64,EK$38*VLOOKUP(EJ66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ66,Lookups!$DH$3:$DU$53,13,0))-EL66*VLOOKUP(EJ66,Lookups!$A$3:$O$93,15),EL66-EL66*VLOOKUP(EJ66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":53485.879166864717},65,{"$f":"IF(VLOOKUP(EN67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN67,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN67<111),IF(EN67<71,EP66+EO$39*VLOOKUP(EN66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN66,Lookups!$DH$3:$DU$53,2)+IF(EN67<64,EO$39*VLOOKUP(EN66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN66,Lookups!$DH$3:$DU$53,13,0))-EP66*VLOOKUP(EN66,Lookups!$A$3:$O$93,15),EP66-EP66*VLOOKUP(EN66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,EN$2+2),0)","v":49700.473533077071},64,{"$f":"IF(VLOOKUP(ER67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER67,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER67<111),IF(ER67<71,ET66+ES$40*VLOOKUP(ER66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER66,Lookups!$DH$3:$DU$53,2)+IF(ER67<64,ES$40*VLOOKUP(ER66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER66,Lookups!$DH$3:$DU$53,13,0))-ET66*VLOOKUP(ER66,Lookups!$A$3:$O$93,15),ET66-ET66*VLOOKUP(ER66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,ER$2+2),0)","v":230565.11834919086},63,{"$f":"IF(VLOOKUP(EV67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV67,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV67<111),IF(EV67<71,EX66+EW$41*VLOOKUP(EV66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV66,Lookups!$DH$3:$DU$53,2)+IF(EV67<64,EW$41*VLOOKUP(EV66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV66,Lookups!$DH$3:$DU$53,13,0))-EX66*VLOOKUP(EV66,Lookups!$A$3:$O$93,15),EX66-EX66*VLOOKUP(EV66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,EV$2+2),0)","v":201074.66831176431},62,{"$f":"IF(VLOOKUP(EZ67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ67,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ67<111),IF(EZ67<71,FB66+FA$42*VLOOKUP(EZ66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ66,Lookups!$DH$3:$DU$53,2)+IF(EZ67<64,FA$42*VLOOKUP(EZ66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ66,Lookups!$DH$3:$DU$53,13,0))-FB66*VLOOKUP(EZ66,Lookups!$A$3:$O$93,15),FB66-FB66*VLOOKUP(EZ66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":173261.97851867607},61,{"$f":"IF(VLOOKUP(FD67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD67,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD67<111),IF(FD67<71,FF66+FE$43*VLOOKUP(FD66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD66,Lookups!$DH$3:$DU$53,2)+IF(FD67<64,FE$43*VLOOKUP(FD66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD66,Lookups!$DH$3:$DU$53,13,0))-FF66*VLOOKUP(FD66,Lookups!$A$3:$O$93,15),FF66-FF66*VLOOKUP(FD66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,FD$2+2),0)","v":155202.75053202096},60,{"$f":"IF(VLOOKUP(FH67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH67,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH67<111),IF(FH67<71,FJ66+FI$44*VLOOKUP(FH66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH66,Lookups!$DH$3:$DU$53,2)+IF(FH67<64,FI$44*VLOOKUP(FH66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH66,Lookups!$DH$3:$DU$53,13,0))-FJ66*VLOOKUP(FH66,Lookups!$A$3:$O$93,15),FJ66-FJ66*VLOOKUP(FH66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,FH$2+2),0)","v":137972.64434779718},59,{"$f":"IF(VLOOKUP(FL67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FL67,Lookups!$DH$3:$DU$53,13)*FM$45,0)","v":0},{"$f":"IF((FL67<111),IF(FL67<71,FN66+FM$45*VLOOKUP(FL66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FL66,Lookups!$DH$3:$DU$53,2)+IF(FL67<64,FM$45*VLOOKUP(FL66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FL66,Lookups!$DH$3:$DU$53,13,0))-FN66*VLOOKUP(FL66,Lookups!$A$3:$O$93,15),FN66-FN66*VLOOKUP(FL66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FL67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,FL$2+2),0)","v":121535.04467045265},58,{"$f":"IF(VLOOKUP(FP67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FP67,Lookups!$DH$3:$DU$53,13)*FQ$46,0)","v":0},{"$f":"IF((FP67<111),IF(FP67<71,FR66+FQ$46*VLOOKUP(FP66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FP66,Lookups!$DH$3:$DU$53,2)+IF(FP67<64,FQ$46*VLOOKUP(FP66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FP66,Lookups!$DH$3:$DU$53,13,0))-FR66*VLOOKUP(FP66,Lookups!$A$3:$O$93,15),FR66-FR66*VLOOKUP(FP66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FP67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,FP$2+2),0)","v":105854.9571088464},57,{"$f":"IF(VLOOKUP(FT67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FT67,Lookups!$DH$3:$DU$53,13)*FU$47,0)","v":0},{"$f":"IF((FT67<111),IF(FT67<71,FV66+FU$47*VLOOKUP(FT66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FT66,Lookups!$DH$3:$DU$53,2)+IF(FT67<64,FU$47*VLOOKUP(FT66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FT66,Lookups!$DH$3:$DU$53,13,0))-FV66*VLOOKUP(FT66,Lookups!$A$3:$O$93,15),FV66-FV66*VLOOKUP(FT66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FT67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,FT$2+2),0)","v":90898.936018535373},56,{"$f":"IF(VLOOKUP(FX67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FX67,Lookups!$DH$3:$DU$53,13)*FY$48,0)","v":0},{"$f":"IF((FX67<111),IF(FX67<71,FZ66+FY$48*VLOOKUP(FX66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FX66,Lookups!$DH$3:$DU$53,2)+IF(FX67<64,FY$48*VLOOKUP(FX66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FX66,Lookups!$DH$3:$DU$53,13,0))-FZ66*VLOOKUP(FX66,Lookups!$A$3:$O$93,15),FZ66-FZ66*VLOOKUP(FX66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FX67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,FX$2+2),0)","v":80983.139638727866},55,{"$f":"IF(VLOOKUP(GB67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GB67,Lookups!$DH$3:$DU$53,13)*GC$49,0)","v":0},{"$f":"IF((GB67<111),IF(GB67<71,GD66+GC$49*VLOOKUP(GB66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GB66,Lookups!$DH$3:$DU$53,2)+IF(GB67<64,GC$49*VLOOKUP(GB66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GB66,Lookups!$DH$3:$DU$53,13,0))-GD66*VLOOKUP(GB66,Lookups!$A$3:$O$93,15),GD66-GD66*VLOOKUP(GB66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GB67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,GB$2+2),0)","v":71431.911915547666},54,{"$f":"IF(VLOOKUP(GF67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GF67,Lookups!$DH$3:$DU$53,13)*GG$50,0)","v":0},{"$f":"IF((GF67<111),IF(GF67<71,GH66+GG$50*VLOOKUP(GF66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GF66,Lookups!$DH$3:$DU$53,2)+IF(GF67<64,GG$50*VLOOKUP(GF66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GF66,Lookups!$DH$3:$DU$53,13,0))-GH66*VLOOKUP(GF66,Lookups!$A$3:$O$93,15),GH66-GH66*VLOOKUP(GF66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GF67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,GF$2+2),0)","v":62232.452001454862},53,{"$f":"IF(VLOOKUP(GJ67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GJ67,Lookups!$DH$3:$DU$53,13)*GK$51,0)","v":0},{"$f":"IF((GJ67<111),IF(GJ67<71,GL66+GK$51*VLOOKUP(GJ66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GJ66,Lookups!$DH$3:$DU$53,2)+IF(GJ67<64,GK$51*VLOOKUP(GJ66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GJ66,Lookups!$DH$3:$DU$53,13,0))-GL66*VLOOKUP(GJ66,Lookups!$A$3:$O$93,15),GL66-GL66*VLOOKUP(GJ66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GJ67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,GJ$2+2),0)","v":53372.418138187481},52,{"$f":"IF(VLOOKUP(GN67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GN67,Lookups!$DH$3:$DU$53,13)*GO$52,0)","v":0},{"$f":"IF((GN67<111),IF(GN67<71,GP66+GO$52*VLOOKUP(GN66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GN66,Lookups!$DH$3:$DU$53,2)+IF(GN67<64,GO$52*VLOOKUP(GN66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GN66,Lookups!$DH$3:$DU$53,13,0))-GP66*VLOOKUP(GN66,Lookups!$A$3:$O$93,15),GP66-GP66*VLOOKUP(GN66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GN67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,GN$2+2),0)","v":44839.910809756002},51,{"$f":"IF(VLOOKUP(GR67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GR67,Lookups!$DH$3:$DU$53,13)*GS$53,0)","v":0},{"$f":"IF((GR67<111),IF(GR67<71,GT66+GS$53*VLOOKUP(GR66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GR66,Lookups!$DH$3:$DU$53,2)+IF(GR67<64,GS$53*VLOOKUP(GR66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GR66,Lookups!$DH$3:$DU$53,13,0))-GT66*VLOOKUP(GR66,Lookups!$A$3:$O$93,15),GT66-GT66*VLOOKUP(GR66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GR67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,GR$2+2),0)","v":46192.703342028035},50,{"$f":"IF(VLOOKUP(GV67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GV67,Lookups!$DH$3:$DU$53,13)*GW$54,0)","v":0},{"$f":"IF((GV67<111),IF(GV67<71,GX66+GW$54*VLOOKUP(GV66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GV66,Lookups!$DH$3:$DU$53,2)+IF(GV67<64,GW$54*VLOOKUP(GV66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GV66,Lookups!$DH$3:$DU$53,13,0))-GX66*VLOOKUP(GV66,Lookups!$A$3:$O$93,15),GX66-GX66*VLOOKUP(GV66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GV67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,GV$2+2),0)","v":47541.325498020698},49,{"$f":"IF(VLOOKUP(GZ67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GZ67,Lookups!$DH$3:$DU$53,13)*HA$55,0)","v":0},{"$f":"IF((GZ67<111),IF(GZ67<71,HB66+HA$55*VLOOKUP(GZ66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GZ66,Lookups!$DH$3:$DU$53,2)+IF(GZ67<64,HA$55*VLOOKUP(GZ66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GZ66,Lookups!$DH$3:$DU$53,13,0))-HB66*VLOOKUP(GZ66,Lookups!$A$3:$O$93,15),HB66-HB66*VLOOKUP(GZ66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GZ67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,GZ$2+2),0)","v":48885.805881753418},48,{"$f":"IF(VLOOKUP(HD67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HD67,Lookups!$DH$3:$DU$53,13)*HE$56,0)","v":0},{"$f":"IF((HD67<111),IF(HD67<71,HF66+HE$56*VLOOKUP(HD66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HD66,Lookups!$DH$3:$DU$53,2)+IF(HD67<64,HE$56*VLOOKUP(HD66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HD66,Lookups!$DH$3:$DU$53,13,0))-HF66*VLOOKUP(HD66,Lookups!$A$3:$O$93,15),HF66-HF66*VLOOKUP(HD66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HD67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,HD$2+2),0)","v":50226.172980462361},47,{"$f":"IF(VLOOKUP(HH67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HH67,Lookups!$DH$3:$DU$53,13)*HI$57,0)","v":0},{"$f":"IF((HH67<111),IF(HH67<71,HJ66+HI$58*VLOOKUP(HH66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HH66,Lookups!$DH$3:$DU$53,2)+IF(HH67<64,HI$58*VLOOKUP(HH66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HH66,Lookups!$DH$3:$DU$53,13,0))-HJ66*VLOOKUP(HH66,Lookups!$A$3:$O$93,15),HJ66-HJ66*VLOOKUP(HH66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HH67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,HH$2+2),0)","v":51513.948622247779},46,{"$f":"IF(VLOOKUP(HL67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HL67,Lookups!$DH$3:$DU$53,13)*HM$58,0)","v":0},{"$f":"IF((HL67<111),IF(HL67<71,HN66+HM$58*VLOOKUP(HL66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HL66,Lookups!$DH$3:$DU$53,2)+IF(HL67<64,HM$58*VLOOKUP(HL66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HL66,Lookups!$DH$3:$DU$53,13,0))-HN66*VLOOKUP(HL66,Lookups!$A$3:$O$93,15),HN66-HN66*VLOOKUP(HL66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HL67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,HL$2+2),0)","v":56718.129617108178},45,{"$f":"IF(VLOOKUP(HP67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HP67,Lookups!$DH$3:$DU$53,13)*HQ$59,0)","v":0},{"$f":"IF((HP67<111),IF(HP67<71,HR66+HQ$59*VLOOKUP(HP66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HP66,Lookups!$DH$3:$DU$53,2)+IF(HP67<64,HQ$59*VLOOKUP(HP66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HP66,Lookups!$DH$3:$DU$53,13,0))-HR66*VLOOKUP(HP66,Lookups!$A$3:$O$93,15),HR66-HR66*VLOOKUP(HP66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HP67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,HP$2+2),0)","v":61977.27132694461},44,{"$f":"IF(VLOOKUP(HT67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HT67,Lookups!$DH$3:$DU$53,13)*HU$60,0)","v":0},{"$f":"IF((HT67<111),IF(HT67<71,HV66+HU$60*VLOOKUP(HT66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HT66,Lookups!$DH$3:$DU$53,2)+IF(HT67<64,HU$60*VLOOKUP(HT66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HT66,Lookups!$DH$3:$DU$53,13,0))-HV66*VLOOKUP(HT66,Lookups!$A$3:$O$93,15),HV66-HV66*VLOOKUP(HT66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HT67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,HT$2+2),0)","v":67292.596550838716},43,{"$f":"IF(VLOOKUP(HX67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HX67,Lookups!$DH$3:$DU$53,13)*HY$61,0)","v":0},{"$f":"IF((HX67<111),IF(HX67<71,HZ66+HY$61*VLOOKUP(HX66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HX66,Lookups!$DH$3:$DU$53,2)+IF(HX67<64,HY$61*VLOOKUP(HX66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HX66,Lookups!$DH$3:$DU$53,13,0))-HZ66*VLOOKUP(HX66,Lookups!$A$3:$O$93,15),HZ66-HZ66*VLOOKUP(HX66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HX67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,HX$2+2),0)","v":72528.890138110524},42,{"$f":"IF(VLOOKUP(IB67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IB67,Lookups!$DH$3:$DU$53,13)*IC$62,0)","v":0},{"$f":"IF((IB67<111),IF(IB67<71,ID66+IC$62*VLOOKUP(IB66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IB66,Lookups!$DH$3:$DU$53,2)+IF(IB67<64,IC$62*VLOOKUP(IB66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IB66,Lookups!$DH$3:$DU$53,13,0))-ID66*VLOOKUP(IB66,Lookups!$A$3:$O$93,15),ID66-ID66*VLOOKUP(IB66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IB67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,IB$2+2),0)","v":77657.920832811506},41,{"$f":"IF(VLOOKUP(IF67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IF67,Lookups!$DH$3:$DU$53,13)*IG$63,0)","v":0},{"$f":"IF((IF67<111),IF(IF67<71,IH66+IG$63*VLOOKUP(IF66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IF66,Lookups!$DH$3:$DU$53,2)+IF(IF67<64,IG$63*VLOOKUP(IF66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IF66,Lookups!$DH$3:$DU$53,13,0))-IH66*VLOOKUP(IF66,Lookups!$A$3:$O$93,15),IH66-IH66*VLOOKUP(IF66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IF67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,IF$2+2),0)","v":74328.775713110037},40,{"$f":"IF(VLOOKUP(IJ67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IJ67,Lookups!$DH$3:$DU$53,13)*IK$64,0)","v":0},{"$f":"IF((IJ67<111),IF(IJ67<71,IL66+IK$64*VLOOKUP(IJ66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IJ66,Lookups!$DH$3:$DU$53,2)+IF(IJ67<64,IK$64*VLOOKUP(IJ66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IJ66,Lookups!$DH$3:$DU$53,13,0))-IL66*VLOOKUP(IJ66,Lookups!$A$3:$O$93,15),IL66-IL66*VLOOKUP(IJ66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IJ67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,IJ$2+2),0)","v":71209.70868576158},39,{"$f":"IF(VLOOKUP(IN67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IN67,Lookups!$DH$3:$DU$53,13)*IO$65,0)","v":0},{"$f":"IF((IN67<111),IF(IN67<71,IP66+IO$65*VLOOKUP(IN66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IN66,Lookups!$DH$3:$DU$53,2)+IF(IN67<64,IO$65*VLOOKUP(IN66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IN66,Lookups!$DH$3:$DU$53,13,0))-IP66*VLOOKUP(IN66,Lookups!$A$3:$O$93,15),IP66-IP66*VLOOKUP(IN66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IN67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,IN$2+2),0)","v":68359.351269509498},{"$f":"1+IR66","v":38},{"$f":"IF(VLOOKUP(IR67,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IR67,Lookups!$DH$3:$DU$53,13)*IS$66,0)","v":0},{"$f":"IF((IR67<111),IF(IR67<71,IT66+IS$66*VLOOKUP(IR66,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IR66,Lookups!$DH$3:$DU$53,2)+IF(IR67<64,IS$66*VLOOKUP(IR66,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IR66,Lookups!$DH$3:$DU$53,13,0))-IT66*VLOOKUP(IR66,Lookups!$A$3:$O$93,15),IT66-IT66*VLOOKUP(IR66,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IR67<111,VLOOKUP($C67,Lookups!$T$3:$DG$93,IR$2+2),0)","v":65764.403506236093},0]
[{"$f":"SUM(E68,I68,M68,Q68,U68,Y68,AC68,AG68,AK68,AO68,AS68,AW68,BA68,BE68,BI68,BM68,BQ68,BU68,BY68,CC68,CG68,CK68,CO68,CS68,CW68,DA68,DE68,DI68,DM68,DQ68)+SUM(DU68,DY68,EC68,EG68,EK68,EO68,ES68,EW68,FA68,FE68)+'Amort-Proj'!Q68+SUM(FI68,FM68,FQ68,FU68,FY68,GC68,GG68,GK68,GO68,GS68,GW68,HA68,HE68,HI68)+SUM(HM68,HQ68,HU68,HY68,IC68,IG68,IK68,IO68,IS68)","v":0},{"$error":"#DIV/0!"},2080,101,{"$f":"IF(VLOOKUP(D68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D68,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D68<111),IF(D68<71,F67+E$4*VLOOKUP(D67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D67,Lookups!$DH$3:$DU$53,2)+IF(D68<64,E$4*VLOOKUP(D67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D67,Lookups!$DH$3:$DU$53,13,0))-F67*VLOOKUP(D67,Lookups!$A$3:$O$93,15),F67-F67*VLOOKUP(D67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,D$2+2),0)","v":112182.08012566871},100,{"$f":"IF(VLOOKUP(H68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H68,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H68<111),IF(H68<71,J67+I$5*VLOOKUP(H67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H67,Lookups!$DH$3:$DU$53,2)+IF(H68<64,I$5*VLOOKUP(H67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H67,Lookups!$DH$3:$DU$53,13,0))-J67*VLOOKUP(H67,Lookups!$A$3:$O$93,15),J67-J67*VLOOKUP(H67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,H$2+2),0)","v":115481.55307054124},99,{"$f":"IF(VLOOKUP(L68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L68,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L68<111),IF(L68<71,N67+M$6*VLOOKUP(L67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L67,Lookups!$DH$3:$DU$53,2)+IF(L68<64,M$6*VLOOKUP(L67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L67,Lookups!$DH$3:$DU$53,13,0))-N67*VLOOKUP(L67,Lookups!$A$3:$O$93,15),N67-N67*VLOOKUP(L67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,L$2+2),0)","v":118765.38870287882},98,{"$f":"IF(VLOOKUP(P68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P68,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P68<111),IF(P68<71,R67+Q$7*VLOOKUP(P67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P67,Lookups!$DH$3:$DU$53,2)+IF(P68<64,Q$7*VLOOKUP(P67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P67,Lookups!$DH$3:$DU$53,13,0))-R67*VLOOKUP(P67,Lookups!$A$3:$O$93,15),R67-R67*VLOOKUP(P67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,P$2+2),0)","v":118765.38870287873},97,{"$f":"IF(VLOOKUP(T68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T68,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T68<111),IF(T68<71,V67+U$8*VLOOKUP(T67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T67,Lookups!$DH$3:$DU$53,2)+IF(T68<64,U$8*VLOOKUP(T67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T67,Lookups!$DH$3:$DU$53,13,0))-V67*VLOOKUP(T67,Lookups!$A$3:$O$93,15),V67-V67*VLOOKUP(T67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,T$2+2),0)","v":118765.38870287867},96,{"$f":"IF(VLOOKUP(X68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X68,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X68<111),IF(X68<71,Z67+Y$9*VLOOKUP(X67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X67,Lookups!$DH$3:$DU$53,2)+IF(X68<64,Y$9*VLOOKUP(X67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X67,Lookups!$DH$3:$DU$53,13,0))-Z67*VLOOKUP(X67,Lookups!$A$3:$O$93,15),Z67-Z67*VLOOKUP(X67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,X$2+2),0)","v":118765.38870287855},95,{"$f":"IF(VLOOKUP(AB68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB68,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB68<111),IF(AB68<71,AD67+AC$10*VLOOKUP(AB67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB67,Lookups!$DH$3:$DU$53,2)+IF(AB68<64,AC$10*VLOOKUP(AB67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB67,Lookups!$DH$3:$DU$53,13,0))-AD67*VLOOKUP(AB67,Lookups!$A$3:$O$93,15),AD67-AD67*VLOOKUP(AB67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,AB$2+2),0)","v":118877.96253103293},94,{"$f":"IF(VLOOKUP(AF68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF68,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF68<111),IF(AF68<71,AH67+AG$11*VLOOKUP(AF67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF67,Lookups!$DH$3:$DU$53,2)+IF(AF68<64,AG$11*VLOOKUP(AF67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF67,Lookups!$DH$3:$DU$53,13,0))-AH67*VLOOKUP(AF67,Lookups!$A$3:$O$93,15),AH67-AH67*VLOOKUP(AF67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,AF$2+2),0)","v":118990.64306423761},93,{"$f":"IF(VLOOKUP(AJ68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ68,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ68<111),IF(AJ68<71,AL67+AK$12*VLOOKUP(AJ67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ67,Lookups!$DH$3:$DU$53,2)+IF(AJ68<64,AK$12*VLOOKUP(AJ67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ67,Lookups!$DH$3:$DU$53,13,0))-AL67*VLOOKUP(AJ67,Lookups!$A$3:$O$93,15),AL67-AL67*VLOOKUP(AJ67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":119216.21774303231},92,{"$f":"IF(VLOOKUP(AN68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN68,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN68<111),IF(AN68<71,AP67+AO$13*VLOOKUP(AN67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN67,Lookups!$DH$3:$DU$53,2)+IF(AN68<64,AO$13*VLOOKUP(AN67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN67,Lookups!$DH$3:$DU$53,13,0))-AP67*VLOOKUP(AN67,Lookups!$A$3:$O$93,15),AP67-AP67*VLOOKUP(AN67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,AN$2+2),0)","v":119442.22005154983},91,{"$f":"IF(VLOOKUP(AR68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR68,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR68<111),IF(AR68<71,AT67+AS$14*VLOOKUP(AR67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR67,Lookups!$DH$3:$DU$53,2)+IF(AR68<64,AS$14*VLOOKUP(AR67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR67,Lookups!$DH$3:$DU$53,13,0))-AT67*VLOOKUP(AR67,Lookups!$A$3:$O$93,15),AT67-AT67*VLOOKUP(AR67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,AR$2+2),0)","v":119555.3282144774},90,{"$f":"IF(VLOOKUP(AV68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV68,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV68<111),IF(AV68<71,AX67+AW$15*VLOOKUP(AV67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV67,Lookups!$DH$3:$DU$53,2)+IF(AV68<64,AW$15*VLOOKUP(AV67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV67,Lookups!$DH$3:$DU$53,13,0))-AX67*VLOOKUP(AV67,Lookups!$A$3:$O$93,15),AX67-AX67*VLOOKUP(AV67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,AV$2+2),0)","v":119668.54348740769},89,{"$f":"IF(VLOOKUP(AZ68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ68,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ68<111),IF(AZ68<71,BB67+BA$16*VLOOKUP(AZ67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ67,Lookups!$DH$3:$DU$53,2)+IF(AZ68<64,BA$16*VLOOKUP(AZ67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ67,Lookups!$DH$3:$DU$53,13,0))-BB67*VLOOKUP(AZ67,Lookups!$A$3:$O$93,15),BB67-BB67*VLOOKUP(AZ67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":119781.86597177071},88,{"$f":"IF(VLOOKUP(BD68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD68,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD68<111),IF(BD68<71,BF67+BE$17*VLOOKUP(BD67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD67,Lookups!$DH$3:$DU$53,2)+IF(BD68<64,BE$17*VLOOKUP(BD67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD67,Lookups!$DH$3:$DU$53,13,0))-BF67*VLOOKUP(BD67,Lookups!$A$3:$O$93,15),BF67-BF67*VLOOKUP(BD67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,BD$2+2),0)","v":118770.42299207038},87,{"$f":"IF(VLOOKUP(BH68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH68,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH68<111),IF(BH68<71,BJ67+BI$18*VLOOKUP(BH67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH67,Lookups!$DH$3:$DU$53,2)+IF(BH68<64,BI$18*VLOOKUP(BH67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH67,Lookups!$DH$3:$DU$53,13,0))-BJ67*VLOOKUP(BH67,Lookups!$A$3:$O$93,15),BJ67-BJ67*VLOOKUP(BH67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,BH$2+2),0)","v":117762.9982462413},86,{"$f":"IF(VLOOKUP(BL68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL68,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL68<111),IF(BL68<71,BN67+BM$19*VLOOKUP(BL67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL67,Lookups!$DH$3:$DU$53,2)+IF(BL68<64,BM$19*VLOOKUP(BL67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL67,Lookups!$DH$3:$DU$53,13,0))-BN67*VLOOKUP(BL67,Lookups!$A$3:$O$93,15),BN67-BN67*VLOOKUP(BL67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,BL$2+2),0)","v":116759.5719335297},85,{"$f":"IF(VLOOKUP(BP68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP68,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP68<111),IF(BP68<71,BR67+BQ$20*VLOOKUP(BP67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP67,Lookups!$DH$3:$DU$53,2)+IF(BP68<64,BQ$20*VLOOKUP(BP67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP67,Lookups!$DH$3:$DU$53,13,0))-BR67*VLOOKUP(BP67,Lookups!$A$3:$O$93,15),BR67-BR67*VLOOKUP(BP67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,BP$2+2),0)","v":115760.12435186235},84,{"$f":"IF(VLOOKUP(BT68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT68,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT68<111),IF(BT68<71,BV67+BU$21*VLOOKUP(BT67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT67,Lookups!$DH$3:$DU$53,2)+IF(BT68<64,BU$21*VLOOKUP(BT67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT67,Lookups!$DH$3:$DU$53,13,0))-BV67*VLOOKUP(BT67,Lookups!$A$3:$O$93,15),BV67-BV67*VLOOKUP(BT67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,BT$2+2),0)","v":114764.6358973383},83,{"$f":"IF(VLOOKUP(BX68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX68,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX68<111),IF(BX68<71,BZ67+BY$22*VLOOKUP(BX67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX67,Lookups!$DH$3:$DU$53,2)+IF(BX68<64,BY$22*VLOOKUP(BX67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX67,Lookups!$DH$3:$DU$53,13,0))-BZ67*VLOOKUP(BX67,Lookups!$A$3:$O$93,15),BZ67-BZ67*VLOOKUP(BX67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,BX$2+2),0)","v":113773.08706372383},82,{"$f":"IF(VLOOKUP(CB68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB68,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB68<111),IF(CB68<71,CD67+CC$23*VLOOKUP(CB67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB67,Lookups!$DH$3:$DU$53,2)+IF(CB68<64,CC$23*VLOOKUP(CB67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB67,Lookups!$DH$3:$DU$53,13,0))-CD67*VLOOKUP(CB67,Lookups!$A$3:$O$93,15),CD67-CD67*VLOOKUP(CB67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,CB$2+2),0)","v":112785.45844194897},81,{"$f":"IF(VLOOKUP(CF68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF68,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF68<111),IF(CF68<71,CH67+CG$24*VLOOKUP(CF67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF67,Lookups!$DH$3:$DU$53,2)+IF(CF68<64,CG$24*VLOOKUP(CF67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF67,Lookups!$DH$3:$DU$53,13,0))-CH67*VLOOKUP(CF67,Lookups!$A$3:$O$93,15),CH67-CH67*VLOOKUP(CF67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,CF$2+2),0)","v":110422.33150684171},80,{"$f":"IF(VLOOKUP(CJ68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ68,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ68<111),IF(CJ68<71,CL67+CK$25*VLOOKUP(CJ67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ67,Lookups!$DH$3:$DU$53,2)+IF(CJ68<64,CK$25*VLOOKUP(CJ67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ67,Lookups!$DH$3:$DU$53,13,0))-CL67*VLOOKUP(CJ67,Lookups!$A$3:$O$93,15),CL67-CL67*VLOOKUP(CJ67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":108083.19246604298},79,{"$f":"IF(VLOOKUP(CN68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN68,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN68<111),IF(CN68<71,CP67+CO$26*VLOOKUP(CN67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN67,Lookups!$DH$3:$DU$53,2)+IF(CN68<64,CO$26*VLOOKUP(CN67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN67,Lookups!$DH$3:$DU$53,13,0))-CP67*VLOOKUP(CN67,Lookups!$A$3:$O$93,15),CP67-CP67*VLOOKUP(CN67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,CN$2+2),0)","v":105767.7824919385},78,{"$f":"IF(VLOOKUP(CR68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR68,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR68<111),IF(CR68<71,CT67+CS$27*VLOOKUP(CR67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR67,Lookups!$DH$3:$DU$53,2)+IF(CR68<64,CS$27*VLOOKUP(CR67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR67,Lookups!$DH$3:$DU$53,13,0))-CT67*VLOOKUP(CR67,Lookups!$A$3:$O$93,15),CT67-CT67*VLOOKUP(CR67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,CR$2+2),0)","v":103475.84556578172},77,{"$f":"IF(VLOOKUP(CV68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV68,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV68<111),IF(CV68<71,CX67+CW$28*VLOOKUP(CV67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV67,Lookups!$DH$3:$DU$53,2)+IF(CV68<64,CW$28*VLOOKUP(CV67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV67,Lookups!$DH$3:$DU$53,13,0))-CX67*VLOOKUP(CV67,Lookups!$A$3:$O$93,15),CX67-CX67*VLOOKUP(CV67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,CV$2+2),0)","v":101207.12844690699},76,{"$f":"IF(VLOOKUP(CZ68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ68,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ68<111),IF(CZ68<71,DB67+DA$29*VLOOKUP(CZ67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ67,Lookups!$DH$3:$DU$53,2)+IF(CZ68<64,DA$29*VLOOKUP(CZ67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ67,Lookups!$DH$3:$DU$53,13,0))-DB67*VLOOKUP(CZ67,Lookups!$A$3:$O$93,15),DB67-DB67*VLOOKUP(CZ67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":97400.344107818266},75,{"$f":"IF(VLOOKUP(DD68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD68,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD68<111),IF(DD68<71,DF67+DE$30*VLOOKUP(DD67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD67,Lookups!$DH$3:$DU$53,2)+IF(DD68<64,DE$30*VLOOKUP(DD67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD67,Lookups!$DH$3:$DU$53,13,0))-DF67*VLOOKUP(DD67,Lookups!$A$3:$O$93,15),DF67-DF67*VLOOKUP(DD67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,DD$2+2),0)","v":93661.480626399629},74,{"$f":"IF(VLOOKUP(DH68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH68,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH68<111),IF(DH68<71,DJ67+DI$31*VLOOKUP(DH67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH67,Lookups!$DH$3:$DU$53,2)+IF(DH68<64,DI$31*VLOOKUP(DH67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH67,Lookups!$DH$3:$DU$53,13,0))-DJ67*VLOOKUP(DH67,Lookups!$A$3:$O$93,15),DJ67-DJ67*VLOOKUP(DH67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,DH$2+2),0)","v":89904.140651096837},73,{"$f":"IF(VLOOKUP(DL68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL68,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL68<111),IF(DL68<71,DN67+DM$32*VLOOKUP(DL67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL67,Lookups!$DH$3:$DU$53,2)+IF(DL68<64,DM$32*VLOOKUP(DL67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL67,Lookups!$DH$3:$DU$53,13,0))-DN67*VLOOKUP(DL67,Lookups!$A$3:$O$93,15),DN67-DN67*VLOOKUP(DL67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,DL$2+2),0)","v":86219.125312655713},72,{"$f":"IF(VLOOKUP(DP68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP68,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP68<111),IF(DP68<71,DR67+DQ$33*VLOOKUP(DP67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP67,Lookups!$DH$3:$DU$53,2)+IF(DP68<64,DQ$33*VLOOKUP(DP67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP67,Lookups!$DH$3:$DU$53,13,0))-DR67*VLOOKUP(DP67,Lookups!$A$3:$O$93,15),DR67-DR67*VLOOKUP(DP67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,DP$2+2),0)","v":82605.028709171238},71,{"$f":"IF(VLOOKUP(DT68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT68,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT68<111),IF(DT68<71,DV67+DU$34*VLOOKUP(DT67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT67,Lookups!$DH$3:$DU$53,2)+IF(DT68<64,DU$34*VLOOKUP(DT67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT67,Lookups!$DH$3:$DU$53,13,0))-DV67*VLOOKUP(DT67,Lookups!$A$3:$O$93,15),DV67-DV67*VLOOKUP(DT67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,DT$2+2),0)","v":78001.154511776069},70,{"$f":"IF(VLOOKUP(DX68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX68,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX68<111),IF(DX68<71,DZ67+DY$35*VLOOKUP(DX67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX67,Lookups!$DH$3:$DU$53,2)+IF(DX68<64,DY$35*VLOOKUP(DX67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX67,Lookups!$DH$3:$DU$53,13,0))-DZ67*VLOOKUP(DX67,Lookups!$A$3:$O$93,15),DZ67-DZ67*VLOOKUP(DX67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,DX$2+2),0)","v":73511.670162610841},69,{"$f":"IF(VLOOKUP(EB68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB68,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB68<111),IF(EB68<71,ED67+EC$36*VLOOKUP(EB67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB67,Lookups!$DH$3:$DU$53,2)+IF(EB68<64,EC$36*VLOOKUP(EB67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB67,Lookups!$DH$3:$DU$53,13,0))-ED67*VLOOKUP(EB67,Lookups!$A$3:$O$93,15),ED67-ED67*VLOOKUP(EB67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,EB$2+2),0)","v":69133.720799193135},68,{"$f":"IF(VLOOKUP(EF68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF68,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF68<111),IF(EF68<71,EH67+EG$37*VLOOKUP(EF67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF67,Lookups!$DH$3:$DU$53,2)+IF(EF68<64,EG$37*VLOOKUP(EF67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF67,Lookups!$DH$3:$DU$53,13,0))-EH67*VLOOKUP(EF67,Lookups!$A$3:$O$93,15),EH67-EH67*VLOOKUP(EF67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,EF$2+2),0)","v":64864.523119239486},67,{"$f":"IF(VLOOKUP(EJ68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ68,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ68<111),IF(EJ68<71,EL67+EK$38*VLOOKUP(EJ67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ67,Lookups!$DH$3:$DU$53,2)+IF(EJ68<64,EK$38*VLOOKUP(EJ67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ67,Lookups!$DH$3:$DU$53,13,0))-EL67*VLOOKUP(EJ67,Lookups!$A$3:$O$93,15),EL67-EL67*VLOOKUP(EJ67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":60643.989889779798},66,{"$f":"IF(VLOOKUP(EN68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN68,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN68<111),IF(EN68<71,EP67+EO$39*VLOOKUP(EN67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN67,Lookups!$DH$3:$DU$53,2)+IF(EN68<64,EO$39*VLOOKUP(EN67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN67,Lookups!$DH$3:$DU$53,13,0))-EP67*VLOOKUP(EN67,Lookups!$A$3:$O$93,15),EP67-EP67*VLOOKUP(EN67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,EN$2+2),0)","v":56534.574279376},65,{"$f":"IF(VLOOKUP(ER68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER68,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER68<111),IF(ER68<71,ET67+ES$40*VLOOKUP(ER67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER67,Lookups!$DH$3:$DU$53,2)+IF(ER68<64,ES$40*VLOOKUP(ER67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER67,Lookups!$DH$3:$DU$53,13,0))-ET67*VLOOKUP(ER67,Lookups!$A$3:$O$93,15),ET67-ET67*VLOOKUP(ER67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,ER$2+2),0)","v":52533.400524462464},64,{"$f":"IF(VLOOKUP(EV68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV68,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV68<111),IF(EV68<71,EX67+EW$41*VLOOKUP(EV67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV67,Lookups!$DH$3:$DU$53,2)+IF(EV68<64,EW$41*VLOOKUP(EV67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV67,Lookups!$DH$3:$DU$53,13,0))-EX67*VLOOKUP(EV67,Lookups!$A$3:$O$93,15),EX67-EX67*VLOOKUP(EV67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,EV$2+2),0)","v":243707.33009509472},63,{"$f":"IF(VLOOKUP(EZ68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ68,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ68<111),IF(EZ68<71,FB67+FA$42*VLOOKUP(EZ67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ67,Lookups!$DH$3:$DU$53,2)+IF(EZ68<64,FA$42*VLOOKUP(EZ67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ67,Lookups!$DH$3:$DU$53,13,0))-FB67*VLOOKUP(EZ67,Lookups!$A$3:$O$93,15),FB67-FB67*VLOOKUP(EZ67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":212535.92440553487},62,{"$f":"IF(VLOOKUP(FD68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD68,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD68<111),IF(FD68<71,FF67+FE$43*VLOOKUP(FD67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD67,Lookups!$DH$3:$DU$53,2)+IF(FD68<64,FE$43*VLOOKUP(FD67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD67,Lookups!$DH$3:$DU$53,13,0))-FF67*VLOOKUP(FD67,Lookups!$A$3:$O$93,15),FF67-FF67*VLOOKUP(FD67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,FD$2+2),0)","v":183137.91129424059},61,{"$f":"IF(VLOOKUP(FH68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH68,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH68<111),IF(FH68<71,FJ67+FI$44*VLOOKUP(FH67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH67,Lookups!$DH$3:$DU$53,2)+IF(FH68<64,FI$44*VLOOKUP(FH67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH67,Lookups!$DH$3:$DU$53,13,0))-FJ67*VLOOKUP(FH67,Lookups!$A$3:$O$93,15),FJ67-FJ67*VLOOKUP(FH67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,FH$2+2),0)","v":164049.30731234615},60,{"$f":"IF(VLOOKUP(FL68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FL68,Lookups!$DH$3:$DU$53,13)*FM$45,0)","v":0},{"$f":"IF((FL68<111),IF(FL68<71,FN67+FM$45*VLOOKUP(FL67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FL67,Lookups!$DH$3:$DU$53,2)+IF(FL68<64,FM$45*VLOOKUP(FL67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FL67,Lookups!$DH$3:$DU$53,13,0))-FN67*VLOOKUP(FL67,Lookups!$A$3:$O$93,15),FN67-FN67*VLOOKUP(FL67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FL68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,FL$2+2),0)","v":145837.08507562161},59,{"$f":"IF(VLOOKUP(FP68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FP68,Lookups!$DH$3:$DU$53,13)*FQ$46,0)","v":0},{"$f":"IF((FP68<111),IF(FP68<71,FR67+FQ$46*VLOOKUP(FP67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FP67,Lookups!$DH$3:$DU$53,2)+IF(FP68<64,FQ$46*VLOOKUP(FP67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FP67,Lookups!$DH$3:$DU$53,13,0))-FR67*VLOOKUP(FP67,Lookups!$A$3:$O$93,15),FR67-FR67*VLOOKUP(FP67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FP68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,FP$2+2),0)","v":128462.54221666844},58,{"$f":"IF(VLOOKUP(FT68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FT68,Lookups!$DH$3:$DU$53,13)*FU$47,0)","v":0},{"$f":"IF((FT68<111),IF(FT68<71,FV67+FU$47*VLOOKUP(FT67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FT67,Lookups!$DH$3:$DU$53,2)+IF(FT68<64,FU$47*VLOOKUP(FT67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FT67,Lookups!$DH$3:$DU$53,13,0))-FV67*VLOOKUP(FT67,Lookups!$A$3:$O$93,15),FV67-FV67*VLOOKUP(FT67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FT68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,FT$2+2),0)","v":111888.68966405063},57,{"$f":"IF(VLOOKUP(FX68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FX68,Lookups!$DH$3:$DU$53,13)*FY$48,0)","v":0},{"$f":"IF((FX68<111),IF(FX68<71,FZ67+FY$48*VLOOKUP(FX67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FX67,Lookups!$DH$3:$DU$53,2)+IF(FX68<64,FY$48*VLOOKUP(FX67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FX67,Lookups!$DH$3:$DU$53,13,0))-FZ67*VLOOKUP(FX67,Lookups!$A$3:$O$93,15),FZ67-FZ67*VLOOKUP(FX67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FX68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,FX$2+2),0)","v":96080.175371591889},56,{"$f":"IF(VLOOKUP(GB68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GB68,Lookups!$DH$3:$DU$53,13)*GC$49,0)","v":0},{"$f":"IF((GB68<111),IF(GB68<71,GD67+GC$49*VLOOKUP(GB67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GB67,Lookups!$DH$3:$DU$53,2)+IF(GB68<64,GC$49*VLOOKUP(GB67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GB67,Lookups!$DH$3:$DU$53,13,0))-GD67*VLOOKUP(GB67,Lookups!$A$3:$O$93,15),GD67-GD67*VLOOKUP(GB67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GB68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,GB$2+2),0)","v":85599.178598135346},55,{"$f":"IF(VLOOKUP(GF68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GF68,Lookups!$DH$3:$DU$53,13)*GG$50,0)","v":0},{"$f":"IF((GF68<111),IF(GF68<71,GH67+GG$50*VLOOKUP(GF67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GF67,Lookups!$DH$3:$DU$53,2)+IF(GF68<64,GG$50*VLOOKUP(GF67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GF67,Lookups!$DH$3:$DU$53,13,0))-GH67*VLOOKUP(GF67,Lookups!$A$3:$O$93,15),GH67-GH67*VLOOKUP(GF67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GF68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,GF$2+2),0)","v":75503.530894733878},54,{"$f":"IF(VLOOKUP(GJ68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GJ68,Lookups!$DH$3:$DU$53,13)*GK$51,0)","v":0},{"$f":"IF((GJ68<111),IF(GJ68<71,GL67+GK$51*VLOOKUP(GJ67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GJ67,Lookups!$DH$3:$DU$53,2)+IF(GJ68<64,GK$51*VLOOKUP(GJ67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GJ67,Lookups!$DH$3:$DU$53,13,0))-GL67*VLOOKUP(GJ67,Lookups!$A$3:$O$93,15),GL67-GL67*VLOOKUP(GJ67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GJ68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,GJ$2+2),0)","v":65779.701765537786},53,{"$f":"IF(VLOOKUP(GN68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GN68,Lookups!$DH$3:$DU$53,13)*GO$52,0)","v":0},{"$f":"IF((GN68<111),IF(GN68<71,GP67+GO$52*VLOOKUP(GN67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GN67,Lookups!$DH$3:$DU$53,2)+IF(GN68<64,GO$52*VLOOKUP(GN67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GN67,Lookups!$DH$3:$DU$53,13,0))-GP67*VLOOKUP(GN67,Lookups!$A$3:$O$93,15),GP67-GP67*VLOOKUP(GN67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GN68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,GN$2+2),0)","v":56414.645972064165},52,{"$f":"IF(VLOOKUP(GR68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GR68,Lookups!$DH$3:$DU$53,13)*GS$53,0)","v":0},{"$f":"IF((GR68<111),IF(GR68<71,GT67+GS$53*VLOOKUP(GR67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GR67,Lookups!$DH$3:$DU$53,2)+IF(GR68<64,GS$53*VLOOKUP(GR67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GR67,Lookups!$DH$3:$DU$53,13,0))-GT67*VLOOKUP(GR67,Lookups!$A$3:$O$93,15),GT67-GT67*VLOOKUP(GR67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GR68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,GR$2+2),0)","v":47395.785725912094},51,{"$f":"IF(VLOOKUP(GV68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GV68,Lookups!$DH$3:$DU$53,13)*GW$54,0)","v":0},{"$f":"IF((GV68<111),IF(GV68<71,GX67+GW$54*VLOOKUP(GV67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GV67,Lookups!$DH$3:$DU$53,2)+IF(GV68<64,GW$54*VLOOKUP(GV67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GV67,Lookups!$DH$3:$DU$53,13,0))-GX67*VLOOKUP(GV67,Lookups!$A$3:$O$93,15),GX67-GX67*VLOOKUP(GV67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GV68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,GV$2+2),0)","v":48825.687432523628},50,{"$f":"IF(VLOOKUP(GZ68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GZ68,Lookups!$DH$3:$DU$53,13)*HA$55,0)","v":0},{"$f":"IF((GZ68<111),IF(GZ68<71,HB67+HA$55*VLOOKUP(GZ67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GZ67,Lookups!$DH$3:$DU$53,2)+IF(GZ68<64,HA$55*VLOOKUP(GZ67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GZ67,Lookups!$DH$3:$DU$53,13,0))-HB67*VLOOKUP(GZ67,Lookups!$A$3:$O$93,15),HB67-HB67*VLOOKUP(GZ67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GZ68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,GZ$2+2),0)","v":50251.181051407875},49,{"$f":"IF(VLOOKUP(HD68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HD68,Lookups!$DH$3:$DU$53,13)*HE$56,0)","v":0},{"$f":"IF((HD68<111),IF(HD68<71,HF67+HE$56*VLOOKUP(HD67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HD67,Lookups!$DH$3:$DU$53,2)+IF(HD68<64,HE$56*VLOOKUP(HD67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HD67,Lookups!$DH$3:$DU$53,13,0))-HF67*VLOOKUP(HD67,Lookups!$A$3:$O$93,15),HF67-HF67*VLOOKUP(HD67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HD68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,HD$2+2),0)","v":51672.296817013361},48,{"$f":"IF(VLOOKUP(HH68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HH68,Lookups!$DH$3:$DU$53,13)*HI$57,0)","v":0},{"$f":"IF((HH68<111),IF(HH68<71,HJ67+HI$58*VLOOKUP(HH67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HH67,Lookups!$DH$3:$DU$53,2)+IF(HH68<64,HI$58*VLOOKUP(HH67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HH67,Lookups!$DH$3:$DU$53,13,0))-HJ67*VLOOKUP(HH67,Lookups!$A$3:$O$93,15),HJ67-HJ67*VLOOKUP(HH67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HH68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,HH$2+2),0)","v":53089.064840348714},47,{"$f":"IF(VLOOKUP(HL68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HL68,Lookups!$DH$3:$DU$53,13)*HM$58,0)","v":0},{"$f":"IF((HL68<111),IF(HL68<71,HN67+HM$58*VLOOKUP(HL67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HL67,Lookups!$DH$3:$DU$53,2)+IF(HL68<64,HM$58*VLOOKUP(HL67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HL67,Lookups!$DH$3:$DU$53,13,0))-HN67*VLOOKUP(HL67,Lookups!$A$3:$O$93,15),HN67-HN67*VLOOKUP(HL67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HL68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,HL$2+2),0)","v":54450.2436937159},46,{"$f":"IF(VLOOKUP(HP68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HP68,Lookups!$DH$3:$DU$53,13)*HQ$59,0)","v":0},{"$f":"IF((HP68<111),IF(HP68<71,HR67+HQ$59*VLOOKUP(HP67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HP67,Lookups!$DH$3:$DU$53,2)+IF(HP68<64,HQ$59*VLOOKUP(HP67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HP67,Lookups!$DH$3:$DU$53,13,0))-HR67*VLOOKUP(HP67,Lookups!$A$3:$O$93,15),HR67-HR67*VLOOKUP(HP67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HP68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,HP$2+2),0)","v":59951.063005283344},45,{"$f":"IF(VLOOKUP(HT68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HT68,Lookups!$DH$3:$DU$53,13)*HU$60,0)","v":0},{"$f":"IF((HT68<111),IF(HT68<71,HV67+HU$60*VLOOKUP(HT67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HT67,Lookups!$DH$3:$DU$53,2)+IF(HT68<64,HU$60*VLOOKUP(HT67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HT67,Lookups!$DH$3:$DU$53,13,0))-HV67*VLOOKUP(HT67,Lookups!$A$3:$O$93,15),HV67-HV67*VLOOKUP(HT67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HT68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,HT$2+2),0)","v":65509.975792580452},44,{"$f":"IF(VLOOKUP(HX68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HX68,Lookups!$DH$3:$DU$53,13)*HY$61,0)","v":0},{"$f":"IF((HX68<111),IF(HX68<71,HZ67+HY$61*VLOOKUP(HX67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HX67,Lookups!$DH$3:$DU$53,2)+IF(HX68<64,HY$61*VLOOKUP(HX67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HX67,Lookups!$DH$3:$DU$53,13,0))-HZ67*VLOOKUP(HX67,Lookups!$A$3:$O$93,15),HZ67-HZ67*VLOOKUP(HX67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HX68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,HX$2+2),0)","v":71128.274554236516},43,{"$f":"IF(VLOOKUP(IB68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IB68,Lookups!$DH$3:$DU$53,13)*IC$62,0)","v":0},{"$f":"IF((IB68<111),IF(IB68<71,ID67+IC$62*VLOOKUP(IB67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IB67,Lookups!$DH$3:$DU$53,2)+IF(IB68<64,IC$62*VLOOKUP(IB67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IB67,Lookups!$DH$3:$DU$53,13,0))-ID67*VLOOKUP(IB67,Lookups!$A$3:$O$93,15),ID67-ID67*VLOOKUP(IB67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IB68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,IB$2+2),0)","v":76663.036875982827},42,{"$f":"IF(VLOOKUP(IF68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IF68,Lookups!$DH$3:$DU$53,13)*IG$63,0)","v":0},{"$f":"IF((IF68<111),IF(IF68<71,IH67+IG$63*VLOOKUP(IF67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IF67,Lookups!$DH$3:$DU$53,2)+IF(IF68<64,IG$63*VLOOKUP(IF67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IF67,Lookups!$DH$3:$DU$53,13,0))-IH67*VLOOKUP(IF67,Lookups!$A$3:$O$93,15),IH67-IH67*VLOOKUP(IF67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IF68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,IF$2+2),0)","v":82084.422320281752},41,{"$f":"IF(VLOOKUP(IJ68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IJ68,Lookups!$DH$3:$DU$53,13)*IK$64,0)","v":0},{"$f":"IF((IJ68<111),IF(IJ68<71,IL67+IK$64*VLOOKUP(IJ67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IJ67,Lookups!$DH$3:$DU$53,2)+IF(IJ68<64,IK$64*VLOOKUP(IJ67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IJ67,Lookups!$DH$3:$DU$53,13,0))-IL67*VLOOKUP(IJ67,Lookups!$A$3:$O$93,15),IL67-IL67*VLOOKUP(IJ67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IJ68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,IJ$2+2),0)","v":78565.515928757304},40,{"$f":"IF(VLOOKUP(IN68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IN68,Lookups!$DH$3:$DU$53,13)*IO$65,0)","v":0},{"$f":"IF((IN68<111),IF(IN68<71,IP67+IO$65*VLOOKUP(IN67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IN67,Lookups!$DH$3:$DU$53,2)+IF(IN68<64,IO$65*VLOOKUP(IN67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IN67,Lookups!$DH$3:$DU$53,13,0))-IP67*VLOOKUP(IN67,Lookups!$A$3:$O$93,15),IP67-IP67*VLOOKUP(IN67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IN68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,IN$2+2),0)","v":75268.662080849987},39,{"$f":"IF(VLOOKUP(IR68,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IR68,Lookups!$DH$3:$DU$53,13)*IS$66,0)","v":0},{"$f":"IF((IR68<111),IF(IR68<71,IT67+IS$66*VLOOKUP(IR67,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IR67,Lookups!$DH$3:$DU$53,2)+IF(IR68<64,IS$66*VLOOKUP(IR67,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IR67,Lookups!$DH$3:$DU$53,13,0))-IT67*VLOOKUP(IR67,Lookups!$A$3:$O$93,15),IT67-IT67*VLOOKUP(IR67,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IR68<111,VLOOKUP($C68,Lookups!$T$3:$DG$93,IR$2+2),0)","v":72255.834291871535},0]
[{"$f":"SUM(E69,I69,M69,Q69,U69,Y69,AC69,AG69,AK69,AO69,AS69,AW69,BA69,BE69,BI69,BM69,BQ69,BU69,BY69,CC69,CG69,CK69,CO69,CS69,CW69,DA69,DE69,DI69,DM69,DQ69)+SUM(DU69,DY69,EC69,EG69,EK69,EO69,ES69,EW69,FA69,FE69)+'Amort-Proj'!Q69+SUM(FI69,FM69,FQ69,FU69,FY69,GC69,GG69,GK69,GO69,GS69,GW69,HA69,HE69,HI69)+SUM(HM69,HQ69,HU69,HY69,IC69,IG69,IK69,IO69,IS69)","v":0},{"$error":"#DIV/0!"},2081,102,{"$f":"IF(VLOOKUP(D69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D69,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D69<111),IF(D69<71,F68+E$4*VLOOKUP(D68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D68,Lookups!$DH$3:$DU$53,2)+IF(D69<64,E$4*VLOOKUP(D68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D68,Lookups!$DH$3:$DU$53,13,0))-F68*VLOOKUP(D68,Lookups!$A$3:$O$93,15),F68-F68*VLOOKUP(D68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,D$2+2),0)","v":118239.91245245487},101,{"$f":"IF(VLOOKUP(H69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H69,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H69<111),IF(H69<71,J68+I$5*VLOOKUP(H68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H68,Lookups!$DH$3:$DU$53,2)+IF(H69<64,I$5*VLOOKUP(H68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H68,Lookups!$DH$3:$DU$53,13,0))-J68*VLOOKUP(H68,Lookups!$A$3:$O$93,15),J68-J68*VLOOKUP(H68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,H$2+2),0)","v":121717.55693635055},100,{"$f":"IF(VLOOKUP(L69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L69,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L69<111),IF(L69<71,N68+M$6*VLOOKUP(L68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L68,Lookups!$DH$3:$DU$53,2)+IF(L69<64,M$6*VLOOKUP(L68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L68,Lookups!$DH$3:$DU$53,13,0))-N68*VLOOKUP(L68,Lookups!$A$3:$O$93,15),N68-N68*VLOOKUP(L68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,L$2+2),0)","v":125297.48508153723},99,{"$f":"IF(VLOOKUP(P69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P69,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P69<111),IF(P69<71,R68+Q$7*VLOOKUP(P68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P68,Lookups!$DH$3:$DU$53,2)+IF(P69<64,Q$7*VLOOKUP(P68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P68,Lookups!$DH$3:$DU$53,13,0))-R68*VLOOKUP(P68,Lookups!$A$3:$O$93,15),R68-R68*VLOOKUP(P68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,P$2+2),0)","v":125297.48508153715},98,{"$f":"IF(VLOOKUP(T69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T69,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T69<111),IF(T69<71,V68+U$8*VLOOKUP(T68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T68,Lookups!$DH$3:$DU$53,2)+IF(T69<64,U$8*VLOOKUP(T68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T68,Lookups!$DH$3:$DU$53,13,0))-V68*VLOOKUP(T68,Lookups!$A$3:$O$93,15),V68-V68*VLOOKUP(T68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,T$2+2),0)","v":125297.48508153704},97,{"$f":"IF(VLOOKUP(X69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X69,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X69<111),IF(X69<71,Z68+Y$9*VLOOKUP(X68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X68,Lookups!$DH$3:$DU$53,2)+IF(X69<64,Y$9*VLOOKUP(X68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X68,Lookups!$DH$3:$DU$53,13,0))-Z68*VLOOKUP(X68,Lookups!$A$3:$O$93,15),Z68-Z68*VLOOKUP(X68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,X$2+2),0)","v":125297.48508153699},96,{"$f":"IF(VLOOKUP(AB69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB69,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB69<111),IF(AB69<71,AD68+AC$10*VLOOKUP(AB68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB68,Lookups!$DH$3:$DU$53,2)+IF(AB69<64,AC$10*VLOOKUP(AB68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB68,Lookups!$DH$3:$DU$53,13,0))-AD68*VLOOKUP(AB68,Lookups!$A$3:$O$93,15),AD68-AD68*VLOOKUP(AB68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,AB$2+2),0)","v":125416.25047023976},95,{"$f":"IF(VLOOKUP(AF69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF69,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF69<111),IF(AF69<71,AH68+AG$11*VLOOKUP(AF68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF68,Lookups!$DH$3:$DU$53,2)+IF(AF69<64,AG$11*VLOOKUP(AF68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF68,Lookups!$DH$3:$DU$53,13,0))-AH68*VLOOKUP(AF68,Lookups!$A$3:$O$93,15),AH68-AH68*VLOOKUP(AF68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,AF$2+2),0)","v":125535.12843277078},94,{"$f":"IF(VLOOKUP(AJ69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ69,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ69<111),IF(AJ69<71,AL68+AK$12*VLOOKUP(AJ68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ68,Lookups!$DH$3:$DU$53,2)+IF(AJ69<64,AK$12*VLOOKUP(AJ68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ68,Lookups!$DH$3:$DU$53,13,0))-AL68*VLOOKUP(AJ68,Lookups!$A$3:$O$93,15),AL68-AL68*VLOOKUP(AJ68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":125773.10971889914},93,{"$f":"IF(VLOOKUP(AN69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN69,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN69<111),IF(AN69<71,AP68+AO$13*VLOOKUP(AN68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN68,Lookups!$DH$3:$DU$53,2)+IF(AN69<64,AO$13*VLOOKUP(AN68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN68,Lookups!$DH$3:$DU$53,13,0))-AP68*VLOOKUP(AN68,Lookups!$A$3:$O$93,15),AP68-AP68*VLOOKUP(AN68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,AN$2+2),0)","v":126011.54215438514},92,{"$f":"IF(VLOOKUP(AR69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR69,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR69<111),IF(AR69<71,AT68+AS$14*VLOOKUP(AR68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR68,Lookups!$DH$3:$DU$53,2)+IF(AR69<64,AS$14*VLOOKUP(AR68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR68,Lookups!$DH$3:$DU$53,13,0))-AT68*VLOOKUP(AR68,Lookups!$A$3:$O$93,15),AT68-AT68*VLOOKUP(AR68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,AR$2+2),0)","v":126250.42659448816},91,{"$f":"IF(VLOOKUP(AV69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV69,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV69<111),IF(AV69<71,AX68+AW$15*VLOOKUP(AV68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV68,Lookups!$DH$3:$DU$53,2)+IF(AV69<64,AW$15*VLOOKUP(AV68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV68,Lookups!$DH$3:$DU$53,13,0))-AX68*VLOOKUP(AV68,Lookups!$A$3:$O$93,15),AX68-AX68*VLOOKUP(AV68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,AV$2+2),0)","v":126369.9819227026},90,{"$f":"IF(VLOOKUP(AZ69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ69,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ69<111),IF(AZ69<71,BB68+BA$16*VLOOKUP(AZ68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ68,Lookups!$DH$3:$DU$53,2)+IF(AZ69<64,BA$16*VLOOKUP(AZ68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ68,Lookups!$DH$3:$DU$53,13,0))-BB68*VLOOKUP(AZ68,Lookups!$A$3:$O$93,15),BB68-BB68*VLOOKUP(AZ68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":126489.65046618992},89,{"$f":"IF(VLOOKUP(BD69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD69,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD69<111),IF(BD69<71,BF68+BE$17*VLOOKUP(BD68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD68,Lookups!$DH$3:$DU$53,2)+IF(BD69<64,BE$17*VLOOKUP(BD68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD68,Lookups!$DH$3:$DU$53,13,0))-BF68*VLOOKUP(BD68,Lookups!$A$3:$O$93,15),BF68-BF68*VLOOKUP(BD68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,BD$2+2),0)","v":126609.43233216162},88,{"$f":"IF(VLOOKUP(BH69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH69,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH69<111),IF(BH69<71,BJ68+BI$18*VLOOKUP(BH68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH68,Lookups!$DH$3:$DU$53,2)+IF(BH69<64,BI$18*VLOOKUP(BH68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH68,Lookups!$DH$3:$DU$53,13,0))-BJ68*VLOOKUP(BH68,Lookups!$A$3:$O$93,15),BJ68-BJ68*VLOOKUP(BH68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,BH$2+2),0)","v":125540.33710261839},87,{"$f":"IF(VLOOKUP(BL69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL69,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL69<111),IF(BL69<71,BN68+BM$19*VLOOKUP(BL68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL68,Lookups!$DH$3:$DU$53,2)+IF(BL69<64,BM$19*VLOOKUP(BL68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL68,Lookups!$DH$3:$DU$53,13,0))-BN68*VLOOKUP(BL68,Lookups!$A$3:$O$93,15),BN68-BN68*VLOOKUP(BL68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,BL$2+2),0)","v":124475.48914627705},86,{"$f":"IF(VLOOKUP(BP69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP69,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP69<111),IF(BP69<71,BR68+BQ$20*VLOOKUP(BP68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP68,Lookups!$DH$3:$DU$53,2)+IF(BP69<64,BQ$20*VLOOKUP(BP68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP68,Lookups!$DH$3:$DU$53,13,0))-BR68*VLOOKUP(BP68,Lookups!$A$3:$O$93,15),BR68-BR68*VLOOKUP(BP68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,BP$2+2),0)","v":123414.86753374089},85,{"$f":"IF(VLOOKUP(BT69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT69,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT69<111),IF(BT69<71,BV68+BU$21*VLOOKUP(BT68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT68,Lookups!$DH$3:$DU$53,2)+IF(BT69<64,BU$21*VLOOKUP(BT68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT68,Lookups!$DH$3:$DU$53,13,0))-BV68*VLOOKUP(BT68,Lookups!$A$3:$O$93,15),BV68-BV68*VLOOKUP(BT68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,BT$2+2),0)","v":122358.4514399185},84,{"$f":"IF(VLOOKUP(BX69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX69,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX69<111),IF(BX69<71,BZ68+BY$22*VLOOKUP(BX68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX68,Lookups!$DH$3:$DU$53,2)+IF(BX69<64,BY$22*VLOOKUP(BX68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX68,Lookups!$DH$3:$DU$53,13,0))-BZ68*VLOOKUP(BX68,Lookups!$A$3:$O$93,15),BZ68-BZ68*VLOOKUP(BX68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,BX$2+2),0)","v":121306.22014348659},83,{"$f":"IF(VLOOKUP(CB69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB69,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB69<111),IF(CB69<71,CD68+CC$23*VLOOKUP(CB68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB68,Lookups!$DH$3:$DU$53,2)+IF(CB69<64,CC$23*VLOOKUP(CB68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB68,Lookups!$DH$3:$DU$53,13,0))-CD68*VLOOKUP(CB68,Lookups!$A$3:$O$93,15),CD68-CD68*VLOOKUP(CB68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,CB$2+2),0)","v":120258.15302635607},82,{"$f":"IF(VLOOKUP(CF69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF69,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF69<111),IF(CF69<71,CH68+CG$24*VLOOKUP(CF68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF68,Lookups!$DH$3:$DU$53,2)+IF(CF69<64,CG$24*VLOOKUP(CF68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF68,Lookups!$DH$3:$DU$53,13,0))-CH68*VLOOKUP(CF68,Lookups!$A$3:$O$93,15),CH68-CH68*VLOOKUP(CF68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,CF$2+2),0)","v":119214.22957314005},81,{"$f":"IF(VLOOKUP(CJ69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ69,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ69<111),IF(CJ69<71,CL68+CK$25*VLOOKUP(CJ68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ68,Lookups!$DH$3:$DU$53,2)+IF(CJ69<64,CK$25*VLOOKUP(CJ68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ68,Lookups!$DH$3:$DU$53,13,0))-CL68*VLOOKUP(CJ68,Lookups!$A$3:$O$93,15),CL68-CL68*VLOOKUP(CJ68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":116716.40440273168},80,{"$f":"IF(VLOOKUP(CN69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN69,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN69<111),IF(CN69<71,CP68+CO$26*VLOOKUP(CN68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN68,Lookups!$DH$3:$DU$53,2)+IF(CN69<64,CO$26*VLOOKUP(CN68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN68,Lookups!$DH$3:$DU$53,13,0))-CP68*VLOOKUP(CN68,Lookups!$A$3:$O$93,15),CP68-CP68*VLOOKUP(CN68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,CN$2+2),0)","v":114243.93443660742},79,{"$f":"IF(VLOOKUP(CR69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR69,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR69<111),IF(CR69<71,CT68+CS$27*VLOOKUP(CR68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR68,Lookups!$DH$3:$DU$53,2)+IF(CR69<64,CS$27*VLOOKUP(CR68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR68,Lookups!$DH$3:$DU$53,13,0))-CT68*VLOOKUP(CR68,Lookups!$A$3:$O$93,15),CT68-CT68*VLOOKUP(CR68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,CR$2+2),0)","v":111796.54609397899},78,{"$f":"IF(VLOOKUP(CV69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV69,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV69<111),IF(CV69<71,CX68+CW$28*VLOOKUP(CV68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV68,Lookups!$DH$3:$DU$53,2)+IF(CV69<64,CW$28*VLOOKUP(CV68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV68,Lookups!$DH$3:$DU$53,13,0))-CX68*VLOOKUP(CV68,Lookups!$A$3:$O$93,15),CX68-CX68*VLOOKUP(CV68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,CV$2+2),0)","v":109373.96876303128},77,{"$f":"IF(VLOOKUP(CZ69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ69,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ69<111),IF(CZ69<71,DB68+DA$29*VLOOKUP(CZ68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ68,Lookups!$DH$3:$DU$53,2)+IF(CZ69<64,DA$29*VLOOKUP(CZ68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ68,Lookups!$DH$3:$DU$53,13,0))-DB68*VLOOKUP(CZ68,Lookups!$A$3:$O$93,15),DB68-DB68*VLOOKUP(CZ68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":106975.93476838068},76,{"$f":"IF(VLOOKUP(DD69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD69,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD69<111),IF(DD69<71,DF68+DE$30*VLOOKUP(DD68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD68,Lookups!$DH$3:$DU$53,2)+IF(DD69<64,DE$30*VLOOKUP(DD68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD68,Lookups!$DH$3:$DU$53,13,0))-DF68*VLOOKUP(DD68,Lookups!$A$3:$O$93,15),DF68-DF68*VLOOKUP(DD68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,DD$2+2),0)","v":102952.16372196389},75,{"$f":"IF(VLOOKUP(DH69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH69,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH69<111),IF(DH69<71,DJ68+DI$31*VLOOKUP(DH68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH68,Lookups!$DH$3:$DU$53,2)+IF(DH69<64,DI$31*VLOOKUP(DH68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH68,Lookups!$DH$3:$DU$53,13,0))-DJ68*VLOOKUP(DH68,Lookups!$A$3:$O$93,15),DJ68-DJ68*VLOOKUP(DH68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,DH$2+2),0)","v":99000.185022104401},74,{"$f":"IF(VLOOKUP(DL69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL69,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL69<111),IF(DL69<71,DN68+DM$32*VLOOKUP(DL68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL68,Lookups!$DH$3:$DU$53,2)+IF(DL69<64,DM$32*VLOOKUP(DL68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL68,Lookups!$DH$3:$DU$53,13,0))-DN68*VLOOKUP(DL68,Lookups!$A$3:$O$93,15),DN68-DN68*VLOOKUP(DL68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,DL$2+2),0)","v":95028.676668209358},73,{"$f":"IF(VLOOKUP(DP69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP69,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP69<111),IF(DP69<71,DR68+DQ$33*VLOOKUP(DP68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP68,Lookups!$DH$3:$DU$53,2)+IF(DP69<64,DQ$33*VLOOKUP(DP68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP68,Lookups!$DH$3:$DU$53,13,0))-DR68*VLOOKUP(DP68,Lookups!$A$3:$O$93,15),DR68-DR68*VLOOKUP(DP68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,DP$2+2),0)","v":91133.615455477076},72,{"$f":"IF(VLOOKUP(DT69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT69,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT69<111),IF(DT69<71,DV68+DU$34*VLOOKUP(DT68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT68,Lookups!$DH$3:$DU$53,2)+IF(DT69<64,DU$34*VLOOKUP(DT68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT68,Lookups!$DH$3:$DU$53,13,0))-DV68*VLOOKUP(DT68,Lookups!$A$3:$O$93,15),DV68-DV68*VLOOKUP(DT68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,DT$2+2),0)","v":87313.515345593987},71,{"$f":"IF(VLOOKUP(DX69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX69,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX69<111),IF(DX69<71,DZ68+DY$35*VLOOKUP(DX68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX68,Lookups!$DH$3:$DU$53,2)+IF(DX69<64,DY$35*VLOOKUP(DX68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX68,Lookups!$DH$3:$DU$53,13,0))-DZ68*VLOOKUP(DX68,Lookups!$A$3:$O$93,15),DZ68-DZ68*VLOOKUP(DX68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,DX$2+2),0)","v":82447.220318947293},70,{"$f":"IF(VLOOKUP(EB69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB69,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB69<111),IF(EB69<71,ED68+EC$36*VLOOKUP(EB68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB68,Lookups!$DH$3:$DU$53,2)+IF(EB69<64,EC$36*VLOOKUP(EB68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB68,Lookups!$DH$3:$DU$53,13,0))-ED68*VLOOKUP(EB68,Lookups!$A$3:$O$93,15),ED68-ED68*VLOOKUP(EB68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,EB$2+2),0)","v":77701.835361879654},69,{"$f":"IF(VLOOKUP(EF69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF69,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF69<111),IF(EF69<71,EH68+EG$37*VLOOKUP(EF68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF68,Lookups!$DH$3:$DU$53,2)+IF(EF69<64,EG$37*VLOOKUP(EF68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF68,Lookups!$DH$3:$DU$53,13,0))-EH68*VLOOKUP(EF68,Lookups!$A$3:$O$93,15),EH68-EH68*VLOOKUP(EF68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,EF$2+2),0)","v":73074.342884747137},68,{"$f":"IF(VLOOKUP(EJ69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ69,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ69<111),IF(EJ69<71,EL68+EK$38*VLOOKUP(EJ68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ68,Lookups!$DH$3:$DU$53,2)+IF(EJ69<64,EK$38*VLOOKUP(EJ68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ68,Lookups!$DH$3:$DU$53,13,0))-EL68*VLOOKUP(EJ68,Lookups!$A$3:$O$93,15),EL68-EL68*VLOOKUP(EJ68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":68561.80093703614},67,{"$f":"IF(VLOOKUP(EN69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN69,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN69<111),IF(EN69<71,EP68+EO$39*VLOOKUP(EN68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN68,Lookups!$DH$3:$DU$53,2)+IF(EN69<64,EO$39*VLOOKUP(EN68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN68,Lookups!$DH$3:$DU$53,13,0))-EP68*VLOOKUP(EN68,Lookups!$A$3:$O$93,15),EP68-EP68*VLOOKUP(EN68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,EN$2+2),0)","v":64100.697313497243},66,{"$f":"IF(VLOOKUP(ER69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER69,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER69<111),IF(ER69<71,ET68+ES$40*VLOOKUP(ER68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER68,Lookups!$DH$3:$DU$53,2)+IF(ER69<64,ES$40*VLOOKUP(ER68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER68,Lookups!$DH$3:$DU$53,13,0))-ET68*VLOOKUP(ER68,Lookups!$A$3:$O$93,15),ET68-ET68*VLOOKUP(ER68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,ER$2+2),0)","v":59757.045013300427},65,{"$f":"IF(VLOOKUP(EV69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV69,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV69<111),IF(EV69<71,EX68+EW$41*VLOOKUP(EV68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV68,Lookups!$DH$3:$DU$53,2)+IF(EV69<64,EW$41*VLOOKUP(EV68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV68,Lookups!$DH$3:$DU$53,13,0))-EX68*VLOOKUP(EV68,Lookups!$A$3:$O$93,15),EX68-EX68*VLOOKUP(EV68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,EV$2+2),0)","v":55527.80435435682},64,{"$f":"IF(VLOOKUP(EZ69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ69,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ69<111),IF(EZ69<71,FB68+FA$42*VLOOKUP(EZ68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ68,Lookups!$DH$3:$DU$53,2)+IF(EZ69<64,FA$42*VLOOKUP(EZ68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ68,Lookups!$DH$3:$DU$53,13,0))-FB68*VLOOKUP(EZ68,Lookups!$A$3:$O$93,15),FB68-FB68*VLOOKUP(EZ68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":257598.64791051511},63,{"$f":"IF(VLOOKUP(FD69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD69,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD69<111),IF(FD69<71,FF68+FE$43*VLOOKUP(FD68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD68,Lookups!$DH$3:$DU$53,2)+IF(FD69<64,FE$43*VLOOKUP(FD68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD68,Lookups!$DH$3:$DU$53,13,0))-FF68*VLOOKUP(FD68,Lookups!$A$3:$O$93,15),FF68-FF68*VLOOKUP(FD68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,FD$2+2),0)","v":224650.47209665034},62,{"$f":"IF(VLOOKUP(FH69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH69,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH69<111),IF(FH69<71,FJ68+FI$44*VLOOKUP(FH68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH68,Lookups!$DH$3:$DU$53,2)+IF(FH69<64,FI$44*VLOOKUP(FH68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH68,Lookups!$DH$3:$DU$53,13,0))-FJ68*VLOOKUP(FH68,Lookups!$A$3:$O$93,15),FJ68-FJ68*VLOOKUP(FH68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,FH$2+2),0)","v":193576.77223801229},61,{"$f":"IF(VLOOKUP(FL69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FL69,Lookups!$DH$3:$DU$53,13)*FM$45,0)","v":0},{"$f":"IF((FL69<111),IF(FL69<71,FN68+FM$45*VLOOKUP(FL68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FL68,Lookups!$DH$3:$DU$53,2)+IF(FL69<64,FM$45*VLOOKUP(FL68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FL68,Lookups!$DH$3:$DU$53,13,0))-FN68*VLOOKUP(FL68,Lookups!$A$3:$O$93,15),FN68-FN68*VLOOKUP(FL68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FL69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,FL$2+2),0)","v":173400.11782914988},60,{"$f":"IF(VLOOKUP(FP69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FP69,Lookups!$DH$3:$DU$53,13)*FQ$46,0)","v":0},{"$f":"IF((FP69<111),IF(FP69<71,FR68+FQ$46*VLOOKUP(FP68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FP68,Lookups!$DH$3:$DU$53,2)+IF(FP69<64,FQ$46*VLOOKUP(FP68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FP68,Lookups!$DH$3:$DU$53,13,0))-FR68*VLOOKUP(FP68,Lookups!$A$3:$O$93,15),FR68-FR68*VLOOKUP(FP68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FP69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,FP$2+2),0)","v":154149.79892493202},59,{"$f":"IF(VLOOKUP(FT69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FT69,Lookups!$DH$3:$DU$53,13)*FU$47,0)","v":0},{"$f":"IF((FT69<111),IF(FT69<71,FV68+FU$47*VLOOKUP(FT68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FT68,Lookups!$DH$3:$DU$53,2)+IF(FT69<64,FU$47*VLOOKUP(FT68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FT68,Lookups!$DH$3:$DU$53,13,0))-FV68*VLOOKUP(FT68,Lookups!$A$3:$O$93,15),FV68-FV68*VLOOKUP(FT68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FT69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,FT$2+2),0)","v":135784.90712301855},58,{"$f":"IF(VLOOKUP(FX69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FX69,Lookups!$DH$3:$DU$53,13)*FY$48,0)","v":0},{"$f":"IF((FX69<111),IF(FX69<71,FZ68+FY$48*VLOOKUP(FX68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FX68,Lookups!$DH$3:$DU$53,2)+IF(FX69<64,FY$48*VLOOKUP(FX68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FX68,Lookups!$DH$3:$DU$53,13,0))-FZ68*VLOOKUP(FX68,Lookups!$A$3:$O$93,15),FZ68-FZ68*VLOOKUP(FX68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FX69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,FX$2+2),0)","v":118266.34497490151},57,{"$f":"IF(VLOOKUP(GB69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GB69,Lookups!$DH$3:$DU$53,13)*GC$49,0)","v":0},{"$f":"IF((GB69<111),IF(GB69<71,GD68+GC$49*VLOOKUP(GB68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GB68,Lookups!$DH$3:$DU$53,2)+IF(GB69<64,GC$49*VLOOKUP(GB68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GB68,Lookups!$DH$3:$DU$53,13,0))-GD68*VLOOKUP(GB68,Lookups!$A$3:$O$93,15),GD68-GD68*VLOOKUP(GB68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GB69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,GB$2+2),0)","v":101556.74536777262},56,{"$f":"IF(VLOOKUP(GF69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GF69,Lookups!$DH$3:$DU$53,13)*GG$50,0)","v":0},{"$f":"IF((GF69<111),IF(GF69<71,GH68+GG$50*VLOOKUP(GF68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GF68,Lookups!$DH$3:$DU$53,2)+IF(GF69<64,GG$50*VLOOKUP(GF68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GF68,Lookups!$DH$3:$DU$53,13,0))-GH68*VLOOKUP(GF68,Lookups!$A$3:$O$93,15),GH68-GH68*VLOOKUP(GF68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GF69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,GF$2+2),0)","v":90478.331778229054},55,{"$f":"IF(VLOOKUP(GJ69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GJ69,Lookups!$DH$3:$DU$53,13)*GK$51,0)","v":0},{"$f":"IF((GJ69<111),IF(GJ69<71,GL68+GK$51*VLOOKUP(GJ68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GJ68,Lookups!$DH$3:$DU$53,2)+IF(GJ69<64,GK$51*VLOOKUP(GJ68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GJ68,Lookups!$DH$3:$DU$53,13,0))-GL68*VLOOKUP(GJ68,Lookups!$A$3:$O$93,15),GL68-GL68*VLOOKUP(GJ68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GJ69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,GJ$2+2),0)","v":79807.232155733698},54,{"$f":"IF(VLOOKUP(GN69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GN69,Lookups!$DH$3:$DU$53,13)*GO$52,0)","v":0},{"$f":"IF((GN69<111),IF(GN69<71,GP68+GO$52*VLOOKUP(GN68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GN68,Lookups!$DH$3:$DU$53,2)+IF(GN69<64,GO$52*VLOOKUP(GN68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GN68,Lookups!$DH$3:$DU$53,13,0))-GP68*VLOOKUP(GN68,Lookups!$A$3:$O$93,15),GP68-GP68*VLOOKUP(GN68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GN69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,GN$2+2),0)","v":69529.144766173442},53,{"$f":"IF(VLOOKUP(GR69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GR69,Lookups!$DH$3:$DU$53,13)*GS$53,0)","v":0},{"$f":"IF((GR69<111),IF(GR69<71,GT68+GS$53*VLOOKUP(GR68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GR68,Lookups!$DH$3:$DU$53,2)+IF(GR69<64,GS$53*VLOOKUP(GR68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GR68,Lookups!$DH$3:$DU$53,13,0))-GT68*VLOOKUP(GR68,Lookups!$A$3:$O$93,15),GT68-GT68*VLOOKUP(GR68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GR69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,GR$2+2),0)","v":59630.280792471822},52,{"$f":"IF(VLOOKUP(GV69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GV69,Lookups!$DH$3:$DU$53,13)*GW$54,0)","v":0},{"$f":"IF((GV69<111),IF(GV69<71,GX68+GW$54*VLOOKUP(GV68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GV68,Lookups!$DH$3:$DU$53,2)+IF(GV69<64,GW$54*VLOOKUP(GV68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GV68,Lookups!$DH$3:$DU$53,13,0))-GX68*VLOOKUP(GV68,Lookups!$A$3:$O$93,15),GX68-GX68*VLOOKUP(GV68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GV69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,GV$2+2),0)","v":50097.345512289081},51,{"$f":"IF(VLOOKUP(GZ69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GZ69,Lookups!$DH$3:$DU$53,13)*HA$55,0)","v":0},{"$f":"IF((GZ69<111),IF(GZ69<71,HB68+HA$55*VLOOKUP(GZ68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GZ68,Lookups!$DH$3:$DU$53,2)+IF(GZ69<64,HA$55*VLOOKUP(GZ68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GZ68,Lookups!$DH$3:$DU$53,13,0))-HB68*VLOOKUP(GZ68,Lookups!$A$3:$O$93,15),HB68-HB68*VLOOKUP(GZ68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GZ69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,GZ$2+2),0)","v":51608.751616177469},50,{"$f":"IF(VLOOKUP(HD69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HD69,Lookups!$DH$3:$DU$53,13)*HE$56,0)","v":0},{"$f":"IF((HD69<111),IF(HD69<71,HF68+HE$56*VLOOKUP(HD68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HD68,Lookups!$DH$3:$DU$53,2)+IF(HD69<64,HE$56*VLOOKUP(HD68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HD68,Lookups!$DH$3:$DU$53,13,0))-HF68*VLOOKUP(HD68,Lookups!$A$3:$O$93,15),HF68-HF68*VLOOKUP(HD68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HD69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,HD$2+2),0)","v":53115.498371338123},49,{"$f":"IF(VLOOKUP(HH69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HH69,Lookups!$DH$3:$DU$53,13)*HI$57,0)","v":0},{"$f":"IF((HH69<111),IF(HH69<71,HJ68+HI$58*VLOOKUP(HH68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HH68,Lookups!$DH$3:$DU$53,2)+IF(HH69<64,HI$58*VLOOKUP(HH68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HH68,Lookups!$DH$3:$DU$53,13,0))-HJ68*VLOOKUP(HH68,Lookups!$A$3:$O$93,15),HJ68-HJ68*VLOOKUP(HH68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HH69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,HH$2+2),0)","v":54617.617735583117},48,{"$f":"IF(VLOOKUP(HL69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HL69,Lookups!$DH$3:$DU$53,13)*HM$58,0)","v":0},{"$f":"IF((HL69<111),IF(HL69<71,HN68+HM$58*VLOOKUP(HL68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HL68,Lookups!$DH$3:$DU$53,2)+IF(HL69<64,HM$58*VLOOKUP(HL68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HL68,Lookups!$DH$3:$DU$53,13,0))-HN68*VLOOKUP(HL68,Lookups!$A$3:$O$93,15),HN68-HN68*VLOOKUP(HL68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HL69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,HL$2+2),0)","v":56115.141536248586},47,{"$f":"IF(VLOOKUP(HP69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HP69,Lookups!$DH$3:$DU$53,13)*HQ$59,0)","v":0},{"$f":"IF((HP69<111),IF(HP69<71,HR68+HQ$59*VLOOKUP(HP68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HP68,Lookups!$DH$3:$DU$53,2)+IF(HP69<64,HQ$59*VLOOKUP(HP68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HP68,Lookups!$DH$3:$DU$53,13,0))-HR68*VLOOKUP(HP68,Lookups!$A$3:$O$93,15),HR68-HR68*VLOOKUP(HP68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HP69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,HP$2+2),0)","v":57553.9075842577},46,{"$f":"IF(VLOOKUP(HT69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HT69,Lookups!$DH$3:$DU$53,13)*HU$60,0)","v":0},{"$f":"IF((HT69<111),IF(HT69<71,HV68+HU$60*VLOOKUP(HT68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HT68,Lookups!$DH$3:$DU$53,2)+IF(HT69<64,HU$60*VLOOKUP(HT68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HT68,Lookups!$DH$3:$DU$53,13,0))-HV68*VLOOKUP(HT68,Lookups!$A$3:$O$93,15),HV68-HV68*VLOOKUP(HT68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HT69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,HT$2+2),0)","v":63368.273596584491},45,{"$f":"IF(VLOOKUP(HX69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HX69,Lookups!$DH$3:$DU$53,13)*HY$61,0)","v":0},{"$f":"IF((HX69<111),IF(HX69<71,HZ68+HY$61*VLOOKUP(HX68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HX68,Lookups!$DH$3:$DU$53,2)+IF(HX69<64,HY$61*VLOOKUP(HX68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HX68,Lookups!$DH$3:$DU$53,13,0))-HZ68*VLOOKUP(HX68,Lookups!$A$3:$O$93,15),HZ68-HZ68*VLOOKUP(HX68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HX69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,HX$2+2),0)","v":69244.044412757532},44,{"$f":"IF(VLOOKUP(IB69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IB69,Lookups!$DH$3:$DU$53,13)*IC$62,0)","v":0},{"$f":"IF((IB69<111),IF(IB69<71,ID68+IC$62*VLOOKUP(IB68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IB68,Lookups!$DH$3:$DU$53,2)+IF(IB69<64,IC$62*VLOOKUP(IB68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IB68,Lookups!$DH$3:$DU$53,13,0))-ID68*VLOOKUP(IB68,Lookups!$A$3:$O$93,15),ID68-ID68*VLOOKUP(IB68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IB69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,IB$2+2),0)","v":75182.586203827988},43,{"$f":"IF(VLOOKUP(IF69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IF69,Lookups!$DH$3:$DU$53,13)*IG$63,0)","v":0},{"$f":"IF((IF69<111),IF(IF69<71,IH68+IG$63*VLOOKUP(IF68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IF68,Lookups!$DH$3:$DU$53,2)+IF(IF69<64,IG$63*VLOOKUP(IF68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IF68,Lookups!$DH$3:$DU$53,13,0))-IH68*VLOOKUP(IF68,Lookups!$A$3:$O$93,15),IH68-IH68*VLOOKUP(IF68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IF69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,IF$2+2),0)","v":81032.829977913847},42,{"$f":"IF(VLOOKUP(IJ69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IJ69,Lookups!$DH$3:$DU$53,13)*IK$64,0)","v":0},{"$f":"IF((IJ69<111),IF(IJ69<71,IL68+IK$64*VLOOKUP(IJ68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IJ68,Lookups!$DH$3:$DU$53,2)+IF(IJ69<64,IK$64*VLOOKUP(IJ68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IJ68,Lookups!$DH$3:$DU$53,13,0))-IL68*VLOOKUP(IJ68,Lookups!$A$3:$O$93,15),IL68-IL68*VLOOKUP(IJ68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IJ69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,IJ$2+2),0)","v":86763.234392537808},41,{"$f":"IF(VLOOKUP(IN69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IN69,Lookups!$DH$3:$DU$53,13)*IO$65,0)","v":0},{"$f":"IF((IN69<111),IF(IN69<71,IP68+IO$65*VLOOKUP(IN68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IN68,Lookups!$DH$3:$DU$53,2)+IF(IN69<64,IO$65*VLOOKUP(IN68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IN68,Lookups!$DH$3:$DU$53,13,0))-IP68*VLOOKUP(IN68,Lookups!$A$3:$O$93,15),IP68-IP68*VLOOKUP(IN68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IN69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,IN$2+2),0)","v":83043.750336696467},40,{"$f":"IF(VLOOKUP(IR69,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IR69,Lookups!$DH$3:$DU$53,13)*IS$66,0)","v":0},{"$f":"IF((IR69<111),IF(IR69<71,IT68+IS$66*VLOOKUP(IR68,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IR68,Lookups!$DH$3:$DU$53,2)+IF(IR69<64,IS$66*VLOOKUP(IR68,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IR68,Lookups!$DH$3:$DU$53,13,0))-IT68*VLOOKUP(IR68,Lookups!$A$3:$O$93,15),IT68-IT68*VLOOKUP(IR68,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IR69<111,VLOOKUP($C69,Lookups!$T$3:$DG$93,IR$2+2),0)","v":79558.975819458428},{"$f":"MAX(0,SUM(F69*G69,J69*K69,N69*O69,R69*S69,V69*W69,Z69*AA69,AD69*AE69,AH69*AI69,AL69*AM69,AP69*AQ69,AT69*AU69,AX69*AY69,BB69*BC69,BF69*BG69,BJ69*BK69,BN69*BO69,BR69*BS69,BV69*BW69,BZ69*CA69,CD69*CE69,CH69*CI69)+SUM(CL69*CM69,CP69*CQ69,CT69*CU69,CX69*CY69,DB69*DC69,DF69*DG69,DJ69*DK69,DN69*DO69,DR69*DS69,DV69*DW69,DZ69*EA69,ED69*EE69,EH69*EI69,EL69*EM69,ET69*EU69,EX69*EY69,FB69*FC69,FF69*FG69,FJ69*FK69,FN69*FO69)+SUM(FR69*FS69,FV69*FW69,FZ69*GA69,GD69*GE69,GH69*GI69,GL69*GM69,GP69*GQ69,GT69*GU69,GX69*GY69,HB69*HC69,HF69*HG69,HJ69*HK69,HN69*HO69,HR69*HS69,HV69*HW69,HZ69*IA69,ID69*IE69,IH69*II69,IL69*IM69,IP69*IQ69,IT69*IU69))","v":0}]
[{"$f":"SUM(E70,I70,M70,Q70,U70,Y70,AC70,AG70,AK70,AO70,AS70,AW70,BA70,BE70,BI70,BM70,BQ70,BU70,BY70,CC70,CG70,CK70,CO70,CS70,CW70,DA70,DE70,DI70,DM70,DQ70)+SUM(DU70,DY70,EC70,EG70,EK70,EO70,ES70,EW70,FA70,FE70)+'Amort-Proj'!Q70+SUM(FI70,FM70,FQ70,FU70,FY70,GC70,GG70,GK70,GO70,GS70,GW70,HA70,HE70,HI70)+SUM(HM70,HQ70,HU70,HY70,IC70,IG70,IK70,IO70,IS70)","v":0},{"$f":"A70/A69","v":{"$error":"#DIV/0!"}},{"$f":"1+C69","v":2082},{"$f":"1+D69","v":103},{"$f":"IF(VLOOKUP(D70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D70,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D70<111),IF(D70<71,F69+E$4*VLOOKUP(D69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D69,Lookups!$DH$3:$DU$53,2)+IF(D70<64,E$4*VLOOKUP(D69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D69,Lookups!$DH$3:$DU$53,13,0))-F69*VLOOKUP(D69,Lookups!$A$3:$O$93,15),F69-F69*VLOOKUP(D69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,D$2+2),0)","v":124506.62781243509},102,{"$f":"IF(VLOOKUP(H70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H70,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H70<111),IF(H70<71,J69+I$5*VLOOKUP(H69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H69,Lookups!$DH$3:$DU$53,2)+IF(H70<64,I$5*VLOOKUP(H69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H69,Lookups!$DH$3:$DU$53,13,0))-J69*VLOOKUP(H69,Lookups!$A$3:$O$93,15),J69-J69*VLOOKUP(H69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,H$2+2),0)","v":128290.30501091352},101,{"$f":"IF(VLOOKUP(L70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L70,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L70<111),IF(L70<71,N69+M$6*VLOOKUP(L69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L69,Lookups!$DH$3:$DU$53,2)+IF(L70<64,M$6*VLOOKUP(L69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L69,Lookups!$DH$3:$DU$53,13,0))-N69*VLOOKUP(L69,Lookups!$A$3:$O$93,15),N69-N69*VLOOKUP(L69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,L$2+2),0)","v":132063.54927594034},100,{"$f":"IF(VLOOKUP(P70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P70,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P70<111),IF(P70<71,R69+Q$7*VLOOKUP(P69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P69,Lookups!$DH$3:$DU$53,2)+IF(P70<64,Q$7*VLOOKUP(P69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P69,Lookups!$DH$3:$DU$53,13,0))-R69*VLOOKUP(P69,Lookups!$A$3:$O$93,15),R69-R69*VLOOKUP(P69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,P$2+2),0)","v":132188.84676102176},99,{"$f":"IF(VLOOKUP(T70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T70,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T70<111),IF(T70<71,V69+U$8*VLOOKUP(T69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T69,Lookups!$DH$3:$DU$53,2)+IF(T70<64,U$8*VLOOKUP(T69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T69,Lookups!$DH$3:$DU$53,13,0))-V69*VLOOKUP(T69,Lookups!$A$3:$O$93,15),V69-V69*VLOOKUP(T69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,T$2+2),0)","v":132188.84676102168},98,{"$f":"IF(VLOOKUP(X70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X70,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X70<111),IF(X70<71,Z69+Y$9*VLOOKUP(X69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X69,Lookups!$DH$3:$DU$53,2)+IF(X70<64,Y$9*VLOOKUP(X69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X69,Lookups!$DH$3:$DU$53,13,0))-Z69*VLOOKUP(X69,Lookups!$A$3:$O$93,15),Z69-Z69*VLOOKUP(X69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,X$2+2),0)","v":132188.84676102159},97,{"$f":"IF(VLOOKUP(AB70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB70,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB70<111),IF(AB70<71,AD69+AC$10*VLOOKUP(AB69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB69,Lookups!$DH$3:$DU$53,2)+IF(AB70<64,AC$10*VLOOKUP(AB69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB69,Lookups!$DH$3:$DU$53,13,0))-AD69*VLOOKUP(AB69,Lookups!$A$3:$O$93,15),AD69-AD69*VLOOKUP(AB69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,AB$2+2),0)","v":132314.14424610307},96,{"$f":"IF(VLOOKUP(AF70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF70,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF70<111),IF(AF70<71,AH69+AG$11*VLOOKUP(AF69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF69,Lookups!$DH$3:$DU$53,2)+IF(AF70<64,AG$11*VLOOKUP(AF69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF69,Lookups!$DH$3:$DU$53,13,0))-AH69*VLOOKUP(AF69,Lookups!$A$3:$O$93,15),AH69-AH69*VLOOKUP(AF69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,AF$2+2),0)","v":132439.56049657319},95,{"$f":"IF(VLOOKUP(AJ70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ70,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ70<111),IF(AJ70<71,AL69+AK$12*VLOOKUP(AJ69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ69,Lookups!$DH$3:$DU$53,2)+IF(AJ70<64,AK$12*VLOOKUP(AJ69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ69,Lookups!$DH$3:$DU$53,13,0))-AL69*VLOOKUP(AJ69,Lookups!$A$3:$O$93,15),AL69-AL69*VLOOKUP(AJ69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":132690.63075343872},94,{"$f":"IF(VLOOKUP(AN70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN70,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN70<111),IF(AN70<71,AP69+AO$13*VLOOKUP(AN69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN69,Lookups!$DH$3:$DU$53,2)+IF(AN70<64,AO$13*VLOOKUP(AN69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN69,Lookups!$DH$3:$DU$53,13,0))-AP69*VLOOKUP(AN69,Lookups!$A$3:$O$93,15),AP69-AP69*VLOOKUP(AN69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,AN$2+2),0)","v":132942.17697287639},93,{"$f":"IF(VLOOKUP(AR70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR70,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR70<111),IF(AR70<71,AT69+AS$14*VLOOKUP(AR69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR69,Lookups!$DH$3:$DU$53,2)+IF(AR70<64,AS$14*VLOOKUP(AR69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR69,Lookups!$DH$3:$DU$53,13,0))-AT69*VLOOKUP(AR69,Lookups!$A$3:$O$93,15),AT69-AT69*VLOOKUP(AR69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,AR$2+2),0)","v":133194.20005718508},92,{"$f":"IF(VLOOKUP(AV70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV70,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV70<111),IF(AV70<71,AX69+AW$15*VLOOKUP(AV69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV69,Lookups!$DH$3:$DU$53,2)+IF(AV70<64,AW$15*VLOOKUP(AV69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV69,Lookups!$DH$3:$DU$53,13,0))-AX69*VLOOKUP(AV69,Lookups!$A$3:$O$93,15),AX69-AX69*VLOOKUP(AV69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,AV$2+2),0)","v":133446.70091037397},91,{"$f":"IF(VLOOKUP(AZ70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ70,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ70<111),IF(AZ70<71,BB69+BA$16*VLOOKUP(AZ69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ69,Lookups!$DH$3:$DU$53,2)+IF(AZ70<64,BA$16*VLOOKUP(AZ69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ69,Lookups!$DH$3:$DU$53,13,0))-BB69*VLOOKUP(AZ69,Lookups!$A$3:$O$93,15),BB69-BB69*VLOOKUP(AZ69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":133573.07089229664},90,{"$f":"IF(VLOOKUP(BD70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD70,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD70<111),IF(BD70<71,BF69+BE$17*VLOOKUP(BD69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD69,Lookups!$DH$3:$DU$53,2)+IF(BD70<64,BE$17*VLOOKUP(BD69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD69,Lookups!$DH$3:$DU$53,13,0))-BF69*VLOOKUP(BD69,Lookups!$A$3:$O$93,15),BF69-BF69*VLOOKUP(BD69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,BD$2+2),0)","v":133699.56054276275},89,{"$f":"IF(VLOOKUP(BH70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH70,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH70<111),IF(BH70<71,BJ69+BI$18*VLOOKUP(BH69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH69,Lookups!$DH$3:$DU$53,2)+IF(BH70<64,BI$18*VLOOKUP(BH69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH69,Lookups!$DH$3:$DU$53,13,0))-BJ69*VLOOKUP(BH69,Lookups!$A$3:$O$93,15),BJ69-BJ69*VLOOKUP(BH69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,BH$2+2),0)","v":133826.16997509482},88,{"$f":"IF(VLOOKUP(BL70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL70,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL70<111),IF(BL70<71,BN69+BM$19*VLOOKUP(BL69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL69,Lookups!$DH$3:$DU$53,2)+IF(BL70<64,BM$19*VLOOKUP(BL69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL69,Lookups!$DH$3:$DU$53,13,0))-BN69*VLOOKUP(BL69,Lookups!$A$3:$O$93,15),BN69-BN69*VLOOKUP(BL69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,BL$2+2),0)","v":132696.13631746764},87,{"$f":"IF(VLOOKUP(BP70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP70,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP70<111),IF(BP70<71,BR69+BQ$20*VLOOKUP(BP69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP69,Lookups!$DH$3:$DU$53,2)+IF(BP70<64,BQ$20*VLOOKUP(BP69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP69,Lookups!$DH$3:$DU$53,13,0))-BR69*VLOOKUP(BP69,Lookups!$A$3:$O$93,15),BR69-BR69*VLOOKUP(BP69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,BP$2+2),0)","v":131570.59202761482},86,{"$f":"IF(VLOOKUP(BT70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT70,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT70<111),IF(BT70<71,BV69+BU$21*VLOOKUP(BT69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT69,Lookups!$DH$3:$DU$53,2)+IF(BT70<64,BU$21*VLOOKUP(BT69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT69,Lookups!$DH$3:$DU$53,13,0))-BV69*VLOOKUP(BT69,Lookups!$A$3:$O$93,15),BV69-BV69*VLOOKUP(BT69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,BT$2+2),0)","v":130449.51498316412},85,{"$f":"IF(VLOOKUP(BX70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX70,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX70<111),IF(BX70<71,BZ69+BY$22*VLOOKUP(BX69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX69,Lookups!$DH$3:$DU$53,2)+IF(BX70<64,BY$22*VLOOKUP(BX69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX69,Lookups!$DH$3:$DU$53,13,0))-BZ69*VLOOKUP(BX69,Lookups!$A$3:$O$93,15),BZ69-BZ69*VLOOKUP(BX69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,BX$2+2),0)","v":129332.88317199385},84,{"$f":"IF(VLOOKUP(CB70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB70,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB70<111),IF(CB70<71,CD69+CC$23*VLOOKUP(CB69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB69,Lookups!$DH$3:$DU$53,2)+IF(CB70<64,CC$23*VLOOKUP(CB69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB69,Lookups!$DH$3:$DU$53,13,0))-CD69*VLOOKUP(CB69,Lookups!$A$3:$O$93,15),CD69-CD69*VLOOKUP(CB69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,CB$2+2),0)","v":128220.67469166531},83,{"$f":"IF(VLOOKUP(CF70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF70,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF70<111),IF(CF70<71,CH69+CG$24*VLOOKUP(CF69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF69,Lookups!$DH$3:$DU$53,2)+IF(CF70<64,CG$24*VLOOKUP(CF69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF69,Lookups!$DH$3:$DU$53,13,0))-CH69*VLOOKUP(CF69,Lookups!$A$3:$O$93,15),CH69-CH69*VLOOKUP(CF69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,CF$2+2),0)","v":127112.86774885836},82,{"$f":"IF(VLOOKUP(CJ70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ70,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ70<111),IF(CJ70<71,CL69+CK$25*VLOOKUP(CJ69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ69,Lookups!$DH$3:$DU$53,2)+IF(CJ70<64,CK$25*VLOOKUP(CJ69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ69,Lookups!$DH$3:$DU$53,13,0))-CL69*VLOOKUP(CJ69,Lookups!$A$3:$O$93,15),CL69-CL69*VLOOKUP(CJ69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":126009.44065880902},81,{"$f":"IF(VLOOKUP(CN70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN70,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN70<111),IF(CN70<71,CP69+CO$26*VLOOKUP(CN69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN69,Lookups!$DH$3:$DU$53,2)+IF(CN70<64,CO$26*VLOOKUP(CN69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN69,Lookups!$DH$3:$DU$53,13,0))-CP69*VLOOKUP(CN69,Lookups!$A$3:$O$93,15),CP69-CP69*VLOOKUP(CN69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,CN$2+2),0)","v":123369.23945368739},80,{"$f":"IF(VLOOKUP(CR70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR70,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR70<111),IF(CR70<71,CT69+CS$27*VLOOKUP(CR69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR69,Lookups!$DH$3:$DU$53,2)+IF(CR70<64,CS$27*VLOOKUP(CR69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR69,Lookups!$DH$3:$DU$53,13,0))-CT69*VLOOKUP(CR69,Lookups!$A$3:$O$93,15),CT69-CT69*VLOOKUP(CR69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,CR$2+2),0)","v":120755.83869949404},79,{"$f":"IF(VLOOKUP(CV70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV70,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV70<111),IF(CV70<71,CX69+CW$28*VLOOKUP(CV69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV69,Lookups!$DH$3:$DU$53,2)+IF(CV70<64,CW$28*VLOOKUP(CV69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV69,Lookups!$DH$3:$DU$53,13,0))-CX69*VLOOKUP(CV69,Lookups!$A$3:$O$93,15),CX69-CX69*VLOOKUP(CV69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,CV$2+2),0)","v":118168.94922133579},78,{"$f":"IF(VLOOKUP(CZ70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ70,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ70<111),IF(CZ70<71,DB69+DA$29*VLOOKUP(CZ69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ69,Lookups!$DH$3:$DU$53,2)+IF(CZ70<64,DA$29*VLOOKUP(CZ69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ69,Lookups!$DH$3:$DU$53,13,0))-DB69*VLOOKUP(CZ69,Lookups!$A$3:$O$93,15),DB69-DB69*VLOOKUP(CZ69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":115608.28498252406},77,{"$f":"IF(VLOOKUP(DD70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD70,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD70<111),IF(DD70<71,DF69+DE$30*VLOOKUP(DD69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD69,Lookups!$DH$3:$DU$53,2)+IF(DD70<64,DE$30*VLOOKUP(DD69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD69,Lookups!$DH$3:$DU$53,13,0))-DF69*VLOOKUP(DD69,Lookups!$A$3:$O$93,15),DF69-DF69*VLOOKUP(DD69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,DD$2+2),0)","v":113073.56305017837},76,{"$f":"IF(VLOOKUP(DH70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH70,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH70<111),IF(DH70<71,DJ69+DI$31*VLOOKUP(DH69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH69,Lookups!$DH$3:$DU$53,2)+IF(DH70<64,DI$31*VLOOKUP(DH69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH69,Lookups!$DH$3:$DU$53,13,0))-DJ69*VLOOKUP(DH69,Lookups!$A$3:$O$93,15),DJ69-DJ69*VLOOKUP(DH69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,DH$2+2),0)","v":108820.43705411583},75,{"$f":"IF(VLOOKUP(DL70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL70,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL70<111),IF(DL70<71,DN69+DM$32*VLOOKUP(DL69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL69,Lookups!$DH$3:$DU$53,2)+IF(DL70<64,DM$32*VLOOKUP(DL69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL69,Lookups!$DH$3:$DU$53,13,0))-DN69*VLOOKUP(DL69,Lookups!$A$3:$O$93,15),DN69-DN69*VLOOKUP(DL69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,DL$2+2),0)","v":104643.19556836435},74,{"$f":"IF(VLOOKUP(DP70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP70,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP70<111),IF(DP70<71,DR69+DQ$33*VLOOKUP(DP69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP69,Lookups!$DH$3:$DU$53,2)+IF(DP70<64,DQ$33*VLOOKUP(DP69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP69,Lookups!$DH$3:$DU$53,13,0))-DR69*VLOOKUP(DP69,Lookups!$A$3:$O$93,15),DR69-DR69*VLOOKUP(DP69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,DP$2+2),0)","v":100445.31123829729},73,{"$f":"IF(VLOOKUP(DT70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT70,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT70<111),IF(DT70<71,DV69+DU$34*VLOOKUP(DT69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT69,Lookups!$DH$3:$DU$53,2)+IF(DT70<64,DU$34*VLOOKUP(DT69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT69,Lookups!$DH$3:$DU$53,13,0))-DV69*VLOOKUP(DT69,Lookups!$A$3:$O$93,15),DV69-DV69*VLOOKUP(DT69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,DT$2+2),0)","v":96328.231536439271},72,{"$f":"IF(VLOOKUP(DX70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX70,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX70<111),IF(DX70<71,DZ69+DY$35*VLOOKUP(DX69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX69,Lookups!$DH$3:$DU$53,2)+IF(DX70<64,DY$35*VLOOKUP(DX69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX69,Lookups!$DH$3:$DU$53,13,0))-DZ69*VLOOKUP(DX69,Lookups!$A$3:$O$93,15),DZ69-DZ69*VLOOKUP(DX69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,DX$2+2),0)","v":92290.385720292834},71,{"$f":"IF(VLOOKUP(EB70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB70,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB70<111),IF(EB70<71,ED69+EC$36*VLOOKUP(EB69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB69,Lookups!$DH$3:$DU$53,2)+IF(EB70<64,EC$36*VLOOKUP(EB69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB69,Lookups!$DH$3:$DU$53,13,0))-ED69*VLOOKUP(EB69,Lookups!$A$3:$O$93,15),ED69-ED69*VLOOKUP(EB69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,EB$2+2),0)","v":87146.71187712728},70,{"$f":"IF(VLOOKUP(EF70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF70,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF70<111),IF(EF70<71,EH69+EG$37*VLOOKUP(EF69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF69,Lookups!$DH$3:$DU$53,2)+IF(EF70<64,EG$37*VLOOKUP(EF69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF69,Lookups!$DH$3:$DU$53,13,0))-EH69*VLOOKUP(EF69,Lookups!$A$3:$O$93,15),EH69-EH69*VLOOKUP(EF69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,EF$2+2),0)","v":82130.839977506796},69,{"$f":"IF(VLOOKUP(EJ70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ70,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ70<111),IF(EJ70<71,EL69+EK$38*VLOOKUP(EJ69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ69,Lookups!$DH$3:$DU$53,2)+IF(EJ70<64,EK$38*VLOOKUP(EJ69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ69,Lookups!$DH$3:$DU$53,13,0))-EL69*VLOOKUP(EJ69,Lookups!$A$3:$O$93,15),EL69-EL69*VLOOKUP(EJ69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":77239.580429177717},68,{"$f":"IF(VLOOKUP(EN70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN70,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN70<111),IF(EN70<71,EP69+EO$39*VLOOKUP(EN69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN69,Lookups!$DH$3:$DU$53,2)+IF(EN70<64,EO$39*VLOOKUP(EN69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN69,Lookups!$DH$3:$DU$53,13,0))-EP69*VLOOKUP(EN69,Lookups!$A$3:$O$93,15),EP69-EP69*VLOOKUP(EN69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,EN$2+2),0)","v":72469.823590447195},67,{"$f":"IF(VLOOKUP(ER70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER70,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER70<111),IF(ER70<71,ET69+ES$40*VLOOKUP(ER69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER69,Lookups!$DH$3:$DU$53,2)+IF(ER70<64,ES$40*VLOOKUP(ER69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER69,Lookups!$DH$3:$DU$53,13,0))-ET69*VLOOKUP(ER69,Lookups!$A$3:$O$93,15),ET69-ET69*VLOOKUP(ER69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,ER$2+2),0)","v":67754.437060366588},66,{"$f":"IF(VLOOKUP(EV70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV70,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV70<111),IF(EV70<71,EX69+EW$41*VLOOKUP(EV69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV69,Lookups!$DH$3:$DU$53,2)+IF(EV70<64,EW$41*VLOOKUP(EV69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV69,Lookups!$DH$3:$DU$53,13,0))-EX69*VLOOKUP(EV69,Lookups!$A$3:$O$93,15),EX69-EX69*VLOOKUP(EV69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,EV$2+2),0)","v":63163.196579058545},65,{"$f":"IF(VLOOKUP(EZ70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ70,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ70<111),IF(EZ70<71,FB69+FA$42*VLOOKUP(EZ69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ69,Lookups!$DH$3:$DU$53,2)+IF(EZ70<64,FA$42*VLOOKUP(EZ69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ69,Lookups!$DH$3:$DU$53,13,0))-FB69*VLOOKUP(EZ69,Lookups!$A$3:$O$93,15),FB69-FB69*VLOOKUP(EZ69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":58692.889202555154},64,{"$f":"IF(VLOOKUP(FD70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD70,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD70<111),IF(FD70<71,FF69+FE$43*VLOOKUP(FD69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD69,Lookups!$DH$3:$DU$53,2)+IF(FD70<64,FE$43*VLOOKUP(FD69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD69,Lookups!$DH$3:$DU$53,13,0))-FF69*VLOOKUP(FD69,Lookups!$A$3:$O$93,15),FF69-FF69*VLOOKUP(FD69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,FD$2+2),0)","v":272281.77084141446},63,{"$f":"IF(VLOOKUP(FH70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH70,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH70<111),IF(FH70<71,FJ69+FI$44*VLOOKUP(FH69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH69,Lookups!$DH$3:$DU$53,2)+IF(FH70<64,FI$44*VLOOKUP(FH69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH69,Lookups!$DH$3:$DU$53,13,0))-FJ69*VLOOKUP(FH69,Lookups!$A$3:$O$93,15),FJ69-FJ69*VLOOKUP(FH69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,FH$2+2),0)","v":237455.54900615939},62,{"$f":"IF(VLOOKUP(FL70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FL70,Lookups!$DH$3:$DU$53,13)*FM$45,0)","v":0},{"$f":"IF((FL70<111),IF(FL70<71,FN69+FM$45*VLOOKUP(FL69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FL69,Lookups!$DH$3:$DU$53,2)+IF(FL70<64,FM$45*VLOOKUP(FL69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FL69,Lookups!$DH$3:$DU$53,13,0))-FN69*VLOOKUP(FL69,Lookups!$A$3:$O$93,15),FN69-FN69*VLOOKUP(FL69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FL70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,FL$2+2),0)","v":204610.64825557897},61,{"$f":"IF(VLOOKUP(FP70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FP70,Lookups!$DH$3:$DU$53,13)*FQ$46,0)","v":0},{"$f":"IF((FP70<111),IF(FP70<71,FR69+FQ$46*VLOOKUP(FP69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FP69,Lookups!$DH$3:$DU$53,2)+IF(FP70<64,FQ$46*VLOOKUP(FP69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FP69,Lookups!$DH$3:$DU$53,13,0))-FR69*VLOOKUP(FP69,Lookups!$A$3:$O$93,15),FR69-FR69*VLOOKUP(FP69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FP70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,FP$2+2),0)","v":183283.9245454114},60,{"$f":"IF(VLOOKUP(FT70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FT70,Lookups!$DH$3:$DU$53,13)*FU$47,0)","v":0},{"$f":"IF((FT70<111),IF(FT70<71,FV69+FU$47*VLOOKUP(FT69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FT69,Lookups!$DH$3:$DU$53,2)+IF(FT70<64,FU$47*VLOOKUP(FT69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FT69,Lookups!$DH$3:$DU$53,13,0))-FV69*VLOOKUP(FT69,Lookups!$A$3:$O$93,15),FV69-FV69*VLOOKUP(FT69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FT70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,FT$2+2),0)","v":162936.33746365315},59,{"$f":"IF(VLOOKUP(FX70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FX70,Lookups!$DH$3:$DU$53,13)*FY$48,0)","v":0},{"$f":"IF((FX70<111),IF(FX70<71,FZ69+FY$48*VLOOKUP(FX69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FX69,Lookups!$DH$3:$DU$53,2)+IF(FX70<64,FY$48*VLOOKUP(FX69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FX69,Lookups!$DH$3:$DU$53,13,0))-FZ69*VLOOKUP(FX69,Lookups!$A$3:$O$93,15),FZ69-FZ69*VLOOKUP(FX69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FX70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,FX$2+2),0)","v":143524.64682903059},58,{"$f":"IF(VLOOKUP(GB70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GB70,Lookups!$DH$3:$DU$53,13)*GC$49,0)","v":0},{"$f":"IF((GB70<111),IF(GB70<71,GD69+GC$49*VLOOKUP(GB69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GB69,Lookups!$DH$3:$DU$53,2)+IF(GB70<64,GC$49*VLOOKUP(GB69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GB69,Lookups!$DH$3:$DU$53,13,0))-GD69*VLOOKUP(GB69,Lookups!$A$3:$O$93,15),GD69-GD69*VLOOKUP(GB69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GB70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,GB$2+2),0)","v":125007.5266384709},57,{"$f":"IF(VLOOKUP(GF70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GF70,Lookups!$DH$3:$DU$53,13)*GG$50,0)","v":0},{"$f":"IF((GF70<111),IF(GF70<71,GH69+GG$50*VLOOKUP(GF69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GF69,Lookups!$DH$3:$DU$53,2)+IF(GF70<64,GG$50*VLOOKUP(GF69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GF69,Lookups!$DH$3:$DU$53,13,0))-GH69*VLOOKUP(GF69,Lookups!$A$3:$O$93,15),GH69-GH69*VLOOKUP(GF69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GF70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,GF$2+2),0)","v":107345.47985373565},56,{"$f":"IF(VLOOKUP(GJ70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GJ70,Lookups!$DH$3:$DU$53,13)*GK$51,0)","v":0},{"$f":"IF((GJ70<111),IF(GJ70<71,GL69+GK$51*VLOOKUP(GJ69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GJ69,Lookups!$DH$3:$DU$53,2)+IF(GJ70<64,GK$51*VLOOKUP(GJ69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GJ69,Lookups!$DH$3:$DU$53,13,0))-GL69*VLOOKUP(GJ69,Lookups!$A$3:$O$93,15),GL69-GL69*VLOOKUP(GJ69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GJ70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,GJ$2+2),0)","v":95635.596689588099},55,{"$f":"IF(VLOOKUP(GN70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GN70,Lookups!$DH$3:$DU$53,13)*GO$52,0)","v":0},{"$f":"IF((GN70<111),IF(GN70<71,GP69+GO$52*VLOOKUP(GN69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GN69,Lookups!$DH$3:$DU$53,2)+IF(GN70<64,GO$52*VLOOKUP(GN69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GN69,Lookups!$DH$3:$DU$53,13,0))-GP69*VLOOKUP(GN69,Lookups!$A$3:$O$93,15),GP69-GP69*VLOOKUP(GN69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GN70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,GN$2+2),0)","v":84356.244388610517},54,{"$f":"IF(VLOOKUP(GR70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GR70,Lookups!$DH$3:$DU$53,13)*GS$53,0)","v":0},{"$f":"IF((GR70<111),IF(GR70<71,GT69+GS$53*VLOOKUP(GR69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GR69,Lookups!$DH$3:$DU$53,2)+IF(GR70<64,GS$53*VLOOKUP(GR69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GR69,Lookups!$DH$3:$DU$53,13,0))-GT69*VLOOKUP(GR69,Lookups!$A$3:$O$93,15),GT69-GT69*VLOOKUP(GR69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GR70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,GR$2+2),0)","v":73492.306017845331},53,{"$f":"IF(VLOOKUP(GV70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GV70,Lookups!$DH$3:$DU$53,13)*GW$54,0)","v":0},{"$f":"IF((GV70<111),IF(GV70<71,GX69+GW$54*VLOOKUP(GV69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GV69,Lookups!$DH$3:$DU$53,2)+IF(GV70<64,GW$54*VLOOKUP(GV69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GV69,Lookups!$DH$3:$DU$53,13,0))-GX69*VLOOKUP(GV69,Lookups!$A$3:$O$93,15),GX69-GX69*VLOOKUP(GV69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GV70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,GV$2+2),0)","v":63029.206797642713},52,{"$f":"IF(VLOOKUP(GZ70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GZ70,Lookups!$DH$3:$DU$53,13)*HA$55,0)","v":0},{"$f":"IF((GZ70<111),IF(GZ70<71,HB69+HA$55*VLOOKUP(GZ69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GZ69,Lookups!$DH$3:$DU$53,2)+IF(GZ70<64,HA$55*VLOOKUP(GZ69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GZ69,Lookups!$DH$3:$DU$53,13,0))-HB69*VLOOKUP(GZ69,Lookups!$A$3:$O$93,15),HB69-HB69*VLOOKUP(GZ69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GZ70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,GZ$2+2),0)","v":52952.894206489553},51,{"$f":"IF(VLOOKUP(HD70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HD70,Lookups!$DH$3:$DU$53,13)*HE$56,0)","v":0},{"$f":"IF((HD70<111),IF(HD70<71,HF69+HE$56*VLOOKUP(HD69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HD69,Lookups!$DH$3:$DU$53,2)+IF(HD70<64,HE$56*VLOOKUP(HD69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HD69,Lookups!$DH$3:$DU$53,13,0))-HF69*VLOOKUP(HD69,Lookups!$A$3:$O$93,15),HF69-HF69*VLOOKUP(HD69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HD70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,HD$2+2),0)","v":54550.45045829958},50,{"$f":"IF(VLOOKUP(HH70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HH70,Lookups!$DH$3:$DU$53,13)*HI$57,0)","v":0},{"$f":"IF((HH70<111),IF(HH70<71,HJ69+HI$58*VLOOKUP(HH69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HH69,Lookups!$DH$3:$DU$53,2)+IF(HH70<64,HI$58*VLOOKUP(HH69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HH69,Lookups!$DH$3:$DU$53,13,0))-HJ69*VLOOKUP(HH69,Lookups!$A$3:$O$93,15),HJ69-HJ69*VLOOKUP(HH69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HH70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,HH$2+2),0)","v":56143.081778504391},49,{"$f":"IF(VLOOKUP(HL70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HL70,Lookups!$DH$3:$DU$53,13)*HM$58,0)","v":0},{"$f":"IF((HL70<111),IF(HL70<71,HN69+HM$58*VLOOKUP(HL69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HL69,Lookups!$DH$3:$DU$53,2)+IF(HL70<64,HM$58*VLOOKUP(HL69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HL69,Lookups!$DH$3:$DU$53,13,0))-HN69*VLOOKUP(HL69,Lookups!$A$3:$O$93,15),HN69-HN69*VLOOKUP(HL69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HL70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,HL$2+2),0)","v":57730.821946511351},48,{"$f":"IF(VLOOKUP(HP70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HP70,Lookups!$DH$3:$DU$53,13)*HQ$59,0)","v":0},{"$f":"IF((HP70<111),IF(HP70<71,HR69+HQ$59*VLOOKUP(HP69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HP69,Lookups!$DH$3:$DU$53,2)+IF(HP70<64,HQ$59*VLOOKUP(HP69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HP69,Lookups!$DH$3:$DU$53,13,0))-HR69*VLOOKUP(HP69,Lookups!$A$3:$O$93,15),HR69-HR69*VLOOKUP(HP69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HP70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,HP$2+2),0)","v":59313.704603814753},47,{"$f":"IF(VLOOKUP(HT70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HT70,Lookups!$DH$3:$DU$53,13)*HU$60,0)","v":0},{"$f":"IF((HT70<111),IF(HT70<71,HV69+HU$60*VLOOKUP(HT69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HT69,Lookups!$DH$3:$DU$53,2)+IF(HT70<64,HU$60*VLOOKUP(HT69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HT69,Lookups!$DH$3:$DU$53,13,0))-HV69*VLOOKUP(HT69,Lookups!$A$3:$O$93,15),HV69-HV69*VLOOKUP(HT69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HT70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,HT$2+2),0)","v":60834.480316560388},46,{"$f":"IF(VLOOKUP(HX70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HX70,Lookups!$DH$3:$DU$53,13)*HY$61,0)","v":0},{"$f":"IF((HX70<111),IF(HX70<71,HZ69+HY$61*VLOOKUP(HX69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HX69,Lookups!$DH$3:$DU$53,2)+IF(HX70<64,HY$61*VLOOKUP(HX69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HX69,Lookups!$DH$3:$DU$53,13,0))-HZ69*VLOOKUP(HX69,Lookups!$A$3:$O$93,15),HZ69-HZ69*VLOOKUP(HX69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HX70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,HX$2+2),0)","v":66980.265191589802},45,{"$f":"IF(VLOOKUP(IB70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IB70,Lookups!$DH$3:$DU$53,13)*IC$62,0)","v":0},{"$f":"IF((IB70<111),IF(IB70<71,ID69+IC$62*VLOOKUP(IB69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IB69,Lookups!$DH$3:$DU$53,2)+IF(IB70<64,IC$62*VLOOKUP(IB69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IB69,Lookups!$DH$3:$DU$53,13,0))-ID69*VLOOKUP(IB69,Lookups!$A$3:$O$93,15),ID69-ID69*VLOOKUP(IB69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IB70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,IB$2+2),0)","v":73190.954944284706},44,{"$f":"IF(VLOOKUP(IF70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IF70,Lookups!$DH$3:$DU$53,13)*IG$63,0)","v":0},{"$f":"IF((IF70<111),IF(IF70<71,IH69+IG$63*VLOOKUP(IF69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IF69,Lookups!$DH$3:$DU$53,2)+IF(IF70<64,IG$63*VLOOKUP(IF69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IF69,Lookups!$DH$3:$DU$53,13,0))-IH69*VLOOKUP(IF69,Lookups!$A$3:$O$93,15),IH69-IH69*VLOOKUP(IF69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IF70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,IF$2+2),0)","v":79467.993617446176},43,{"$f":"IF(VLOOKUP(IJ70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IJ70,Lookups!$DH$3:$DU$53,13)*IK$64,0)","v":0},{"$f":"IF((IJ70<111),IF(IJ70<71,IL69+IK$64*VLOOKUP(IJ69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IJ69,Lookups!$DH$3:$DU$53,2)+IF(IJ70<64,IK$64*VLOOKUP(IJ69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IJ69,Lookups!$DH$3:$DU$53,13,0))-IL69*VLOOKUP(IJ69,Lookups!$A$3:$O$93,15),IL69-IL69*VLOOKUP(IJ69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IJ70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,IJ$2+2),0)","v":85651.701286654934},42,{"$f":"IF(VLOOKUP(IN70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IN70,Lookups!$DH$3:$DU$53,13)*IO$65,0)","v":0},{"$f":"IF((IN70<111),IF(IN70<71,IP69+IO$65*VLOOKUP(IN69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IN69,Lookups!$DH$3:$DU$53,2)+IF(IN70<64,IO$65*VLOOKUP(IN69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IN69,Lookups!$DH$3:$DU$53,13,0))-IP69*VLOOKUP(IN69,Lookups!$A$3:$O$93,15),IP69-IP69*VLOOKUP(IN69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IN70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,IN$2+2),0)","v":91708.738752912453},41,{"$f":"IF(VLOOKUP(IR70,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IR70,Lookups!$DH$3:$DU$53,13)*IS$66,0)","v":0},{"$f":"IF((IR70<111),IF(IR70<71,IT69+IS$66*VLOOKUP(IR69,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IR69,Lookups!$DH$3:$DU$53,2)+IF(IR70<64,IS$66*VLOOKUP(IR69,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IR69,Lookups!$DH$3:$DU$53,13,0))-IT69*VLOOKUP(IR69,Lookups!$A$3:$O$93,15),IT69-IT69*VLOOKUP(IR69,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IR70<111,VLOOKUP($C70,Lookups!$T$3:$DG$93,IR$2+2),0)","v":87777.244105888167},0]
[{"$f":"SUM(E71,I71,M71,Q71,U71,Y71,AC71,AG71,AK71,AO71,AS71,AW71,BA71,BE71,BI71,BM71,BQ71,BU71,BY71,CC71,CG71,CK71,CO71,CS71,CW71,DA71,DE71,DI71,DM71,DQ71)+SUM(DU71,DY71,EC71,EG71,EK71,EO71,ES71,EW71,FA71,FE71)+'Amort-Proj'!Q71+SUM(FI71,FM71,FQ71,FU71,FY71,GC71,GG71,GK71,GO71,GS71,GW71,HA71,HE71,HI71)+SUM(HM71,HQ71,HU71,HY71,IC71,IG71,IK71,IO71,IS71)","v":0},{"$error":"#DIV/0!"},2083,104,{"$f":"IF(VLOOKUP(D71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D71,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D71<111),IF(D71<71,F70+E$4*VLOOKUP(D70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D70,Lookups!$DH$3:$DU$53,2)+IF(D71<64,E$4*VLOOKUP(D70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D70,Lookups!$DH$3:$DU$53,13,0))-F70*VLOOKUP(D70,Lookups!$A$3:$O$93,15),F70-F70*VLOOKUP(D70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,D$2+2),0)","v":131105.47908649428},{"$f":"1+H70","v":103},{"$f":"IF(VLOOKUP(H71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H71,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H71<111),IF(H71<71,J70+I$5*VLOOKUP(H70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H70,Lookups!$DH$3:$DU$53,2)+IF(H71<64,I$5*VLOOKUP(H70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H70,Lookups!$DH$3:$DU$53,13,0))-J70*VLOOKUP(H70,Lookups!$A$3:$O$93,15),J70-J70*VLOOKUP(H70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,H$2+2),0)","v":135089.69117649208},102,{"$f":"IF(VLOOKUP(L71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L71,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L71<111),IF(L71<71,N70+M$6*VLOOKUP(L70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L70,Lookups!$DH$3:$DU$53,2)+IF(L71<64,M$6*VLOOKUP(L70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L70,Lookups!$DH$3:$DU$53,13,0))-N70*VLOOKUP(L70,Lookups!$A$3:$O$93,15),N70-N70*VLOOKUP(L70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,L$2+2),0)","v":139194.98093684117},101,{"$f":"IF(VLOOKUP(P71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P71,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P71<111),IF(P71<71,R70+Q$7*VLOOKUP(P70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P70,Lookups!$DH$3:$DU$53,2)+IF(P71<64,Q$7*VLOOKUP(P70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P70,Lookups!$DH$3:$DU$53,13,0))-R70*VLOOKUP(P70,Lookups!$A$3:$O$93,15),R70-R70*VLOOKUP(P70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,P$2+2),0)","v":139327.04448611705},100,{"$f":"IF(VLOOKUP(T71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T71,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T71<111),IF(T71<71,V70+U$8*VLOOKUP(T70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T70,Lookups!$DH$3:$DU$53,2)+IF(T71<64,U$8*VLOOKUP(T70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T70,Lookups!$DH$3:$DU$53,13,0))-V70*VLOOKUP(T70,Lookups!$A$3:$O$93,15),V70-V70*VLOOKUP(T70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,T$2+2),0)","v":139459.23333287795},99,{"$f":"IF(VLOOKUP(X71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X71,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X71<111),IF(X71<71,Z70+Y$9*VLOOKUP(X70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X70,Lookups!$DH$3:$DU$53,2)+IF(X71<64,Y$9*VLOOKUP(X70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X70,Lookups!$DH$3:$DU$53,13,0))-Z70*VLOOKUP(X70,Lookups!$A$3:$O$93,15),Z70-Z70*VLOOKUP(X70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,X$2+2),0)","v":139459.23333287786},98,{"$f":"IF(VLOOKUP(AB71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB71,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB71<111),IF(AB71<71,AD70+AC$10*VLOOKUP(AB70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB70,Lookups!$DH$3:$DU$53,2)+IF(AB71<64,AC$10*VLOOKUP(AB70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB70,Lookups!$DH$3:$DU$53,13,0))-AD70*VLOOKUP(AB70,Lookups!$A$3:$O$93,15),AD70-AD70*VLOOKUP(AB70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,AB$2+2),0)","v":139591.42217963882},97,{"$f":"IF(VLOOKUP(AF71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF71,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF71<111),IF(AF71<71,AH70+AG$11*VLOOKUP(AF70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF70,Lookups!$DH$3:$DU$53,2)+IF(AF71<64,AG$11*VLOOKUP(AF70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF70,Lookups!$DH$3:$DU$53,13,0))-AH70*VLOOKUP(AF70,Lookups!$A$3:$O$93,15),AH70-AH70*VLOOKUP(AF70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,AF$2+2),0)","v":139723.73632388483},96,{"$f":"IF(VLOOKUP(AJ71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ71,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ71<111),IF(AJ71<71,AL70+AK$12*VLOOKUP(AJ70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ70,Lookups!$DH$3:$DU$53,2)+IF(AJ71<64,AK$12*VLOOKUP(AJ70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ70,Lookups!$DH$3:$DU$53,13,0))-AL70*VLOOKUP(AJ70,Lookups!$A$3:$O$93,15),AL70-AL70*VLOOKUP(AJ70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":139988.61544487785},95,{"$f":"IF(VLOOKUP(AN71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN71,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN71<111),IF(AN71<71,AP70+AO$13*VLOOKUP(AN70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN70,Lookups!$DH$3:$DU$53,2)+IF(AN71<64,AO$13*VLOOKUP(AN70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN70,Lookups!$DH$3:$DU$53,13,0))-AP70*VLOOKUP(AN70,Lookups!$A$3:$O$93,15),AP70-AP70*VLOOKUP(AN70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,AN$2+2),0)","v":140253.99670638473},94,{"$f":"IF(VLOOKUP(AR71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR71,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR71<111),IF(AR71<71,AT70+AS$14*VLOOKUP(AR70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR70,Lookups!$DH$3:$DU$53,2)+IF(AR71<64,AS$14*VLOOKUP(AR70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR70,Lookups!$DH$3:$DU$53,13,0))-AT70*VLOOKUP(AR70,Lookups!$A$3:$O$93,15),AT70-AT70*VLOOKUP(AR70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,AR$2+2),0)","v":140519.88106033034},93,{"$f":"IF(VLOOKUP(AV71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV71,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV71<111),IF(AV71<71,AX70+AW$15*VLOOKUP(AV70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV70,Lookups!$DH$3:$DU$53,2)+IF(AV71<64,AW$15*VLOOKUP(AV70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV70,Lookups!$DH$3:$DU$53,13,0))-AX70*VLOOKUP(AV70,Lookups!$A$3:$O$93,15),AX70-AX70*VLOOKUP(AV70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,AV$2+2),0)","v":140786.26946044463},92,{"$f":"IF(VLOOKUP(AZ71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ71,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ71<111),IF(AZ71<71,BB70+BA$16*VLOOKUP(AZ70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ70,Lookups!$DH$3:$DU$53,2)+IF(AZ71<64,BA$16*VLOOKUP(AZ70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ70,Lookups!$DH$3:$DU$53,13,0))-BB70*VLOOKUP(AZ70,Lookups!$A$3:$O$93,15),BB70-BB70*VLOOKUP(AZ70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":141053.16286226528},91,{"$f":"IF(VLOOKUP(BD71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD71,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD71<111),IF(BD71<71,BF70+BE$17*VLOOKUP(BD70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD70,Lookups!$DH$3:$DU$53,2)+IF(BD71<64,BE$17*VLOOKUP(BD70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD70,Lookups!$DH$3:$DU$53,13,0))-BF70*VLOOKUP(BD70,Lookups!$A$3:$O$93,15),BF70-BF70*VLOOKUP(BD70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,BD$2+2),0)","v":141186.73593315756},90,{"$f":"IF(VLOOKUP(BH71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH71,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH71<111),IF(BH71<71,BJ70+BI$18*VLOOKUP(BH70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH70,Lookups!$DH$3:$DU$53,2)+IF(BH71<64,BI$18*VLOOKUP(BH70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH70,Lookups!$DH$3:$DU$53,13,0))-BJ70*VLOOKUP(BH70,Lookups!$A$3:$O$93,15),BJ70-BJ70*VLOOKUP(BH70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,BH$2+2),0)","v":141320.43549370021},89,{"$f":"IF(VLOOKUP(BL71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL71,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL71<111),IF(BL71<71,BN70+BM$19*VLOOKUP(BL70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL70,Lookups!$DH$3:$DU$53,2)+IF(BL71<64,BM$19*VLOOKUP(BL70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL70,Lookups!$DH$3:$DU$53,13,0))-BN70*VLOOKUP(BL70,Lookups!$A$3:$O$93,15),BN70-BN70*VLOOKUP(BL70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,BL$2+2),0)","v":141454.26166367522},88,{"$f":"IF(VLOOKUP(BP71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP71,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP71<111),IF(BP71<71,BR70+BQ$20*VLOOKUP(BP70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP70,Lookups!$DH$3:$DU$53,2)+IF(BP71<64,BQ$20*VLOOKUP(BP70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP70,Lookups!$DH$3:$DU$53,13,0))-BR70*VLOOKUP(BP70,Lookups!$A$3:$O$93,15),BR70-BR70*VLOOKUP(BP70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,BP$2+2),0)","v":140259.81608756329},87,{"$f":"IF(VLOOKUP(BT71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT71,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT71<111),IF(BT71<71,BV70+BU$21*VLOOKUP(BT70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT70,Lookups!$DH$3:$DU$53,2)+IF(BT71<64,BU$21*VLOOKUP(BT70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT70,Lookups!$DH$3:$DU$53,13,0))-BV70*VLOOKUP(BT70,Lookups!$A$3:$O$93,15),BV70-BV70*VLOOKUP(BT70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,BT$2+2),0)","v":139070.11577318885},86,{"$f":"IF(VLOOKUP(BX71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX71,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX71<111),IF(BX71<71,BZ70+BY$22*VLOOKUP(BX70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX70,Lookups!$DH$3:$DU$53,2)+IF(BX71<64,BY$22*VLOOKUP(BX70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX70,Lookups!$DH$3:$DU$53,13,0))-BZ70*VLOOKUP(BX70,Lookups!$A$3:$O$93,15),BZ70-BZ70*VLOOKUP(BX70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,BX$2+2),0)","v":137885.13733720448},85,{"$f":"IF(VLOOKUP(CB71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB71,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB71<111),IF(CB71<71,CD70+CC$23*VLOOKUP(CB70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB70,Lookups!$DH$3:$DU$53,2)+IF(CB71<64,CC$23*VLOOKUP(CB70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB70,Lookups!$DH$3:$DU$53,13,0))-CD70*VLOOKUP(CB70,Lookups!$A$3:$O$93,15),CD70-CD70*VLOOKUP(CB70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,CB$2+2),0)","v":136704.85751279749},84,{"$f":"IF(VLOOKUP(CF71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF71,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF71<111),IF(CF71<71,CH70+CG$24*VLOOKUP(CF70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF70,Lookups!$DH$3:$DU$53,2)+IF(CF71<64,CG$24*VLOOKUP(CF70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF70,Lookups!$DH$3:$DU$53,13,0))-CH70*VLOOKUP(CF70,Lookups!$A$3:$O$93,15),CH70-CH70*VLOOKUP(CF70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,CF$2+2),0)","v":135529.25314909022},83,{"$f":"IF(VLOOKUP(CJ71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ71,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ71<111),IF(CJ71<71,CL70+CK$25*VLOOKUP(CJ70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ70,Lookups!$DH$3:$DU$53,2)+IF(CJ71<64,CK$25*VLOOKUP(CJ70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ70,Lookups!$DH$3:$DU$53,13,0))-CL70*VLOOKUP(CJ70,Lookups!$A$3:$O$93,15),CL70-CL70*VLOOKUP(CJ70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":134358.30121054329},82,{"$f":"IF(VLOOKUP(CN71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN71,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN71<111),IF(CN71<71,CP70+CO$26*VLOOKUP(CN70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN70,Lookups!$DH$3:$DU$53,2)+IF(CN71<64,CO$26*VLOOKUP(CN70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN70,Lookups!$DH$3:$DU$53,13,0))-CP70*VLOOKUP(CN70,Lookups!$A$3:$O$93,15),CP70-CP70*VLOOKUP(CN70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,CN$2+2),0)","v":133191.97877636112},81,{"$f":"IF(VLOOKUP(CR71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR71,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR71<111),IF(CR71<71,CT70+CS$27*VLOOKUP(CR70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR70,Lookups!$DH$3:$DU$53,2)+IF(CR71<64,CS$27*VLOOKUP(CR70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR70,Lookups!$DH$3:$DU$53,13,0))-CT70*VLOOKUP(CR70,Lookups!$A$3:$O$93,15),CT70-CT70*VLOOKUP(CR70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,CR$2+2),0)","v":130401.28610254756},80,{"$f":"IF(VLOOKUP(CV71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV71,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV71<111),IF(CV71<71,CX70+CW$28*VLOOKUP(CV70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV70,Lookups!$DH$3:$DU$53,2)+IF(CV71<64,CW$28*VLOOKUP(CV70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV70,Lookups!$DH$3:$DU$53,13,0))-CX70*VLOOKUP(CV70,Lookups!$A$3:$O$93,15),CX70-CX70*VLOOKUP(CV70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,CV$2+2),0)","v":127638.92150536519},79,{"$f":"IF(VLOOKUP(CZ71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ71,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ71<111),IF(CZ71<71,DB70+DA$29*VLOOKUP(CZ70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ70,Lookups!$DH$3:$DU$53,2)+IF(CZ71<64,DA$29*VLOOKUP(CZ70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ70,Lookups!$DH$3:$DU$53,13,0))-DB70*VLOOKUP(CZ70,Lookups!$A$3:$O$93,15),DB70-DB70*VLOOKUP(CZ70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":124904.57932695192},78,{"$f":"IF(VLOOKUP(DD71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD71,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD71<111),IF(DD71<71,DF70+DE$30*VLOOKUP(DD70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD70,Lookups!$DH$3:$DU$53,2)+IF(DD71<64,DE$30*VLOOKUP(DD70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD70,Lookups!$DH$3:$DU$53,13,0))-DF70*VLOOKUP(DD70,Lookups!$A$3:$O$93,15),DF70-DF70*VLOOKUP(DD70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,DD$2+2),0)","v":122197.95722652791},77,{"$f":"IF(VLOOKUP(DH71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH71,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH71<111),IF(DH71<71,DJ70+DI$31*VLOOKUP(DH70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH70,Lookups!$DH$3:$DU$53,2)+IF(DH71<64,DI$31*VLOOKUP(DH70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH70,Lookups!$DH$3:$DU$53,13,0))-DJ70*VLOOKUP(DH70,Lookups!$A$3:$O$93,15),DJ70-DJ70*VLOOKUP(DH70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,DH$2+2),0)","v":119518.75614403853},76,{"$f":"IF(VLOOKUP(DL71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL71,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL71<111),IF(DL71<71,DN70+DM$32*VLOOKUP(DL70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL70,Lookups!$DH$3:$DU$53,2)+IF(DL71<64,DM$32*VLOOKUP(DL70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL70,Lookups!$DH$3:$DU$53,13,0))-DN70*VLOOKUP(DL70,Lookups!$A$3:$O$93,15),DN70-DN70*VLOOKUP(DL70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,DL$2+2),0)","v":115023.20196620042},75,{"$f":"IF(VLOOKUP(DP71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP71,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP71<111),IF(DP71<71,DR70+DQ$33*VLOOKUP(DP70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP70,Lookups!$DH$3:$DU$53,2)+IF(DP71<64,DQ$33*VLOOKUP(DP70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP70,Lookups!$DH$3:$DU$53,13,0))-DR70*VLOOKUP(DP70,Lookups!$A$3:$O$93,15),DR70-DR70*VLOOKUP(DP70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,DP$2+2),0)","v":110607.85771576111},74,{"$f":"IF(VLOOKUP(DT71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT71,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT71<111),IF(DT71<71,DV70+DU$34*VLOOKUP(DT70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT70,Lookups!$DH$3:$DU$53,2)+IF(DT71<64,DU$34*VLOOKUP(DT70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT70,Lookups!$DH$3:$DU$53,13,0))-DV70*VLOOKUP(DT70,Lookups!$A$3:$O$93,15),DV70-DV70*VLOOKUP(DT70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,DT$2+2),0)","v":106170.69397888023},73,{"$f":"IF(VLOOKUP(DX71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX71,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX71<111),IF(DX71<71,DZ70+DY$35*VLOOKUP(DX70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX70,Lookups!$DH$3:$DU$53,2)+IF(DX71<64,DY$35*VLOOKUP(DX70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX70,Lookups!$DH$3:$DU$53,13,0))-DZ70*VLOOKUP(DX70,Lookups!$A$3:$O$93,15),DZ70-DZ70*VLOOKUP(DX70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,DX$2+2),0)","v":101818.9407340163},72,{"$f":"IF(VLOOKUP(EB71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB71,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB71<111),IF(EB71<71,ED70+EC$36*VLOOKUP(EB70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB70,Lookups!$DH$3:$DU$53,2)+IF(EB71<64,EC$36*VLOOKUP(EB70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB70,Lookups!$DH$3:$DU$53,13,0))-ED70*VLOOKUP(EB70,Lookups!$A$3:$O$93,15),ED70-ED70*VLOOKUP(EB70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,EB$2+2),0)","v":97550.937706349519},71,{"$f":"IF(VLOOKUP(EF71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF71,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF71<111),IF(EF71<71,EH70+EG$37*VLOOKUP(EF70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF70,Lookups!$DH$3:$DU$53,2)+IF(EF71<64,EG$37*VLOOKUP(EF70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF70,Lookups!$DH$3:$DU$53,13,0))-EH70*VLOOKUP(EF70,Lookups!$A$3:$O$93,15),EH70-EH70*VLOOKUP(EF70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,EF$2+2),0)","v":92114.074454123533},70,{"$f":"IF(VLOOKUP(EJ71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ71,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ71<111),IF(EJ71<71,EL70+EK$38*VLOOKUP(EJ70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ70,Lookups!$DH$3:$DU$53,2)+IF(EJ71<64,EK$38*VLOOKUP(EJ70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ70,Lookups!$DH$3:$DU$53,13,0))-EL70*VLOOKUP(EJ70,Lookups!$A$3:$O$93,15),EL70-EL70*VLOOKUP(EJ70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":86812.297856224672},69,{"$f":"IF(VLOOKUP(EN71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN71,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN71<111),IF(EN71<71,EP70+EO$39*VLOOKUP(EN70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN70,Lookups!$DH$3:$DU$53,2)+IF(EN71<64,EO$39*VLOOKUP(EN70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN70,Lookups!$DH$3:$DU$53,13,0))-EP70*VLOOKUP(EN70,Lookups!$A$3:$O$93,15),EP70-EP70*VLOOKUP(EN70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,EN$2+2),0)","v":81642.236513640848},68,{"$f":"IF(VLOOKUP(ER71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER71,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER71<111),IF(ER71<71,ET70+ES$40*VLOOKUP(ER70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER70,Lookups!$DH$3:$DU$53,2)+IF(ER71<64,ES$40*VLOOKUP(ER70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER70,Lookups!$DH$3:$DU$53,13,0))-ET70*VLOOKUP(ER70,Lookups!$A$3:$O$93,15),ET70-ET70*VLOOKUP(ER70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,ER$2+2),0)","v":76600.60353510268},67,{"$f":"IF(VLOOKUP(EV71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV71,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV71<111),IF(EV71<71,EX70+EW$41*VLOOKUP(EV70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV70,Lookups!$DH$3:$DU$53,2)+IF(EV71<64,EW$41*VLOOKUP(EV70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV70,Lookups!$DH$3:$DU$53,13,0))-EX70*VLOOKUP(EV70,Lookups!$A$3:$O$93,15),EX70-EX70*VLOOKUP(EV70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,EV$2+2),0)","v":71616.439972807479},66,{"$f":"IF(VLOOKUP(EZ71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ71,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ71<111),IF(EZ71<71,FB70+FA$42*VLOOKUP(EZ70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ70,Lookups!$DH$3:$DU$53,2)+IF(EZ71<64,FA$42*VLOOKUP(EZ70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ70,Lookups!$DH$3:$DU$53,13,0))-FB70*VLOOKUP(EZ70,Lookups!$A$3:$O$93,15),FB70-FB70*VLOOKUP(EZ70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":66763.498784064883},65,{"$f":"IF(VLOOKUP(FD71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD71,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD71<111),IF(FD71<71,FF70+FE$43*VLOOKUP(FD70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD70,Lookups!$DH$3:$DU$53,2)+IF(FD71<64,FE$43*VLOOKUP(FD70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD70,Lookups!$DH$3:$DU$53,13,0))-FF70*VLOOKUP(FD70,Lookups!$A$3:$O$93,15),FF70-FF70*VLOOKUP(FD70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,FD$2+2),0)","v":62038.383887100797},64,{"$f":"IF(VLOOKUP(FH71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH71,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH71<111),IF(FH71<71,FJ70+FI$44*VLOOKUP(FH70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH70,Lookups!$DH$3:$DU$53,2)+IF(FH71<64,FI$44*VLOOKUP(FH70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH70,Lookups!$DH$3:$DU$53,13,0))-FJ70*VLOOKUP(FH70,Lookups!$A$3:$O$93,15),FJ70-FJ70*VLOOKUP(FH70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,FH$2+2),0)","v":287801.83177937509},63,{"$f":"IF(VLOOKUP(FL71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FL71,Lookups!$DH$3:$DU$53,13)*FM$45,0)","v":0},{"$f":"IF((FL71<111),IF(FL71<71,FN70+FM$45*VLOOKUP(FL70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FL70,Lookups!$DH$3:$DU$53,2)+IF(FL71<64,FM$45*VLOOKUP(FL70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FL70,Lookups!$DH$3:$DU$53,13,0))-FN70*VLOOKUP(FL70,Lookups!$A$3:$O$93,15),FN70-FN70*VLOOKUP(FL70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FL71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,FL$2+2),0)","v":250990.51529951047},62,{"$f":"IF(VLOOKUP(FP71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FP71,Lookups!$DH$3:$DU$53,13)*FQ$46,0)","v":0},{"$f":"IF((FP71<111),IF(FP71<71,FR70+FQ$46*VLOOKUP(FP70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FP70,Lookups!$DH$3:$DU$53,2)+IF(FP71<64,FQ$46*VLOOKUP(FP70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FP70,Lookups!$DH$3:$DU$53,13,0))-FR70*VLOOKUP(FP70,Lookups!$A$3:$O$93,15),FR70-FR70*VLOOKUP(FP70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FP71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,FP$2+2),0)","v":216273.45520614696},61,{"$f":"IF(VLOOKUP(FT71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FT71,Lookups!$DH$3:$DU$53,13)*FU$47,0)","v":0},{"$f":"IF((FT71<111),IF(FT71<71,FV70+FU$47*VLOOKUP(FT70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FT70,Lookups!$DH$3:$DU$53,2)+IF(FT71<64,FU$47*VLOOKUP(FT70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FT70,Lookups!$DH$3:$DU$53,13,0))-FV70*VLOOKUP(FT70,Lookups!$A$3:$O$93,15),FV70-FV70*VLOOKUP(FT70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FT71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,FT$2+2),0)","v":193731.10824449983},60,{"$f":"IF(VLOOKUP(FX71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FX71,Lookups!$DH$3:$DU$53,13)*FY$48,0)","v":0},{"$f":"IF((FX71<111),IF(FX71<71,FZ70+FY$48*VLOOKUP(FX70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FX70,Lookups!$DH$3:$DU$53,2)+IF(FX71<64,FY$48*VLOOKUP(FX70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FX70,Lookups!$DH$3:$DU$53,13,0))-FZ70*VLOOKUP(FX70,Lookups!$A$3:$O$93,15),FZ70-FZ70*VLOOKUP(FX70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FX71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,FX$2+2),0)","v":172223.70869908138},59,{"$f":"IF(VLOOKUP(GB71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GB71,Lookups!$DH$3:$DU$53,13)*GC$49,0)","v":0},{"$f":"IF((GB71<111),IF(GB71<71,GD70+GC$49*VLOOKUP(GB70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GB70,Lookups!$DH$3:$DU$53,2)+IF(GB71<64,GC$49*VLOOKUP(GB70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GB70,Lookups!$DH$3:$DU$53,13,0))-GD70*VLOOKUP(GB70,Lookups!$A$3:$O$93,15),GD70-GD70*VLOOKUP(GB70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GB71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,GB$2+2),0)","v":151705.55169828533},58,{"$f":"IF(VLOOKUP(GF71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GF71,Lookups!$DH$3:$DU$53,13)*GG$50,0)","v":0},{"$f":"IF((GF71<111),IF(GF71<71,GH70+GG$50*VLOOKUP(GF70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GF70,Lookups!$DH$3:$DU$53,2)+IF(GF71<64,GG$50*VLOOKUP(GF70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GF70,Lookups!$DH$3:$DU$53,13,0))-GH70*VLOOKUP(GF70,Lookups!$A$3:$O$93,15),GH70-GH70*VLOOKUP(GF70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GF71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,GF$2+2),0)","v":132132.95565686372},57,{"$f":"IF(VLOOKUP(GJ71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GJ71,Lookups!$DH$3:$DU$53,13)*GK$51,0)","v":0},{"$f":"IF((GJ71<111),IF(GJ71<71,GL70+GK$51*VLOOKUP(GJ70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GJ70,Lookups!$DH$3:$DU$53,2)+IF(GJ71<64,GK$51*VLOOKUP(GJ70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GJ70,Lookups!$DH$3:$DU$53,13,0))-GL70*VLOOKUP(GJ70,Lookups!$A$3:$O$93,15),GL70-GL70*VLOOKUP(GJ70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GJ71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,GJ$2+2),0)","v":113464.17220539859},56,{"$f":"IF(VLOOKUP(GN71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GN71,Lookups!$DH$3:$DU$53,13)*GO$52,0)","v":0},{"$f":"IF((GN71<111),IF(GN71<71,GP70+GO$52*VLOOKUP(GN70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GN70,Lookups!$DH$3:$DU$53,2)+IF(GN71<64,GO$52*VLOOKUP(GN70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GN70,Lookups!$DH$3:$DU$53,13,0))-GP70*VLOOKUP(GN70,Lookups!$A$3:$O$93,15),GP70-GP70*VLOOKUP(GN70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GN71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,GN$2+2),0)","v":101086.82570089461},55,{"$f":"IF(VLOOKUP(GR71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GR71,Lookups!$DH$3:$DU$53,13)*GS$53,0)","v":0},{"$f":"IF((GR71<111),IF(GR71<71,GT70+GS$53*VLOOKUP(GR70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GR70,Lookups!$DH$3:$DU$53,2)+IF(GR71<64,GS$53*VLOOKUP(GR70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GR70,Lookups!$DH$3:$DU$53,13,0))-GT70*VLOOKUP(GR70,Lookups!$A$3:$O$93,15),GT70-GT70*VLOOKUP(GR70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GR71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,GR$2+2),0)","v":89164.550318761307},54,{"$f":"IF(VLOOKUP(GV71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GV71,Lookups!$DH$3:$DU$53,13)*GW$54,0)","v":0},{"$f":"IF((GV71<111),IF(GV71<71,GX70+GW$54*VLOOKUP(GV70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GV70,Lookups!$DH$3:$DU$53,2)+IF(GV71<64,GW$54*VLOOKUP(GV70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GV70,Lookups!$DH$3:$DU$53,13,0))-GX70*VLOOKUP(GV70,Lookups!$A$3:$O$93,15),GX70-GX70*VLOOKUP(GV70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GV71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,GV$2+2),0)","v":77681.367460862515},53,{"$f":"IF(VLOOKUP(GZ71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GZ71,Lookups!$DH$3:$DU$53,13)*HA$55,0)","v":0},{"$f":"IF((GZ71<111),IF(GZ71<71,HB70+HA$55*VLOOKUP(GZ70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GZ70,Lookups!$DH$3:$DU$53,2)+IF(GZ71<64,HA$55*VLOOKUP(GZ70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GZ70,Lookups!$DH$3:$DU$53,13,0))-HB70*VLOOKUP(GZ70,Lookups!$A$3:$O$93,15),HB70-HB70*VLOOKUP(GZ70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GZ71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,GZ$2+2),0)","v":66621.87158510834},52,{"$f":"IF(VLOOKUP(HD71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HD71,Lookups!$DH$3:$DU$53,13)*HE$56,0)","v":0},{"$f":"IF((HD71<111),IF(HD71<71,HF70+HE$56*VLOOKUP(HD70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HD70,Lookups!$DH$3:$DU$53,2)+IF(HD71<64,HE$56*VLOOKUP(HD70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HD70,Lookups!$DH$3:$DU$53,13,0))-HF70*VLOOKUP(HD70,Lookups!$A$3:$O$93,15),HF70-HF70*VLOOKUP(HD70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HD71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,HD$2+2),0)","v":55971.209176259457},51,{"$f":"IF(VLOOKUP(HH71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HH71,Lookups!$DH$3:$DU$53,13)*HI$57,0)","v":0},{"$f":"IF((HH71<111),IF(HH71<71,HJ70+HI$58*VLOOKUP(HH70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HH70,Lookups!$DH$3:$DU$53,2)+IF(HH71<64,HI$58*VLOOKUP(HH70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HH70,Lookups!$DH$3:$DU$53,13,0))-HJ70*VLOOKUP(HH70,Lookups!$A$3:$O$93,15),HJ70-HJ70*VLOOKUP(HH70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HH71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,HH$2+2),0)","v":57659.826134422656},50,{"$f":"IF(VLOOKUP(HL71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HL71,Lookups!$DH$3:$DU$53,13)*HM$58,0)","v":0},{"$f":"IF((HL71<111),IF(HL71<71,HN70+HM$58*VLOOKUP(HL70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HL70,Lookups!$DH$3:$DU$53,2)+IF(HL71<64,HM$58*VLOOKUP(HL70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HL70,Lookups!$DH$3:$DU$53,13,0))-HN70*VLOOKUP(HL70,Lookups!$A$3:$O$93,15),HN70-HN70*VLOOKUP(HL70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HL71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,HL$2+2),0)","v":59343.237439879136},49,{"$f":"IF(VLOOKUP(HP71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HP71,Lookups!$DH$3:$DU$53,13)*HQ$59,0)","v":0},{"$f":"IF((HP71<111),IF(HP71<71,HR70+HQ$59*VLOOKUP(HP70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HP70,Lookups!$DH$3:$DU$53,2)+IF(HP71<64,HQ$59*VLOOKUP(HP70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HP70,Lookups!$DH$3:$DU$53,13,0))-HR70*VLOOKUP(HP70,Lookups!$A$3:$O$93,15),HR70-HR70*VLOOKUP(HP70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HP71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,HP$2+2),0)","v":61021.478797462492},48,{"$f":"IF(VLOOKUP(HT71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HT71,Lookups!$DH$3:$DU$53,13)*HU$60,0)","v":0},{"$f":"IF((HT71<111),IF(HT71<71,HV70+HU$60*VLOOKUP(HT70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HT70,Lookups!$DH$3:$DU$53,2)+IF(HT71<64,HU$60*VLOOKUP(HT70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HT70,Lookups!$DH$3:$DU$53,13,0))-HV70*VLOOKUP(HT70,Lookups!$A$3:$O$93,15),HV70-HV70*VLOOKUP(HT70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HT71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,HT$2+2),0)","v":62694.585766232187},47,{"$f":"IF(VLOOKUP(HX71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HX71,Lookups!$DH$3:$DU$53,13)*HY$61,0)","v":0},{"$f":"IF((HX71<111),IF(HX71<71,HZ70+HY$61*VLOOKUP(HX70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HX70,Lookups!$DH$3:$DU$53,2)+IF(HX71<64,HY$61*VLOOKUP(HX70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HX70,Lookups!$DH$3:$DU$53,13,0))-HZ70*VLOOKUP(HX70,Lookups!$A$3:$O$93,15),HZ70-HZ70*VLOOKUP(HX70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HX71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,HX$2+2),0)","v":64302.045694604327},46,{"$f":"IF(VLOOKUP(IB71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IB71,Lookups!$DH$3:$DU$53,13)*IC$62,0)","v":0},{"$f":"IF((IB71<111),IF(IB71<71,ID70+IC$62*VLOOKUP(IB70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IB70,Lookups!$DH$3:$DU$53,2)+IF(IB71<64,IC$62*VLOOKUP(IB70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IB70,Lookups!$DH$3:$DU$53,13,0))-ID70*VLOOKUP(IB70,Lookups!$A$3:$O$93,15),ID70-ID70*VLOOKUP(IB70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IB71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,IB$2+2),0)","v":70798.140307510417},45,{"$f":"IF(VLOOKUP(IF71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IF71,Lookups!$DH$3:$DU$53,13)*IG$63,0)","v":0},{"$f":"IF((IF71<111),IF(IF71<71,IH70+IG$63*VLOOKUP(IF70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IF70,Lookups!$DH$3:$DU$53,2)+IF(IF71<64,IG$63*VLOOKUP(IF70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IF70,Lookups!$DH$3:$DU$53,13,0))-IH70*VLOOKUP(IF70,Lookups!$A$3:$O$93,15),IH70-IH70*VLOOKUP(IF70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IF71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,IF$2+2),0)","v":77362.839376108925},44,{"$f":"IF(VLOOKUP(IJ71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IJ71,Lookups!$DH$3:$DU$53,13)*IK$64,0)","v":0},{"$f":"IF((IJ71<111),IF(IJ71<71,IL70+IK$64*VLOOKUP(IJ70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IJ70,Lookups!$DH$3:$DU$53,2)+IF(IJ71<64,IK$64*VLOOKUP(IJ70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IJ70,Lookups!$DH$3:$DU$53,13,0))-IL70*VLOOKUP(IJ70,Lookups!$A$3:$O$93,15),IL70-IL70*VLOOKUP(IJ70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IJ71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,IJ$2+2),0)","v":83997.669253640604},43,{"$f":"IF(VLOOKUP(IN71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IN71,Lookups!$DH$3:$DU$53,13)*IO$65,0)","v":0},{"$f":"IF((IN71<111),IF(IN71<71,IP70+IO$65*VLOOKUP(IN70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IN70,Lookups!$DH$3:$DU$53,2)+IF(IN71<64,IO$65*VLOOKUP(IN70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IN70,Lookups!$DH$3:$DU$53,13,0))-IP70*VLOOKUP(IN70,Lookups!$A$3:$O$93,15),IP70-IP70*VLOOKUP(IN70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IN71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,IN$2+2),0)","v":90533.848259994265},42,{"$f":"IF(VLOOKUP(IR71,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IR71,Lookups!$DH$3:$DU$53,13)*IS$66,0)","v":0},{"$f":"IF((IR71<111),IF(IR71<71,IT70+IS$66*VLOOKUP(IR70,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IR70,Lookups!$DH$3:$DU$53,2)+IF(IR71<64,IS$66*VLOOKUP(IR70,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IR70,Lookups!$DH$3:$DU$53,13,0))-IT70*VLOOKUP(IR70,Lookups!$A$3:$O$93,15),IT70-IT70*VLOOKUP(IR70,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IR71<111,VLOOKUP($C71,Lookups!$T$3:$DG$93,IR$2+2),0)","v":96936.136861828461},0]
[{"$f":"SUM(E72,I72,M72,Q72,U72,Y72,AC72,AG72,AK72,AO72,AS72,AW72,BA72,BE72,BI72,BM72,BQ72,BU72,BY72,CC72,CG72,CK72,CO72,CS72,CW72,DA72,DE72,DI72,DM72,DQ72)+SUM(DU72,DY72,EC72,EG72,EK72,EO72,ES72,EW72,FA72,FE72)+'Amort-Proj'!Q72+SUM(FI72,FM72,FQ72,FU72,FY72,GC72,GG72,GK72,GO72,GS72,GW72,HA72,HE72,HI72)+SUM(HM72,HQ72,HU72,HY72,IC72,IG72,IK72,IO72,IS72)","v":0},{"$error":"#DIV/0!"},2084,105,{"$f":"IF(VLOOKUP(D72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D72,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D72<111),IF(D72<71,F71+E$4*VLOOKUP(D71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D71,Lookups!$DH$3:$DU$53,2)+IF(D72<64,E$4*VLOOKUP(D71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D71,Lookups!$DH$3:$DU$53,13,0))-F71*VLOOKUP(D71,Lookups!$A$3:$O$93,15),F71-F71*VLOOKUP(D71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,D$2+2),0)","v":137922.96399899205},104,{"$f":"IF(VLOOKUP(H72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H72,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H72<111),IF(H72<71,J71+I$5*VLOOKUP(H71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H71,Lookups!$DH$3:$DU$53,2)+IF(H72<64,I$5*VLOOKUP(H71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H71,Lookups!$DH$3:$DU$53,13,0))-J71*VLOOKUP(H71,Lookups!$A$3:$O$93,15),J71-J71*VLOOKUP(H71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,H$2+2),0)","v":142249.44480884628},{"$f":"1+L71","v":103},{"$f":"IF(VLOOKUP(L72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L72,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L72<111),IF(L72<71,N71+M$6*VLOOKUP(L71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L71,Lookups!$DH$3:$DU$53,2)+IF(L72<64,M$6*VLOOKUP(L71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L71,Lookups!$DH$3:$DU$53,13,0))-N71*VLOOKUP(L71,Lookups!$A$3:$O$93,15),N71-N71*VLOOKUP(L71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,L$2+2),0)","v":146572.31492649391},102,{"$f":"IF(VLOOKUP(P72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P72,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P72<111),IF(P72<71,R71+Q$7*VLOOKUP(P71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P71,Lookups!$DH$3:$DU$53,2)+IF(P72<64,Q$7*VLOOKUP(P71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P71,Lookups!$DH$3:$DU$53,13,0))-R71*VLOOKUP(P71,Lookups!$A$3:$O$93,15),R71-R71*VLOOKUP(P71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,P$2+2),0)","v":146850.70488836741},101,{"$f":"IF(VLOOKUP(T72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T72,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T72<111),IF(T72<71,V71+U$8*VLOOKUP(T71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T71,Lookups!$DH$3:$DU$53,2)+IF(T72<64,U$8*VLOOKUP(T71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T71,Lookups!$DH$3:$DU$53,13,0))-V71*VLOOKUP(T71,Lookups!$A$3:$O$93,15),V71-V71*VLOOKUP(T71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,T$2+2),0)","v":146990.03193285348},100,{"$f":"IF(VLOOKUP(X72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X72,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X72<111),IF(X72<71,Z71+Y$9*VLOOKUP(X71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X71,Lookups!$DH$3:$DU$53,2)+IF(X72<64,Y$9*VLOOKUP(X71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X71,Lookups!$DH$3:$DU$53,13,0))-Z71*VLOOKUP(X71,Lookups!$A$3:$O$93,15),Z71-Z71*VLOOKUP(X71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,X$2+2),0)","v":147129.49116618623},99,{"$f":"IF(VLOOKUP(AB72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB72,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB72<111),IF(AB72<71,AD71+AC$10*VLOOKUP(AB71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB71,Lookups!$DH$3:$DU$53,2)+IF(AB72<64,AC$10*VLOOKUP(AB71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB71,Lookups!$DH$3:$DU$53,13,0))-AD71*VLOOKUP(AB71,Lookups!$A$3:$O$93,15),AD71-AD71*VLOOKUP(AB71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,AB$2+2),0)","v":147268.95039951903},98,{"$f":"IF(VLOOKUP(AF72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF72,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF72<111),IF(AF72<71,AH71+AG$11*VLOOKUP(AF71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF71,Lookups!$DH$3:$DU$53,2)+IF(AF72<64,AG$11*VLOOKUP(AF71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF71,Lookups!$DH$3:$DU$53,13,0))-AH71*VLOOKUP(AF71,Lookups!$A$3:$O$93,15),AH71-AH71*VLOOKUP(AF71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,AF$2+2),0)","v":147408.5418216986},97,{"$f":"IF(VLOOKUP(AJ72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ72,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ72<111),IF(AJ72<71,AL71+AK$12*VLOOKUP(AJ71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ71,Lookups!$DH$3:$DU$53,2)+IF(AJ72<64,AK$12*VLOOKUP(AJ71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ71,Lookups!$DH$3:$DU$53,13,0))-AL71*VLOOKUP(AJ71,Lookups!$A$3:$O$93,15),AL71-AL71*VLOOKUP(AJ71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":147687.98929434625},96,{"$f":"IF(VLOOKUP(AN72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN72,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN72<111),IF(AN72<71,AP71+AO$13*VLOOKUP(AN71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN71,Lookups!$DH$3:$DU$53,2)+IF(AN72<64,AO$13*VLOOKUP(AN71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN71,Lookups!$DH$3:$DU$53,13,0))-AP71*VLOOKUP(AN71,Lookups!$A$3:$O$93,15),AP71-AP71*VLOOKUP(AN71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,AN$2+2),0)","v":147967.96652523588},95,{"$f":"IF(VLOOKUP(AR72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR72,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR72<111),IF(AR72<71,AT71+AS$14*VLOOKUP(AR71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR71,Lookups!$DH$3:$DU$53,2)+IF(AR72<64,AS$14*VLOOKUP(AR71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR71,Lookups!$DH$3:$DU$53,13,0))-AT71*VLOOKUP(AR71,Lookups!$A$3:$O$93,15),AT71-AT71*VLOOKUP(AR71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,AR$2+2),0)","v":148248.47451864864},94,{"$f":"IF(VLOOKUP(AV72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV72,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV72<111),IF(AV72<71,AX71+AW$15*VLOOKUP(AV71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV71,Lookups!$DH$3:$DU$53,2)+IF(AV72<64,AW$15*VLOOKUP(AV71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV71,Lookups!$DH$3:$DU$53,13,0))-AX71*VLOOKUP(AV71,Lookups!$A$3:$O$93,15),AX71-AX71*VLOOKUP(AV71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,AV$2+2),0)","v":148529.51428076916},93,{"$f":"IF(VLOOKUP(AZ72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ72,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ72<111),IF(AZ72<71,BB71+BA$16*VLOOKUP(AZ71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ71,Lookups!$DH$3:$DU$53,2)+IF(AZ72<64,BA$16*VLOOKUP(AZ71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ71,Lookups!$DH$3:$DU$53,13,0))-BB71*VLOOKUP(AZ71,Lookups!$A$3:$O$93,15),BB71-BB71*VLOOKUP(AZ71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":148811.08681968995},92,{"$f":"IF(VLOOKUP(BD72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD72,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD72<111),IF(BD72<71,BF71+BE$17*VLOOKUP(BD71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD71,Lookups!$DH$3:$DU$53,2)+IF(BD72<64,BE$17*VLOOKUP(BD71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD71,Lookups!$DH$3:$DU$53,13,0))-BF71*VLOOKUP(BD71,Lookups!$A$3:$O$93,15),BF71-BF71*VLOOKUP(BD71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,BD$2+2),0)","v":149093.19314541438},91,{"$f":"IF(VLOOKUP(BH72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH72,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH72<111),IF(BH72<71,BJ71+BI$18*VLOOKUP(BH71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH71,Lookups!$DH$3:$DU$53,2)+IF(BH72<64,BI$18*VLOOKUP(BH71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH71,Lookups!$DH$3:$DU$53,13,0))-BJ71*VLOOKUP(BH71,Lookups!$A$3:$O$93,15),BJ71-BJ71*VLOOKUP(BH71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,BH$2+2),0)","v":149234.37988134753},90,{"$f":"IF(VLOOKUP(BL72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL72,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL72<111),IF(BL72<71,BN71+BM$19*VLOOKUP(BL71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL71,Lookups!$DH$3:$DU$53,2)+IF(BL72<64,BM$19*VLOOKUP(BL71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL71,Lookups!$DH$3:$DU$53,13,0))-BN71*VLOOKUP(BL71,Lookups!$A$3:$O$93,15),BN71-BN71*VLOOKUP(BL71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,BL$2+2),0)","v":149375.7003168411},89,{"$f":"IF(VLOOKUP(BP72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP72,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP72<111),IF(BP72<71,BR71+BQ$20*VLOOKUP(BP71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP71,Lookups!$DH$3:$DU$53,2)+IF(BP72<64,BQ$20*VLOOKUP(BP71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP71,Lookups!$DH$3:$DU$53,13,0))-BR71*VLOOKUP(BP71,Lookups!$A$3:$O$93,15),BR71-BR71*VLOOKUP(BP71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,BP$2+2),0)","v":149517.15457850471},88,{"$f":"IF(VLOOKUP(BT72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT72,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT72<111),IF(BT72<71,BV71+BU$21*VLOOKUP(BT71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT71,Lookups!$DH$3:$DU$53,2)+IF(BT72<64,BU$21*VLOOKUP(BT71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT71,Lookups!$DH$3:$DU$53,13,0))-BV71*VLOOKUP(BT71,Lookups!$A$3:$O$93,15),BV71-BV71*VLOOKUP(BT71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,BT$2+2),0)","v":148254.6256045544},87,{"$f":"IF(VLOOKUP(BX72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX72,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX72<111),IF(BX72<71,BZ71+BY$22*VLOOKUP(BX71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX71,Lookups!$DH$3:$DU$53,2)+IF(BX72<64,BY$22*VLOOKUP(BX71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX71,Lookups!$DH$3:$DU$53,13,0))-BZ71*VLOOKUP(BX71,Lookups!$A$3:$O$93,15),BZ71-BZ71*VLOOKUP(BX71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,BX$2+2),0)","v":146997.1123722606},86,{"$f":"IF(VLOOKUP(CB72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB72,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB72<111),IF(CB72<71,CD71+CC$23*VLOOKUP(CB71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB71,Lookups!$DH$3:$DU$53,2)+IF(CB72<64,CC$23*VLOOKUP(CB71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB71,Lookups!$DH$3:$DU$53,13,0))-CD71*VLOOKUP(CB71,Lookups!$A$3:$O$93,15),CD71-CD71*VLOOKUP(CB71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,CB$2+2),0)","v":145744.59016542512},85,{"$f":"IF(VLOOKUP(CF72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF72,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF72<111),IF(CF72<71,CH71+CG$24*VLOOKUP(CF71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF71,Lookups!$DH$3:$DU$53,2)+IF(CF72<64,CG$24*VLOOKUP(CF71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF71,Lookups!$DH$3:$DU$53,13,0))-CH71*VLOOKUP(CF71,Lookups!$A$3:$O$93,15),CH71-CH71*VLOOKUP(CF71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,CF$2+2),0)","v":144497.03439102694},84,{"$f":"IF(VLOOKUP(CJ72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ72,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ72<111),IF(CJ72<71,CL71+CK$25*VLOOKUP(CJ71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ71,Lookups!$DH$3:$DU$53,2)+IF(CJ72<64,CK$25*VLOOKUP(CJ71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ71,Lookups!$DH$3:$DU$53,13,0))-CL71*VLOOKUP(CJ71,Lookups!$A$3:$O$93,15),CL71-CL71*VLOOKUP(CJ71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":143254.42057858835},83,{"$f":"IF(VLOOKUP(CN72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN72,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN72<111),IF(CN72<71,CP71+CO$26*VLOOKUP(CN71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN71,Lookups!$DH$3:$DU$53,2)+IF(CN72<64,CO$26*VLOOKUP(CN71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN71,Lookups!$DH$3:$DU$53,13,0))-CP71*VLOOKUP(CN71,Lookups!$A$3:$O$93,15),CP71-CP71*VLOOKUP(CN71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,CN$2+2),0)","v":142016.72437954423},82,{"$f":"IF(VLOOKUP(CR72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR72,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR72<111),IF(CR72<71,CT71+CS$27*VLOOKUP(CR71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR71,Lookups!$DH$3:$DU$53,2)+IF(CR72<64,CS$27*VLOOKUP(CR71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR71,Lookups!$DH$3:$DU$53,13,0))-CT71*VLOOKUP(CR71,Lookups!$A$3:$O$93,15),CT71-CT71*VLOOKUP(CR71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,CR$2+2),0)","v":140783.92156661369},81,{"$f":"IF(VLOOKUP(CV72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV72,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV72<111),IF(CV72<71,CX71+CW$28*VLOOKUP(CV71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV71,Lookups!$DH$3:$DU$53,2)+IF(CV72<64,CW$28*VLOOKUP(CV71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV71,Lookups!$DH$3:$DU$53,13,0))-CX71*VLOOKUP(CV71,Lookups!$A$3:$O$93,15),CX71-CX71*VLOOKUP(CV71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,CV$2+2),0)","v":137834.15941039275},80,{"$f":"IF(VLOOKUP(CZ72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ72,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ72<111),IF(CZ72<71,DB71+DA$29*VLOOKUP(CZ71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ71,Lookups!$DH$3:$DU$53,2)+IF(CZ72<64,DA$29*VLOOKUP(CZ71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ71,Lookups!$DH$3:$DU$53,13,0))-DB71*VLOOKUP(CZ71,Lookups!$A$3:$O$93,15),DB71-DB71*VLOOKUP(CZ71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":134914.34003117098},79,{"$f":"IF(VLOOKUP(DD72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD72,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD72<111),IF(DD72<71,DF71+DE$30*VLOOKUP(DD71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD71,Lookups!$DH$3:$DU$53,2)+IF(DD72<64,DE$30*VLOOKUP(DD71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD71,Lookups!$DH$3:$DU$53,13,0))-DF71*VLOOKUP(DD71,Lookups!$A$3:$O$93,15),DF71-DF71*VLOOKUP(DD71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,DD$2+2),0)","v":132024.14034858817},78,{"$f":"IF(VLOOKUP(DH72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH72,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH72<111),IF(DH72<71,DJ71+DI$31*VLOOKUP(DH71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH71,Lookups!$DH$3:$DU$53,2)+IF(DH72<64,DI$31*VLOOKUP(DH71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH71,Lookups!$DH$3:$DU$53,13,0))-DJ71*VLOOKUP(DH71,Lookups!$A$3:$O$93,15),DJ71-DJ71*VLOOKUP(DH71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,DH$2+2),0)","v":129163.24078844},77,{"$f":"IF(VLOOKUP(DL72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL72,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL72<111),IF(DL72<71,DN71+DM$32*VLOOKUP(DL71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL71,Lookups!$DH$3:$DU$53,2)+IF(DL72<64,DM$32*VLOOKUP(DL71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL71,Lookups!$DH$3:$DU$53,13,0))-DN71*VLOOKUP(DL71,Lookups!$A$3:$O$93,15),DN71-DN71*VLOOKUP(DL71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,DL$2+2),0)","v":126331.32524424873},76,{"$f":"IF(VLOOKUP(DP72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP72,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP72<111),IF(DP72<71,DR71+DQ$33*VLOOKUP(DP71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP71,Lookups!$DH$3:$DU$53,2)+IF(DP72<64,DQ$33*VLOOKUP(DP71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP71,Lookups!$DH$3:$DU$53,13,0))-DR71*VLOOKUP(DP71,Lookups!$A$3:$O$93,15),DR71-DR71*VLOOKUP(DP71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,DP$2+2),0)","v":121579.52447827383},75,{"$f":"IF(VLOOKUP(DT72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT72,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT72<111),IF(DT72<71,DV71+DU$34*VLOOKUP(DT71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT71,Lookups!$DH$3:$DU$53,2)+IF(DT72<64,DU$34*VLOOKUP(DT71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT71,Lookups!$DH$3:$DU$53,13,0))-DV71*VLOOKUP(DT71,Lookups!$A$3:$O$93,15),DV71-DV71*VLOOKUP(DT71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,DT$2+2),0)","v":116912.50560555949},74,{"$f":"IF(VLOOKUP(DX72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX72,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX72<111),IF(DX72<71,DZ71+DY$35*VLOOKUP(DX71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX71,Lookups!$DH$3:$DU$53,2)+IF(DX72<64,DY$35*VLOOKUP(DX71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX71,Lookups!$DH$3:$DU$53,13,0))-DZ71*VLOOKUP(DX71,Lookups!$A$3:$O$93,15),DZ71-DZ71*VLOOKUP(DX71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,DX$2+2),0)","v":112222.4235356764},73,{"$f":"IF(VLOOKUP(EB72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB72,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB72<111),IF(EB72<71,ED71+EC$36*VLOOKUP(EB71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB71,Lookups!$DH$3:$DU$53,2)+IF(EB72<64,EC$36*VLOOKUP(EB71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB71,Lookups!$DH$3:$DU$53,13,0))-ED71*VLOOKUP(EB71,Lookups!$A$3:$O$93,15),ED71-ED71*VLOOKUP(EB71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,EB$2+2),0)","v":107622.62035585522},72,{"$f":"IF(VLOOKUP(EF72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF72,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF72<111),IF(EF72<71,EH71+EG$37*VLOOKUP(EF71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF71,Lookups!$DH$3:$DU$53,2)+IF(EF72<64,EG$37*VLOOKUP(EF71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF71,Lookups!$DH$3:$DU$53,13,0))-EH71*VLOOKUP(EF71,Lookups!$A$3:$O$93,15),EH71-EH71*VLOOKUP(EF71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,EF$2+2),0)","v":103111.34115561143},71,{"$f":"IF(VLOOKUP(EJ72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ72,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ72<111),IF(EJ72<71,EL71+EK$38*VLOOKUP(EJ71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ71,Lookups!$DH$3:$DU$53,2)+IF(EJ72<64,EK$38*VLOOKUP(EJ71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ71,Lookups!$DH$3:$DU$53,13,0))-EL71*VLOOKUP(EJ71,Lookups!$A$3:$O$93,15),EL71-EL71*VLOOKUP(EJ71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":97364.576698008575},70,{"$f":"IF(VLOOKUP(EN72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN72,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN72<111),IF(EN72<71,EP71+EO$39*VLOOKUP(EN71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN71,Lookups!$DH$3:$DU$53,2)+IF(EN72<64,EO$39*VLOOKUP(EN71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN71,Lookups!$DH$3:$DU$53,13,0))-EP71*VLOOKUP(EN71,Lookups!$A$3:$O$93,15),EP71-EP71*VLOOKUP(EN71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,EN$2+2),0)","v":91760.598834029472},69,{"$f":"IF(VLOOKUP(ER72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER72,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER72<111),IF(ER72<71,ET71+ES$40*VLOOKUP(ER71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER71,Lookups!$DH$3:$DU$53,2)+IF(ER72<64,ES$40*VLOOKUP(ER71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER71,Lookups!$DH$3:$DU$53,13,0))-ET71*VLOOKUP(ER71,Lookups!$A$3:$O$93,15),ET71-ET71*VLOOKUP(ER71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,ER$2+2),0)","v":86295.843994918367},68,{"$f":"IF(VLOOKUP(EV72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV72,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV72<111),IF(EV72<71,EX71+EW$41*VLOOKUP(EV71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV71,Lookups!$DH$3:$DU$53,2)+IF(EV72<64,EW$41*VLOOKUP(EV71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV71,Lookups!$DH$3:$DU$53,13,0))-EX71*VLOOKUP(EV71,Lookups!$A$3:$O$93,15),EX71-EX71*VLOOKUP(EV71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,EV$2+2),0)","v":80966.837936603522},67,{"$f":"IF(VLOOKUP(EZ72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ72,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ72<111),IF(EZ72<71,FB71+FA$42*VLOOKUP(EZ71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ71,Lookups!$DH$3:$DU$53,2)+IF(EZ72<64,FA$42*VLOOKUP(EZ71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ71,Lookups!$DH$3:$DU$53,13,0))-FB71*VLOOKUP(EZ71,Lookups!$A$3:$O$93,15),FB71-FB71*VLOOKUP(EZ71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":75698.577051257496},66,{"$f":"IF(VLOOKUP(FD72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD72,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD72<111),IF(FD72<71,FF71+FE$43*VLOOKUP(FD71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD71,Lookups!$DH$3:$DU$53,2)+IF(FD72<64,FE$43*VLOOKUP(FD71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD71,Lookups!$DH$3:$DU$53,13,0))-FF71*VLOOKUP(FD71,Lookups!$A$3:$O$93,15),FF71-FF71*VLOOKUP(FD71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,FD$2+2),0)","v":70569.018214756579},65,{"$f":"IF(VLOOKUP(FH72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH72,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH72<111),IF(FH72<71,FJ71+FI$44*VLOOKUP(FH71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH71,Lookups!$DH$3:$DU$53,2)+IF(FH72<64,FI$44*VLOOKUP(FH71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH71,Lookups!$DH$3:$DU$53,13,0))-FJ71*VLOOKUP(FH71,Lookups!$A$3:$O$93,15),FJ71-FJ71*VLOOKUP(FH71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,FH$2+2),0)","v":65574.571768665541},64,{"$f":"IF(VLOOKUP(FL72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FL72,Lookups!$DH$3:$DU$53,13)*FM$45,0)","v":0},{"$f":"IF((FL72<111),IF(FL72<71,FN71+FM$45*VLOOKUP(FL71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FL71,Lookups!$DH$3:$DU$53,2)+IF(FL72<64,FM$45*VLOOKUP(FL71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FL71,Lookups!$DH$3:$DU$53,13,0))-FN71*VLOOKUP(FL71,Lookups!$A$3:$O$93,15),FN71-FN71*VLOOKUP(FL71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FL72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,FL$2+2),0)","v":304206.53619079944},63,{"$f":"IF(VLOOKUP(FP72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FP72,Lookups!$DH$3:$DU$53,13)*FQ$46,0)","v":0},{"$f":"IF((FP72<111),IF(FP72<71,FR71+FQ$46*VLOOKUP(FP71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FP71,Lookups!$DH$3:$DU$53,2)+IF(FP72<64,FQ$46*VLOOKUP(FP71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FP71,Lookups!$DH$3:$DU$53,13,0))-FR71*VLOOKUP(FP71,Lookups!$A$3:$O$93,15),FR71-FR71*VLOOKUP(FP71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FP72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,FP$2+2),0)","v":265296.97467158257},62,{"$f":"IF(VLOOKUP(FT72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FT72,Lookups!$DH$3:$DU$53,13)*FU$47,0)","v":0},{"$f":"IF((FT72<111),IF(FT72<71,FV71+FU$47*VLOOKUP(FT71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FT71,Lookups!$DH$3:$DU$53,2)+IF(FT72<64,FU$47*VLOOKUP(FT71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FT71,Lookups!$DH$3:$DU$53,13,0))-FV71*VLOOKUP(FT71,Lookups!$A$3:$O$93,15),FV71-FV71*VLOOKUP(FT71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FT72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,FT$2+2),0)","v":228601.04215289731},61,{"$f":"IF(VLOOKUP(FX72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FX72,Lookups!$DH$3:$DU$53,13)*FY$48,0)","v":0},{"$f":"IF((FX72<111),IF(FX72<71,FZ71+FY$48*VLOOKUP(FX71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FX71,Lookups!$DH$3:$DU$53,2)+IF(FX72<64,FY$48*VLOOKUP(FX71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FX71,Lookups!$DH$3:$DU$53,13,0))-FZ71*VLOOKUP(FX71,Lookups!$A$3:$O$93,15),FZ71-FZ71*VLOOKUP(FX71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FX72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,FX$2+2),0)","v":204773.78141443632},60,{"$f":"IF(VLOOKUP(GB72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GB72,Lookups!$DH$3:$DU$53,13)*GC$49,0)","v":0},{"$f":"IF((GB72<111),IF(GB72<71,GD71+GC$49*VLOOKUP(GB71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GB71,Lookups!$DH$3:$DU$53,2)+IF(GB72<64,GC$49*VLOOKUP(GB71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GB71,Lookups!$DH$3:$DU$53,13,0))-GD71*VLOOKUP(GB71,Lookups!$A$3:$O$93,15),GD71-GD71*VLOOKUP(GB71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GB72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,GB$2+2),0)","v":182040.460094929},59,{"$f":"IF(VLOOKUP(GF72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GF72,Lookups!$DH$3:$DU$53,13)*GG$50,0)","v":0},{"$f":"IF((GF72<111),IF(GF72<71,GH71+GG$50*VLOOKUP(GF71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GF71,Lookups!$DH$3:$DU$53,2)+IF(GF72<64,GG$50*VLOOKUP(GF71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GF71,Lookups!$DH$3:$DU$53,13,0))-GH71*VLOOKUP(GF71,Lookups!$A$3:$O$93,15),GH71-GH71*VLOOKUP(GF71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GF72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,GF$2+2),0)","v":160352.76814508758},58,{"$f":"IF(VLOOKUP(GJ72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GJ72,Lookups!$DH$3:$DU$53,13)*GK$51,0)","v":0},{"$f":"IF((GJ72<111),IF(GJ72<71,GL71+GK$51*VLOOKUP(GJ71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GJ71,Lookups!$DH$3:$DU$53,2)+IF(GJ72<64,GK$51*VLOOKUP(GJ71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GJ71,Lookups!$DH$3:$DU$53,13,0))-GL71*VLOOKUP(GJ71,Lookups!$A$3:$O$93,15),GL71-GL71*VLOOKUP(GJ71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GJ72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,GJ$2+2),0)","v":139664.53412930496},57,{"$f":"IF(VLOOKUP(GN72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GN72,Lookups!$DH$3:$DU$53,13)*GO$52,0)","v":0},{"$f":"IF((GN72<111),IF(GN72<71,GP71+GO$52*VLOOKUP(GN71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GN71,Lookups!$DH$3:$DU$53,2)+IF(GN72<64,GO$52*VLOOKUP(GN71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GN71,Lookups!$DH$3:$DU$53,13,0))-GP71*VLOOKUP(GN71,Lookups!$A$3:$O$93,15),GP71-GP71*VLOOKUP(GN71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GN72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,GN$2+2),0)","v":119931.63002110631},56,{"$f":"IF(VLOOKUP(GR72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GR72,Lookups!$DH$3:$DU$53,13)*GS$53,0)","v":0},{"$f":"IF((GR72<111),IF(GR72<71,GT71+GS$53*VLOOKUP(GR71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GR71,Lookups!$DH$3:$DU$53,2)+IF(GR72<64,GS$53*VLOOKUP(GR71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GR71,Lookups!$DH$3:$DU$53,13,0))-GT71*VLOOKUP(GR71,Lookups!$A$3:$O$93,15),GT71-GT71*VLOOKUP(GR71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GR72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,GR$2+2),0)","v":106848.77476584559},55,{"$f":"IF(VLOOKUP(GV72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GV72,Lookups!$DH$3:$DU$53,13)*GW$54,0)","v":0},{"$f":"IF((GV72<111),IF(GV72<71,GX71+GW$54*VLOOKUP(GV71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GV71,Lookups!$DH$3:$DU$53,2)+IF(GV72<64,GW$54*VLOOKUP(GV71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GV71,Lookups!$DH$3:$DU$53,13,0))-GX71*VLOOKUP(GV71,Lookups!$A$3:$O$93,15),GX71-GX71*VLOOKUP(GV71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GV72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,GV$2+2),0)","v":94246.9296869307},54,{"$f":"IF(VLOOKUP(GZ72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GZ72,Lookups!$DH$3:$DU$53,13)*HA$55,0)","v":0},{"$f":"IF((GZ72<111),IF(GZ72<71,HB71+HA$55*VLOOKUP(GZ71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GZ71,Lookups!$DH$3:$DU$53,2)+IF(GZ72<64,HA$55*VLOOKUP(GZ71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GZ71,Lookups!$DH$3:$DU$53,13,0))-HB71*VLOOKUP(GZ71,Lookups!$A$3:$O$93,15),HB71-HB71*VLOOKUP(GZ71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GZ72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,GZ$2+2),0)","v":82109.205406131674},53,{"$f":"IF(VLOOKUP(HD72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HD72,Lookups!$DH$3:$DU$53,13)*HE$56,0)","v":0},{"$f":"IF((HD72<111),IF(HD72<71,HF71+HE$56*VLOOKUP(HD71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HD71,Lookups!$DH$3:$DU$53,2)+IF(HD72<64,HE$56*VLOOKUP(HD71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HD71,Lookups!$DH$3:$DU$53,13,0))-HF71*VLOOKUP(HD71,Lookups!$A$3:$O$93,15),HF71-HF71*VLOOKUP(HD71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HD72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,HD$2+2),0)","v":70419.318265459515},52,{"$f":"IF(VLOOKUP(HH72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HH72,Lookups!$DH$3:$DU$53,13)*HI$57,0)","v":0},{"$f":"IF((HH72<111),IF(HH72<71,HJ71+HI$58*VLOOKUP(HH71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HH71,Lookups!$DH$3:$DU$53,2)+IF(HH72<64,HI$58*VLOOKUP(HH71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HH71,Lookups!$DH$3:$DU$53,13,0))-HJ71*VLOOKUP(HH71,Lookups!$A$3:$O$93,15),HJ71-HJ71*VLOOKUP(HH71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HH72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,HH$2+2),0)","v":59161.568099306241},51,{"$f":"IF(VLOOKUP(HL72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HL72,Lookups!$DH$3:$DU$53,13)*HM$58,0)","v":0},{"$f":"IF((HL72<111),IF(HL72<71,HN71+HM$58*VLOOKUP(HL71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HL71,Lookups!$DH$3:$DU$53,2)+IF(HL72<64,HM$58*VLOOKUP(HL71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HL71,Lookups!$DH$3:$DU$53,13,0))-HN71*VLOOKUP(HL71,Lookups!$A$3:$O$93,15),HN71-HN71*VLOOKUP(HL71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HL72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,HL$2+2),0)","v":60946.43622408474},50,{"$f":"IF(VLOOKUP(HP72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HP72,Lookups!$DH$3:$DU$53,13)*HQ$59,0)","v":0},{"$f":"IF((HP72<111),IF(HP72<71,HR71+HQ$59*VLOOKUP(HP71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HP71,Lookups!$DH$3:$DU$53,2)+IF(HP72<64,HQ$59*VLOOKUP(HP71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HP71,Lookups!$DH$3:$DU$53,13,0))-HR71*VLOOKUP(HP71,Lookups!$A$3:$O$93,15),HR71-HR71*VLOOKUP(HP71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HP72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,HP$2+2),0)","v":62725.801973952242},49,{"$f":"IF(VLOOKUP(HT72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HT72,Lookups!$DH$3:$DU$53,13)*HU$60,0)","v":0},{"$f":"IF((HT72<111),IF(HT72<71,HV71+HU$60*VLOOKUP(HT71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HT71,Lookups!$DH$3:$DU$53,2)+IF(HT72<64,HU$60*VLOOKUP(HT71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HT71,Lookups!$DH$3:$DU$53,13,0))-HV71*VLOOKUP(HT71,Lookups!$A$3:$O$93,15),HV71-HV71*VLOOKUP(HT71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HT72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,HT$2+2),0)","v":64499.70308891785},48,{"$f":"IF(VLOOKUP(HX72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HX72,Lookups!$DH$3:$DU$53,13)*HY$61,0)","v":0},{"$f":"IF((HX72<111),IF(HX72<71,HZ71+HY$61*VLOOKUP(HX71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HX71,Lookups!$DH$3:$DU$53,2)+IF(HX72<64,HY$61*VLOOKUP(HX71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HX71,Lookups!$DH$3:$DU$53,13,0))-HZ71*VLOOKUP(HX71,Lookups!$A$3:$O$93,15),HZ71-HZ71*VLOOKUP(HX71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HX72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,HX$2+2),0)","v":66268.177154907418},47,{"$f":"IF(VLOOKUP(IB72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IB72,Lookups!$DH$3:$DU$53,13)*IC$62,0)","v":0},{"$f":"IF((IB72<111),IF(IB72<71,ID71+IC$62*VLOOKUP(IB71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IB71,Lookups!$DH$3:$DU$53,2)+IF(IB72<64,IC$62*VLOOKUP(IB71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IB71,Lookups!$DH$3:$DU$53,13,0))-ID71*VLOOKUP(IB71,Lookups!$A$3:$O$93,15),ID71-ID71*VLOOKUP(IB71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IB72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,IB$2+2),0)","v":67967.262299196766},46,{"$f":"IF(VLOOKUP(IF72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IF72,Lookups!$DH$3:$DU$53,13)*IG$63,0)","v":0},{"$f":"IF((IF72<111),IF(IF72<71,IH71+IG$63*VLOOKUP(IF71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IF71,Lookups!$DH$3:$DU$53,2)+IF(IF72<64,IG$63*VLOOKUP(IF71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IF71,Lookups!$DH$3:$DU$53,13,0))-IH71*VLOOKUP(IF71,Lookups!$A$3:$O$93,15),IH71-IH71*VLOOKUP(IF71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IF72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,IF$2+2),0)","v":74833.634305038504},45,{"$f":"IF(VLOOKUP(IJ72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IJ72,Lookups!$DH$3:$DU$53,13)*IK$64,0)","v":0},{"$f":"IF((IJ72<111),IF(IJ72<71,IL71+IK$64*VLOOKUP(IJ71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IJ71,Lookups!$DH$3:$DU$53,2)+IF(IJ72<64,IK$64*VLOOKUP(IJ71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IJ71,Lookups!$DH$3:$DU$53,13,0))-IL71*VLOOKUP(IJ71,Lookups!$A$3:$O$93,15),IL71-IL71*VLOOKUP(IJ71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IJ72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,IJ$2+2),0)","v":81772.521220547133},44,{"$f":"IF(VLOOKUP(IN72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IN72,Lookups!$DH$3:$DU$53,13)*IO$65,0)","v":0},{"$f":"IF((IN72<111),IF(IN72<71,IP71+IO$65*VLOOKUP(IN71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IN71,Lookups!$DH$3:$DU$53,2)+IF(IN72<64,IO$65*VLOOKUP(IN71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IN71,Lookups!$DH$3:$DU$53,13,0))-IP71*VLOOKUP(IN71,Lookups!$A$3:$O$93,15),IP71-IP71*VLOOKUP(IN71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IN72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,IN$2+2),0)","v":88785.536401098114},43,{"$f":"IF(VLOOKUP(IR72,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IR72,Lookups!$DH$3:$DU$53,13)*IS$66,0)","v":0},{"$f":"IF((IR72<111),IF(IR72<71,IT71+IS$66*VLOOKUP(IR71,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IR71,Lookups!$DH$3:$DU$53,2)+IF(IR72<64,IS$66*VLOOKUP(IR71,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IR71,Lookups!$DH$3:$DU$53,13,0))-IT71*VLOOKUP(IR71,Lookups!$A$3:$O$93,15),IT71-IT71*VLOOKUP(IR71,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IR72<111,VLOOKUP($C72,Lookups!$T$3:$DG$93,IR$2+2),0)","v":95694.277610813937},0]
[{"$f":"SUM(E73,I73,M73,Q73,U73,Y73,AC73,AG73,AK73,AO73,AS73,AW73,BA73,BE73,BI73,BM73,BQ73,BU73,BY73,CC73,CG73,CK73,CO73,CS73,CW73,DA73,DE73,DI73,DM73,DQ73)+SUM(DU73,DY73,EC73,EG73,EK73,EO73,ES73,EW73,FA73,FE73)+'Amort-Proj'!Q73+SUM(FI73,FM73,FQ73,FU73,FY73,GC73,GG73,GK73,GO73,GS73,GW73,HA73,HE73,HI73)+SUM(HM73,HQ73,HU73,HY73,IC73,IG73,IK73,IO73,IS73)","v":0},{"$error":"#DIV/0!"},2085,106,{"$f":"IF(VLOOKUP(D73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D73,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D73<111),IF(D73<71,F72+E$4*VLOOKUP(D72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D72,Lookups!$DH$3:$DU$53,2)+IF(D73<64,E$4*VLOOKUP(D72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D72,Lookups!$DH$3:$DU$53,13,0))-F72*VLOOKUP(D72,Lookups!$A$3:$O$93,15),F72-F72*VLOOKUP(D72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,D$2+2),0)","v":145094.9581269398},105,{"$f":"IF(VLOOKUP(H73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H73,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H73<111),IF(H73<71,J72+I$5*VLOOKUP(H72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H72,Lookups!$DH$3:$DU$53,2)+IF(H73<64,I$5*VLOOKUP(H72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H72,Lookups!$DH$3:$DU$53,13,0))-J72*VLOOKUP(H72,Lookups!$A$3:$O$93,15),J72-J72*VLOOKUP(H72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,H$2+2),0)","v":149646.41593890637},104,{"$f":"IF(VLOOKUP(L73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L73,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L73<111),IF(L73<71,N72+M$6*VLOOKUP(L72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L72,Lookups!$DH$3:$DU$53,2)+IF(L73<64,M$6*VLOOKUP(L72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L72,Lookups!$DH$3:$DU$53,13,0))-N72*VLOOKUP(L72,Lookups!$A$3:$O$93,15),N72-N72*VLOOKUP(L72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,L$2+2),0)","v":154340.64761759821},{"$f":"1+P72","v":103},{"$f":"IF(VLOOKUP(P73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P73,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P73<111),IF(P73<71,R72+Q$7*VLOOKUP(P72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P72,Lookups!$DH$3:$DU$53,2)+IF(P73<64,Q$7*VLOOKUP(P72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P72,Lookups!$DH$3:$DU$53,13,0))-R72*VLOOKUP(P72,Lookups!$A$3:$O$93,15),R72-R72*VLOOKUP(P72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,P$2+2),0)","v":154633.79224745106},102,{"$f":"IF(VLOOKUP(T73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T73,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T73<111),IF(T73<71,V72+U$8*VLOOKUP(T72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T72,Lookups!$DH$3:$DU$53,2)+IF(T73<64,U$8*VLOOKUP(T72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T72,Lookups!$DH$3:$DU$53,13,0))-V72*VLOOKUP(T72,Lookups!$A$3:$O$93,15),V72-V72*VLOOKUP(T72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,T$2+2),0)","v":154927.49365722761},101,{"$f":"IF(VLOOKUP(X73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X73,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X73<111),IF(X73<71,Z72+Y$9*VLOOKUP(X72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X72,Lookups!$DH$3:$DU$53,2)+IF(X73<64,Y$9*VLOOKUP(X72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X72,Lookups!$DH$3:$DU$53,13,0))-Z72*VLOOKUP(X72,Lookups!$A$3:$O$93,15),Z72-Z72*VLOOKUP(X72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,X$2+2),0)","v":155074.48368916041},100,{"$f":"IF(VLOOKUP(AB73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB73,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB73<111),IF(AB73<71,AD72+AC$10*VLOOKUP(AB72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB72,Lookups!$DH$3:$DU$53,2)+IF(AB73<64,AC$10*VLOOKUP(AB72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB72,Lookups!$DH$3:$DU$53,13,0))-AD72*VLOOKUP(AB72,Lookups!$A$3:$O$93,15),AD72-AD72*VLOOKUP(AB72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,AB$2+2),0)","v":155368.74267149266},99,{"$f":"IF(VLOOKUP(AF73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF73,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF73<111),IF(AF73<71,AH72+AG$11*VLOOKUP(AF72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF72,Lookups!$DH$3:$DU$53,2)+IF(AF73<64,AG$11*VLOOKUP(AF72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF72,Lookups!$DH$3:$DU$53,13,0))-AH72*VLOOKUP(AF72,Lookups!$A$3:$O$93,15),AH72-AH72*VLOOKUP(AF72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,AF$2+2),0)","v":155516.0116218921},98,{"$f":"IF(VLOOKUP(AJ73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ73,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ73<111),IF(AJ73<71,AL72+AK$12*VLOOKUP(AJ72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ72,Lookups!$DH$3:$DU$53,2)+IF(AJ73<64,AK$12*VLOOKUP(AJ72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ72,Lookups!$DH$3:$DU$53,13,0))-AL72*VLOOKUP(AJ72,Lookups!$A$3:$O$93,15),AL72-AL72*VLOOKUP(AJ72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":155810.82870553542},97,{"$f":"IF(VLOOKUP(AN73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN73,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN73<111),IF(AN73<71,AP72+AO$13*VLOOKUP(AN72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN72,Lookups!$DH$3:$DU$53,2)+IF(AN73<64,AO$13*VLOOKUP(AN72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN72,Lookups!$DH$3:$DU$53,13,0))-AP72*VLOOKUP(AN72,Lookups!$A$3:$O$93,15),AP72-AP72*VLOOKUP(AN72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,AN$2+2),0)","v":156106.20468412398},96,{"$f":"IF(VLOOKUP(AR73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR73,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR73<111),IF(AR73<71,AT72+AS$14*VLOOKUP(AR72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR72,Lookups!$DH$3:$DU$53,2)+IF(AR73<64,AS$14*VLOOKUP(AR72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR72,Lookups!$DH$3:$DU$53,13,0))-AT72*VLOOKUP(AR72,Lookups!$A$3:$O$93,15),AT72-AT72*VLOOKUP(AR72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,AR$2+2),0)","v":156402.14061717433},95,{"$f":"IF(VLOOKUP(AV73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV73,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV73<111),IF(AV73<71,AX72+AW$15*VLOOKUP(AV72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV72,Lookups!$DH$3:$DU$53,2)+IF(AV73<64,AW$15*VLOOKUP(AV72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV72,Lookups!$DH$3:$DU$53,13,0))-AX72*VLOOKUP(AV72,Lookups!$A$3:$O$93,15),AX72-AX72*VLOOKUP(AV72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,AV$2+2),0)","v":156698.6375662116},94,{"$f":"IF(VLOOKUP(AZ73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ73,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ73<111),IF(AZ73<71,BB72+BA$16*VLOOKUP(AZ72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ72,Lookups!$DH$3:$DU$53,2)+IF(AZ73<64,BA$16*VLOOKUP(AZ72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ72,Lookups!$DH$3:$DU$53,13,0))-BB72*VLOOKUP(AZ72,Lookups!$A$3:$O$93,15),BB72-BB72*VLOOKUP(AZ72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":156995.69659477301},93,{"$f":"IF(VLOOKUP(BD73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD73,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD73<111),IF(BD73<71,BF72+BE$17*VLOOKUP(BD72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD72,Lookups!$DH$3:$DU$53,2)+IF(BD73<64,BE$17*VLOOKUP(BD72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD72,Lookups!$DH$3:$DU$53,13,0))-BF72*VLOOKUP(BD72,Lookups!$A$3:$O$93,15),BF72-BF72*VLOOKUP(BD72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,BD$2+2),0)","v":157293.31876841228},92,{"$f":"IF(VLOOKUP(BH73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH73,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH73<111),IF(BH73<71,BJ72+BI$18*VLOOKUP(BH72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH72,Lookups!$DH$3:$DU$53,2)+IF(BH73<64,BI$18*VLOOKUP(BH72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH72,Lookups!$DH$3:$DU$53,13,0))-BJ72*VLOOKUP(BH72,Lookups!$A$3:$O$93,15),BJ72-BJ72*VLOOKUP(BH72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,BH$2+2),0)","v":157591.50515470299},91,{"$f":"IF(VLOOKUP(BL73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL73,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL73<111),IF(BL73<71,BN72+BM$19*VLOOKUP(BL72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL72,Lookups!$DH$3:$DU$53,2)+IF(BL73<64,BM$19*VLOOKUP(BL72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL72,Lookups!$DH$3:$DU$53,13,0))-BN72*VLOOKUP(BL72,Lookups!$A$3:$O$93,15),BN72-BN72*VLOOKUP(BL72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,BL$2+2),0)","v":157740.73953458434},90,{"$f":"IF(VLOOKUP(BP73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP73,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP73<111),IF(BP73<71,BR72+BQ$20*VLOOKUP(BP72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP72,Lookups!$DH$3:$DU$53,2)+IF(BP73<64,BQ$20*VLOOKUP(BP72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP72,Lookups!$DH$3:$DU$53,13,0))-BR72*VLOOKUP(BP72,Lookups!$A$3:$O$93,15),BR72-BR72*VLOOKUP(BP72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,BP$2+2),0)","v":157890.11523490102},89,{"$f":"IF(VLOOKUP(BT73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT73,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT73<111),IF(BT73<71,BV72+BU$21*VLOOKUP(BT72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT72,Lookups!$DH$3:$DU$53,2)+IF(BT73<64,BU$21*VLOOKUP(BT72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT72,Lookups!$DH$3:$DU$53,13,0))-BV72*VLOOKUP(BT72,Lookups!$A$3:$O$93,15),BV72-BV72*VLOOKUP(BT72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,BT$2+2),0)","v":158039.63238947946},88,{"$f":"IF(VLOOKUP(BX73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX73,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX73<111),IF(BX73<71,BZ72+BY$22*VLOOKUP(BX72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX72,Lookups!$DH$3:$DU$53,2)+IF(BX73<64,BY$22*VLOOKUP(BX72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX72,Lookups!$DH$3:$DU$53,13,0))-BZ72*VLOOKUP(BX72,Lookups!$A$3:$O$93,15),BZ72-BZ72*VLOOKUP(BX72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,BX$2+2),0)","v":156705.139264014},87,{"$f":"IF(VLOOKUP(CB73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB73,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB73<111),IF(CB73<71,CD72+CC$23*VLOOKUP(CB72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB72,Lookups!$DH$3:$DU$53,2)+IF(CB73<64,CC$23*VLOOKUP(CB72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB72,Lookups!$DH$3:$DU$53,13,0))-CD72*VLOOKUP(CB72,Lookups!$A$3:$O$93,15),CD72-CD72*VLOOKUP(CB72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,CB$2+2),0)","v":155375.94777747945},86,{"$f":"IF(VLOOKUP(CF73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF73,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF73<111),IF(CF73<71,CH72+CG$24*VLOOKUP(CF72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF72,Lookups!$DH$3:$DU$53,2)+IF(CF73<64,CG$24*VLOOKUP(CF72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF72,Lookups!$DH$3:$DU$53,13,0))-CH72*VLOOKUP(CF72,Lookups!$A$3:$O$93,15),CH72-CH72*VLOOKUP(CF72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,CF$2+2),0)","v":154052.03180485434},85,{"$f":"IF(VLOOKUP(CJ73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ73,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ73<111),IF(CJ73<71,CL72+CK$25*VLOOKUP(CJ72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ72,Lookups!$DH$3:$DU$53,2)+IF(CJ73<64,CK$25*VLOOKUP(CJ72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ72,Lookups!$DH$3:$DU$53,13,0))-CL72*VLOOKUP(CJ72,Lookups!$A$3:$O$93,15),CL72-CL72*VLOOKUP(CJ72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":152733.36535131547},84,{"$f":"IF(VLOOKUP(CN73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN73,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN73<111),IF(CN73<71,CP72+CO$26*VLOOKUP(CN72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN72,Lookups!$DH$3:$DU$53,2)+IF(CN73<64,CO$26*VLOOKUP(CN72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN72,Lookups!$DH$3:$DU$53,13,0))-CP72*VLOOKUP(CN72,Lookups!$A$3:$O$93,15),CP72-CP72*VLOOKUP(CN72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,CN$2+2),0)","v":151419.92255156787},83,{"$f":"IF(VLOOKUP(CR73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR73,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR73<111),IF(CR73<71,CT72+CS$27*VLOOKUP(CR72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR72,Lookups!$DH$3:$DU$53,2)+IF(CR73<64,CS$27*VLOOKUP(CR72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR72,Lookups!$DH$3:$DU$53,13,0))-CT72*VLOOKUP(CR72,Lookups!$A$3:$O$93,15),CT72-CT72*VLOOKUP(CR72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,CR$2+2),0)","v":150111.67766917826},82,{"$f":"IF(VLOOKUP(CV73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV73,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV73<111),IF(CV73<71,CX72+CW$28*VLOOKUP(CV72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV72,Lookups!$DH$3:$DU$53,2)+IF(CV73<64,CW$28*VLOOKUP(CV72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV72,Lookups!$DH$3:$DU$53,13,0))-CX72*VLOOKUP(CV72,Lookups!$A$3:$O$93,15),CX72-CX72*VLOOKUP(CV72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,CV$2+2),0)","v":148808.60509591067},81,{"$f":"IF(VLOOKUP(CZ73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ73,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ73<111),IF(CZ73<71,DB72+DA$29*VLOOKUP(CZ72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ72,Lookups!$DH$3:$DU$53,2)+IF(CZ73<64,DA$29*VLOOKUP(CZ72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ72,Lookups!$DH$3:$DU$53,13,0))-DB72*VLOOKUP(CZ72,Lookups!$A$3:$O$93,15),DB72-DB72*VLOOKUP(CZ72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":145690.70649678513},80,{"$f":"IF(VLOOKUP(DD73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD73,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD73<111),IF(DD73<71,DF72+DE$30*VLOOKUP(DD72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD72,Lookups!$DH$3:$DU$53,2)+IF(DD73<64,DE$30*VLOOKUP(DD72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD72,Lookups!$DH$3:$DU$53,13,0))-DF72*VLOOKUP(DD72,Lookups!$A$3:$O$93,15),DF72-DF72*VLOOKUP(DD72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,DD$2+2),0)","v":142604.45741294773},79,{"$f":"IF(VLOOKUP(DH73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH73,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH73<111),IF(DH73<71,DJ72+DI$31*VLOOKUP(DH72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH72,Lookups!$DH$3:$DU$53,2)+IF(DH73<64,DI$31*VLOOKUP(DH72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH72,Lookups!$DH$3:$DU$53,13,0))-DJ72*VLOOKUP(DH72,Lookups!$A$3:$O$93,15),DJ72-DJ72*VLOOKUP(DH72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,DH$2+2),0)","v":139549.51634845769},78,{"$f":"IF(VLOOKUP(DL73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL73,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL73<111),IF(DL73<71,DN72+DM$32*VLOOKUP(DL72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL72,Lookups!$DH$3:$DU$53,2)+IF(DL73<64,DM$32*VLOOKUP(DL72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL72,Lookups!$DH$3:$DU$53,13,0))-DN72*VLOOKUP(DL72,Lookups!$A$3:$O$93,15),DN72-DN72*VLOOKUP(DL72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,DL$2+2),0)","v":136525.54551338108},77,{"$f":"IF(VLOOKUP(DP73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP73,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP73<111),IF(DP73<71,DR72+DQ$33*VLOOKUP(DP72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP72,Lookups!$DH$3:$DU$53,2)+IF(DP73<64,DQ$33*VLOOKUP(DP72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP72,Lookups!$DH$3:$DU$53,13,0))-DR72*VLOOKUP(DP72,Lookups!$A$3:$O$93,15),DR72-DR72*VLOOKUP(DP72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,DP$2+2),0)","v":133532.21078317089},76,{"$f":"IF(VLOOKUP(DT73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT73,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT73<111),IF(DT73<71,DV72+DU$34*VLOOKUP(DT72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT72,Lookups!$DH$3:$DU$53,2)+IF(DT73<64,DU$34*VLOOKUP(DT72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT72,Lookups!$DH$3:$DU$53,13,0))-DV72*VLOOKUP(DT72,Lookups!$A$3:$O$93,15),DV72-DV72*VLOOKUP(DT72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,DT$2+2),0)","v":128509.55737353543},75,{"$f":"IF(VLOOKUP(DX73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX73,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX73<111),IF(DX73<71,DZ72+DY$35*VLOOKUP(DX72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX72,Lookups!$DH$3:$DU$53,2)+IF(DX73<64,DY$35*VLOOKUP(DX72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX72,Lookups!$DH$3:$DU$53,13,0))-DZ72*VLOOKUP(DX72,Lookups!$A$3:$O$93,15),DZ72-DZ72*VLOOKUP(DX72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,DX$2+2),0)","v":123576.51842507637},74,{"$f":"IF(VLOOKUP(EB73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB73,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB73<111),IF(EB73<71,ED72+EC$36*VLOOKUP(EB72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB72,Lookups!$DH$3:$DU$53,2)+IF(EB73<64,EC$36*VLOOKUP(EB72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB72,Lookups!$DH$3:$DU$53,13,0))-ED72*VLOOKUP(EB72,Lookups!$A$3:$O$93,15),ED72-ED72*VLOOKUP(EB72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,EB$2+2),0)","v":118619.10167720994},73,{"$f":"IF(VLOOKUP(EF73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF73,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF73<111),IF(EF73<71,EH72+EG$37*VLOOKUP(EF72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF72,Lookups!$DH$3:$DU$53,2)+IF(EF73<64,EG$37*VLOOKUP(EF72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF72,Lookups!$DH$3:$DU$53,13,0))-EH72*VLOOKUP(EF72,Lookups!$A$3:$O$93,15),EH72-EH72*VLOOKUP(EF72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,EF$2+2),0)","v":113757.10971613896},72,{"$f":"IF(VLOOKUP(EJ73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ73,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ73<111),IF(EJ73<71,EL72+EK$38*VLOOKUP(EJ72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ72,Lookups!$DH$3:$DU$53,2)+IF(EJ73<64,EK$38*VLOOKUP(EJ72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ72,Lookups!$DH$3:$DU$53,13,0))-EL72*VLOOKUP(EJ72,Lookups!$A$3:$O$93,15),EL72-EL72*VLOOKUP(EJ72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":108988.68760148127},71,{"$f":"IF(VLOOKUP(EN73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN73,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN73<111),IF(EN73<71,EP72+EO$39*VLOOKUP(EN72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN72,Lookups!$DH$3:$DU$53,2)+IF(EN73<64,EO$39*VLOOKUP(EN72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN72,Lookups!$DH$3:$DU$53,13,0))-EP72*VLOOKUP(EN72,Lookups!$A$3:$O$93,15),EP72-EP72*VLOOKUP(EN72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,EN$2+2),0)","v":102914.35756979506},70,{"$f":"IF(VLOOKUP(ER73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER73,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER73<111),IF(ER73<71,ET72+ES$40*VLOOKUP(ER72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER72,Lookups!$DH$3:$DU$53,2)+IF(ER73<64,ES$40*VLOOKUP(ER72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER72,Lookups!$DH$3:$DU$53,13,0))-ET72*VLOOKUP(ER72,Lookups!$A$3:$O$93,15),ET72-ET72*VLOOKUP(ER72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,ER$2+2),0)","v":96990.952967569145},69,{"$f":"IF(VLOOKUP(EV73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV73,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV73<111),IF(EV73<71,EX72+EW$41*VLOOKUP(EV72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV72,Lookups!$DH$3:$DU$53,2)+IF(EV73<64,EW$41*VLOOKUP(EV72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV72,Lookups!$DH$3:$DU$53,13,0))-EX72*VLOOKUP(EV72,Lookups!$A$3:$O$93,15),EX72-EX72*VLOOKUP(EV72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,EV$2+2),0)","v":91214.707102628701},68,{"$f":"IF(VLOOKUP(EZ73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ73,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ73<111),IF(EZ73<71,FB72+FA$42*VLOOKUP(EZ72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ72,Lookups!$DH$3:$DU$53,2)+IF(EZ73<64,FA$42*VLOOKUP(EZ72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ72,Lookups!$DH$3:$DU$53,13,0))-FB72*VLOOKUP(EZ72,Lookups!$A$3:$O$93,15),FB72-FB72*VLOOKUP(EZ72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":85581.947698989912},67,{"$f":"IF(VLOOKUP(FD73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD73,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD73<111),IF(FD73<71,FF72+FE$43*VLOOKUP(FD72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD72,Lookups!$DH$3:$DU$53,2)+IF(FD73<64,FE$43*VLOOKUP(FD72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD72,Lookups!$DH$3:$DU$53,13,0))-FF72*VLOOKUP(FD72,Lookups!$A$3:$O$93,15),FF72-FF72*VLOOKUP(FD72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,FD$2+2),0)","v":80013.395943179174},66,{"$f":"IF(VLOOKUP(FH73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH73,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH73<111),IF(FH73<71,FJ72+FI$44*VLOOKUP(FH72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH72,Lookups!$DH$3:$DU$53,2)+IF(FH73<64,FI$44*VLOOKUP(FH72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH72,Lookups!$DH$3:$DU$53,13,0))-FJ72*VLOOKUP(FH72,Lookups!$A$3:$O$93,15),FJ72-FJ72*VLOOKUP(FH72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,FH$2+2),0)","v":74591.452252997697},65,{"$f":"IF(VLOOKUP(FL73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FL73,Lookups!$DH$3:$DU$53,13)*FM$45,0)","v":0},{"$f":"IF((FL73<111),IF(FL73<71,FN72+FM$45*VLOOKUP(FL72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FL72,Lookups!$DH$3:$DU$53,2)+IF(FL73<64,FM$45*VLOOKUP(FL72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FL72,Lookups!$DH$3:$DU$53,13,0))-FN72*VLOOKUP(FL72,Lookups!$A$3:$O$93,15),FN72-FN72*VLOOKUP(FL72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FL73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,FL$2+2),0)","v":69312.322359479469},64,{"$f":"IF(VLOOKUP(FP73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FP73,Lookups!$DH$3:$DU$53,13)*FQ$46,0)","v":0},{"$f":"IF((FP73<111),IF(FP73<71,FR72+FQ$46*VLOOKUP(FP72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FP72,Lookups!$DH$3:$DU$53,2)+IF(FP73<64,FQ$46*VLOOKUP(FP72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FP72,Lookups!$DH$3:$DU$53,13,0))-FR72*VLOOKUP(FP72,Lookups!$A$3:$O$93,15),FR72-FR72*VLOOKUP(FP72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FP73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,FP$2+2),0)","v":321546.30875367497},63,{"$f":"IF(VLOOKUP(FT73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FT73,Lookups!$DH$3:$DU$53,13)*FU$47,0)","v":0},{"$f":"IF((FT73<111),IF(FT73<71,FV72+FU$47*VLOOKUP(FT72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FT72,Lookups!$DH$3:$DU$53,2)+IF(FT73<64,FU$47*VLOOKUP(FT72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FT72,Lookups!$DH$3:$DU$53,13,0))-FV72*VLOOKUP(FT72,Lookups!$A$3:$O$93,15),FV72-FV72*VLOOKUP(FT72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FT73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,FT$2+2),0)","v":280418.90222786274},62,{"$f":"IF(VLOOKUP(FX73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FX73,Lookups!$DH$3:$DU$53,13)*FY$48,0)","v":0},{"$f":"IF((FX73<111),IF(FX73<71,FZ72+FY$48*VLOOKUP(FX72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FX72,Lookups!$DH$3:$DU$53,2)+IF(FX73<64,FY$48*VLOOKUP(FX72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FX72,Lookups!$DH$3:$DU$53,13,0))-FZ72*VLOOKUP(FX72,Lookups!$A$3:$O$93,15),FZ72-FZ72*VLOOKUP(FX72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FX73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,FX$2+2),0)","v":241631.30155561244},61,{"$f":"IF(VLOOKUP(GB73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GB73,Lookups!$DH$3:$DU$53,13)*GC$49,0)","v":0},{"$f":"IF((GB73<111),IF(GB73<71,GD72+GC$49*VLOOKUP(GB72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GB72,Lookups!$DH$3:$DU$53,2)+IF(GB73<64,GC$49*VLOOKUP(GB72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GB72,Lookups!$DH$3:$DU$53,13,0))-GD72*VLOOKUP(GB72,Lookups!$A$3:$O$93,15),GD72-GD72*VLOOKUP(GB72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GB73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,GB$2+2),0)","v":216445.88695505919},60,{"$f":"IF(VLOOKUP(GF73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GF73,Lookups!$DH$3:$DU$53,13)*GG$50,0)","v":0},{"$f":"IF((GF73<111),IF(GF73<71,GH72+GG$50*VLOOKUP(GF72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GF72,Lookups!$DH$3:$DU$53,2)+IF(GF73<64,GG$50*VLOOKUP(GF72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GF72,Lookups!$DH$3:$DU$53,13,0))-GH72*VLOOKUP(GF72,Lookups!$A$3:$O$93,15),GH72-GH72*VLOOKUP(GF72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GF73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,GF$2+2),0)","v":192416.76632033996},59,{"$f":"IF(VLOOKUP(GJ73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GJ73,Lookups!$DH$3:$DU$53,13)*GK$51,0)","v":0},{"$f":"IF((GJ73<111),IF(GJ73<71,GL72+GK$51*VLOOKUP(GJ72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GJ72,Lookups!$DH$3:$DU$53,2)+IF(GJ73<64,GK$51*VLOOKUP(GJ72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GJ72,Lookups!$DH$3:$DU$53,13,0))-GL72*VLOOKUP(GJ72,Lookups!$A$3:$O$93,15),GL72-GL72*VLOOKUP(GJ72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GJ73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,GJ$2+2),0)","v":169492.87592935757},58,{"$f":"IF(VLOOKUP(GN73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GN73,Lookups!$DH$3:$DU$53,13)*GO$52,0)","v":0},{"$f":"IF((GN73<111),IF(GN73<71,GP72+GO$52*VLOOKUP(GN72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GN72,Lookups!$DH$3:$DU$53,2)+IF(GN73<64,GO$52*VLOOKUP(GN72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GN72,Lookups!$DH$3:$DU$53,13,0))-GP72*VLOOKUP(GN72,Lookups!$A$3:$O$93,15),GP72-GP72*VLOOKUP(GN72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GN73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,GN$2+2),0)","v":147625.41257467534},57,{"$f":"IF(VLOOKUP(GR73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GR73,Lookups!$DH$3:$DU$53,13)*GS$53,0)","v":0},{"$f":"IF((GR73<111),IF(GR73<71,GT72+GS$53*VLOOKUP(GR72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GR72,Lookups!$DH$3:$DU$53,2)+IF(GR73<64,GS$53*VLOOKUP(GR72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GR72,Lookups!$DH$3:$DU$53,13,0))-GT72*VLOOKUP(GR72,Lookups!$A$3:$O$93,15),GT72-GT72*VLOOKUP(GR72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GR73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,GR$2+2),0)","v":126767.73293230936},56,{"$f":"IF(VLOOKUP(GV73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GV73,Lookups!$DH$3:$DU$53,13)*GW$54,0)","v":0},{"$f":"IF((GV73<111),IF(GV73<71,GX72+GW$54*VLOOKUP(GV72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GV72,Lookups!$DH$3:$DU$53,2)+IF(GV73<64,GW$54*VLOOKUP(GV72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GV72,Lookups!$DH$3:$DU$53,13,0))-GX72*VLOOKUP(GV72,Lookups!$A$3:$O$93,15),GX72-GX72*VLOOKUP(GV72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GV73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,GV$2+2),0)","v":112939.15492749878},55,{"$f":"IF(VLOOKUP(GZ73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GZ73,Lookups!$DH$3:$DU$53,13)*HA$55,0)","v":0},{"$f":"IF((GZ73<111),IF(GZ73<71,HB72+HA$55*VLOOKUP(GZ72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GZ72,Lookups!$DH$3:$DU$53,2)+IF(GZ73<64,HA$55*VLOOKUP(GZ72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GZ72,Lookups!$DH$3:$DU$53,13,0))-HB72*VLOOKUP(GZ72,Lookups!$A$3:$O$93,15),HB72-HB72*VLOOKUP(GZ72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GZ73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,GZ$2+2),0)","v":99619.004679085745},54,{"$f":"IF(VLOOKUP(HD73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HD73,Lookups!$DH$3:$DU$53,13)*HE$56,0)","v":0},{"$f":"IF((HD73<111),IF(HD73<71,HF72+HE$56*VLOOKUP(HD72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HD72,Lookups!$DH$3:$DU$53,2)+IF(HD73<64,HE$56*VLOOKUP(HD72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HD72,Lookups!$DH$3:$DU$53,13,0))-HF72*VLOOKUP(HD72,Lookups!$A$3:$O$93,15),HF72-HF72*VLOOKUP(HD72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HD73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,HD$2+2),0)","v":86789.430114281175},53,{"$f":"IF(VLOOKUP(HH73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HH73,Lookups!$DH$3:$DU$53,13)*HI$57,0)","v":0},{"$f":"IF((HH73<111),IF(HH73<71,HJ72+HI$58*VLOOKUP(HH72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HH72,Lookups!$DH$3:$DU$53,2)+IF(HH73<64,HI$58*VLOOKUP(HH72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HH72,Lookups!$DH$3:$DU$53,13,0))-HJ72*VLOOKUP(HH72,Lookups!$A$3:$O$93,15),HJ72-HJ72*VLOOKUP(HH72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HH73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,HH$2+2),0)","v":74433.21940659071},52,{"$f":"IF(VLOOKUP(HL73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HL73,Lookups!$DH$3:$DU$53,13)*HM$58,0)","v":0},{"$f":"IF((HL73<111),IF(HL73<71,HN72+HM$58*VLOOKUP(HL72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HL72,Lookups!$DH$3:$DU$53,2)+IF(HL73<64,HM$58*VLOOKUP(HL72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HL72,Lookups!$DH$3:$DU$53,13,0))-HN72*VLOOKUP(HL72,Lookups!$A$3:$O$93,15),HN72-HN72*VLOOKUP(HL72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HL73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,HL$2+2),0)","v":62533.777480966695},51,{"$f":"IF(VLOOKUP(HP73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HP73,Lookups!$DH$3:$DU$53,13)*HQ$59,0)","v":0},{"$f":"IF((HP73<111),IF(HP73<71,HR72+HQ$59*VLOOKUP(HP72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HP72,Lookups!$DH$3:$DU$53,2)+IF(HP73<64,HQ$59*VLOOKUP(HP72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HP72,Lookups!$DH$3:$DU$53,13,0))-HR72*VLOOKUP(HP72,Lookups!$A$3:$O$93,15),HR72-HR72*VLOOKUP(HP72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HP73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,HP$2+2),0)","v":64420.383088857569},50,{"$f":"IF(VLOOKUP(HT73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HT73,Lookups!$DH$3:$DU$53,13)*HU$60,0)","v":0},{"$f":"IF((HT73<111),IF(HT73<71,HV72+HU$60*VLOOKUP(HT72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HT72,Lookups!$DH$3:$DU$53,2)+IF(HT73<64,HU$60*VLOOKUP(HT72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HT72,Lookups!$DH$3:$DU$53,13,0))-HV72*VLOOKUP(HT72,Lookups!$A$3:$O$93,15),HV72-HV72*VLOOKUP(HT72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HT73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,HT$2+2),0)","v":66301.172686467515},49,{"$f":"IF(VLOOKUP(HX73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HX73,Lookups!$DH$3:$DU$53,13)*HY$61,0)","v":0},{"$f":"IF((HX73<111),IF(HX73<71,HZ72+HY$61*VLOOKUP(HX72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HX72,Lookups!$DH$3:$DU$53,2)+IF(HX73<64,HY$61*VLOOKUP(HX72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HX72,Lookups!$DH$3:$DU$53,13,0))-HZ72*VLOOKUP(HX72,Lookups!$A$3:$O$93,15),HZ72-HZ72*VLOOKUP(HX72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HX73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,HX$2+2),0)","v":68176.186164986168},48,{"$f":"IF(VLOOKUP(IB73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IB73,Lookups!$DH$3:$DU$53,13)*IC$62,0)","v":0},{"$f":"IF((IB73<111),IF(IB73<71,ID72+IC$62*VLOOKUP(IB72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IB72,Lookups!$DH$3:$DU$53,2)+IF(IB73<64,IC$62*VLOOKUP(IB72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IB72,Lookups!$DH$3:$DU$53,13,0))-ID72*VLOOKUP(IB72,Lookups!$A$3:$O$93,15),ID72-ID72*VLOOKUP(IB72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IB73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,IB$2+2),0)","v":70045.463252737143},47,{"$f":"IF(VLOOKUP(IF73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IF73,Lookups!$DH$3:$DU$53,13)*IG$63,0)","v":0},{"$f":"IF((IF73<111),IF(IF73<71,IH72+IG$63*VLOOKUP(IF72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IF72,Lookups!$DH$3:$DU$53,2)+IF(IF73<64,IG$63*VLOOKUP(IF72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IF72,Lookups!$DH$3:$DU$53,13,0))-IH72*VLOOKUP(IF72,Lookups!$A$3:$O$93,15),IH72-IH72*VLOOKUP(IF72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IF73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,IF$2+2),0)","v":71841.396250250982},46,{"$f":"IF(VLOOKUP(IJ73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IJ73,Lookups!$DH$3:$DU$53,13)*IK$64,0)","v":0},{"$f":"IF((IJ73<111),IF(IJ73<71,IL72+IK$64*VLOOKUP(IJ72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IJ72,Lookups!$DH$3:$DU$53,2)+IF(IJ73<64,IK$64*VLOOKUP(IJ72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IJ72,Lookups!$DH$3:$DU$53,13,0))-IL72*VLOOKUP(IJ72,Lookups!$A$3:$O$93,15),IL72-IL72*VLOOKUP(IJ72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IJ73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,IJ$2+2),0)","v":79099.151460425695},45,{"$f":"IF(VLOOKUP(IN73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IN73,Lookups!$DH$3:$DU$53,13)*IO$65,0)","v":0},{"$f":"IF((IN73<111),IF(IN73<71,IP72+IO$65*VLOOKUP(IN72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IN72,Lookups!$DH$3:$DU$53,2)+IF(IN73<64,IO$65*VLOOKUP(IN72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IN72,Lookups!$DH$3:$DU$53,13,0))-IP72*VLOOKUP(IN72,Lookups!$A$3:$O$93,15),IP72-IP72*VLOOKUP(IN72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IN73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,IN$2+2),0)","v":86433.55493011832},44,{"$f":"IF(VLOOKUP(IR73,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IR73,Lookups!$DH$3:$DU$53,13)*IS$66,0)","v":0},{"$f":"IF((IR73<111),IF(IR73<71,IT72+IS$66*VLOOKUP(IR72,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IR72,Lookups!$DH$3:$DU$53,2)+IF(IR73<64,IS$66*VLOOKUP(IR72,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IR72,Lookups!$DH$3:$DU$53,13,0))-IT72*VLOOKUP(IR72,Lookups!$A$3:$O$93,15),IT72-IT72*VLOOKUP(IR72,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IR73<111,VLOOKUP($C73,Lookups!$T$3:$DG$93,IR$2+2),0)","v":93846.311975960707},0]
[{"$f":"SUM(E74,I74,M74,Q74,U74,Y74,AC74,AG74,AK74,AO74,AS74,AW74,BA74,BE74,BI74,BM74,BQ74,BU74,BY74,CC74,CG74,CK74,CO74,CS74,CW74,DA74,DE74,DI74,DM74,DQ74)+SUM(DU74,DY74,EC74,EG74,EK74,EO74,ES74,EW74,FA74,FE74)+'Amort-Proj'!Q74+SUM(FI74,FM74,FQ74,FU74,FY74,GC74,GG74,GK74,GO74,GS74,GW74,HA74,HE74,HI74)+SUM(HM74,HQ74,HU74,HY74,IC74,IG74,IK74,IO74,IS74)","v":0},{"$error":"#DIV/0!"},2086,107,{"$f":"IF(VLOOKUP(D74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D74,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D74<111),IF(D74<71,F73+E$4*VLOOKUP(D73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D73,Lookups!$DH$3:$DU$53,2)+IF(D74<64,E$4*VLOOKUP(D73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D73,Lookups!$DH$3:$DU$53,13,0))-F73*VLOOKUP(D73,Lookups!$A$3:$O$93,15),F73-F73*VLOOKUP(D73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,D$2+2),0)","v":152639.89594954078},106,{"$f":"IF(VLOOKUP(H74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H74,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H74<111),IF(H74<71,J73+I$5*VLOOKUP(H73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H73,Lookups!$DH$3:$DU$53,2)+IF(H74<64,I$5*VLOOKUP(H73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H73,Lookups!$DH$3:$DU$53,13,0))-J73*VLOOKUP(H73,Lookups!$A$3:$O$93,15),J73-J73*VLOOKUP(H73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,H$2+2),0)","v":157428.02956772968},105,{"$f":"IF(VLOOKUP(L74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L74,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L74<111),IF(L74<71,N73+M$6*VLOOKUP(L73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L73,Lookups!$DH$3:$DU$53,2)+IF(L74<64,M$6*VLOOKUP(L73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L73,Lookups!$DH$3:$DU$53,13,0))-N73*VLOOKUP(L73,Lookups!$A$3:$O$93,15),N73-N73*VLOOKUP(L73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,L$2+2),0)","v":162366.36129371342},104,{"$f":"IF(VLOOKUP(P74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P74,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P74<111),IF(P74<71,R73+Q$7*VLOOKUP(P73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P73,Lookups!$DH$3:$DU$53,2)+IF(P74<64,Q$7*VLOOKUP(P73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P73,Lookups!$DH$3:$DU$53,13,0))-R73*VLOOKUP(P73,Lookups!$A$3:$O$93,15),R73-R73*VLOOKUP(P73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,P$2+2),0)","v":162829.38323656609},{"$f":"1+T73","v":103},{"$f":"IF(VLOOKUP(T74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T74,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T74<111),IF(T74<71,V73+U$8*VLOOKUP(T73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T73,Lookups!$DH$3:$DU$53,2)+IF(T74<64,U$8*VLOOKUP(T73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T73,Lookups!$DH$3:$DU$53,13,0))-V73*VLOOKUP(T73,Lookups!$A$3:$O$93,15),V73-V73*VLOOKUP(T73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,T$2+2),0)","v":163138.65082106084},102,{"$f":"IF(VLOOKUP(X74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X74,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X74<111),IF(X74<71,Z73+Y$9*VLOOKUP(X73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X73,Lookups!$DH$3:$DU$53,2)+IF(X74<64,Y$9*VLOOKUP(X73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X73,Lookups!$DH$3:$DU$53,13,0))-Z73*VLOOKUP(X73,Lookups!$A$3:$O$93,15),Z73-Z73*VLOOKUP(X73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,X$2+2),0)","v":163448.50580837511},101,{"$f":"IF(VLOOKUP(AB74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB74,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB74<111),IF(AB74<71,AD73+AC$10*VLOOKUP(AB73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB73,Lookups!$DH$3:$DU$53,2)+IF(AB74<64,AC$10*VLOOKUP(AB73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB73,Lookups!$DH$3:$DU$53,13,0))-AD73*VLOOKUP(AB73,Lookups!$A$3:$O$93,15),AD73-AD73*VLOOKUP(AB73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,AB$2+2),0)","v":163758.65477575338},100,{"$f":"IF(VLOOKUP(AF74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF74,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF74<111),IF(AF74<71,AH73+AG$11*VLOOKUP(AF73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF73,Lookups!$DH$3:$DU$53,2)+IF(AF74<64,AG$11*VLOOKUP(AF73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF73,Lookups!$DH$3:$DU$53,13,0))-AH73*VLOOKUP(AF73,Lookups!$A$3:$O$93,15),AH73-AH73*VLOOKUP(AF73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,AF$2+2),0)","v":164069.39226109625},99,{"$f":"IF(VLOOKUP(AJ74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ74,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ74<111),IF(AJ74<71,AL73+AK$12*VLOOKUP(AJ73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ73,Lookups!$DH$3:$DU$53,2)+IF(AJ74<64,AK$12*VLOOKUP(AJ73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ73,Lookups!$DH$3:$DU$53,13,0))-AL73*VLOOKUP(AJ73,Lookups!$A$3:$O$93,15),AL73-AL73*VLOOKUP(AJ73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":164380.42428433994},98,{"$f":"IF(VLOOKUP(AN74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN74,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN74<111),IF(AN74<71,AP73+AO$13*VLOOKUP(AN73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN73,Lookups!$DH$3:$DU$53,2)+IF(AN74<64,AO$13*VLOOKUP(AN73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN73,Lookups!$DH$3:$DU$53,13,0))-AP73*VLOOKUP(AN73,Lookups!$A$3:$O$93,15),AP73-AP73*VLOOKUP(AN73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,AN$2+2),0)","v":164692.04594175093},97,{"$f":"IF(VLOOKUP(AR74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR74,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR74<111),IF(AR74<71,AT73+AS$14*VLOOKUP(AR73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR73,Lookups!$DH$3:$DU$53,2)+IF(AR74<64,AS$14*VLOOKUP(AR73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR73,Lookups!$DH$3:$DU$53,13,0))-AT73*VLOOKUP(AR73,Lookups!$A$3:$O$93,15),AT73-AT73*VLOOKUP(AR73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,AR$2+2),0)","v":165004.25835111903},96,{"$f":"IF(VLOOKUP(AV74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV74,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV74<111),IF(AV74<71,AX73+AW$15*VLOOKUP(AV73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV73,Lookups!$DH$3:$DU$53,2)+IF(AV74<64,AW$15*VLOOKUP(AV73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV73,Lookups!$DH$3:$DU$53,13,0))-AX73*VLOOKUP(AV73,Lookups!$A$3:$O$93,15),AX73-AX73*VLOOKUP(AV73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,AV$2+2),0)","v":165317.06263235325},95,{"$f":"IF(VLOOKUP(AZ74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ74,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ74<111),IF(AZ74<71,BB73+BA$16*VLOOKUP(AZ73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ73,Lookups!$DH$3:$DU$53,2)+IF(AZ74<64,BA$16*VLOOKUP(AZ73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ73,Lookups!$DH$3:$DU$53,13,0))-BB73*VLOOKUP(AZ73,Lookups!$A$3:$O$93,15),BB73-BB73*VLOOKUP(AZ73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":165630.45990748567},94,{"$f":"IF(VLOOKUP(BD74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD74,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD74<111),IF(BD74<71,BF73+BE$17*VLOOKUP(BD73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD73,Lookups!$DH$3:$DU$53,2)+IF(BD74<64,BE$17*VLOOKUP(BD73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD73,Lookups!$DH$3:$DU$53,13,0))-BF73*VLOOKUP(BD73,Lookups!$A$3:$O$93,15),BF73-BF73*VLOOKUP(BD73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,BD$2+2),0)","v":165944.45130067505},93,{"$f":"IF(VLOOKUP(BH74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH74,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH74<111),IF(BH74<71,BJ73+BI$18*VLOOKUP(BH73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH73,Lookups!$DH$3:$DU$53,2)+IF(BH74<64,BI$18*VLOOKUP(BH73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH73,Lookups!$DH$3:$DU$53,13,0))-BJ73*VLOOKUP(BH73,Lookups!$A$3:$O$93,15),BJ73-BJ73*VLOOKUP(BH73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,BH$2+2),0)","v":166259.03793821178},92,{"$f":"IF(VLOOKUP(BL74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL74,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL74<111),IF(BL74<71,BN73+BM$19*VLOOKUP(BL73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL73,Lookups!$DH$3:$DU$53,2)+IF(BL74<64,BM$19*VLOOKUP(BL73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL73,Lookups!$DH$3:$DU$53,13,0))-BN73*VLOOKUP(BL73,Lookups!$A$3:$O$93,15),BN73-BN73*VLOOKUP(BL73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,BL$2+2),0)","v":166574.22094852105},91,{"$f":"IF(VLOOKUP(BP74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP74,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP74<111),IF(BP74<71,BR73+BQ$20*VLOOKUP(BP73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP73,Lookups!$DH$3:$DU$53,2)+IF(BP74<64,BQ$20*VLOOKUP(BP73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP73,Lookups!$DH$3:$DU$53,13,0))-BR73*VLOOKUP(BP73,Lookups!$A$3:$O$93,15),BR73-BR73*VLOOKUP(BP73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,BP$2+2),0)","v":166731.96168805563},90,{"$f":"IF(VLOOKUP(BT74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT74,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT74<111),IF(BT74<71,BV73+BU$21*VLOOKUP(BT73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT73,Lookups!$DH$3:$DU$53,2)+IF(BT74<64,BU$21*VLOOKUP(BT73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT73,Lookups!$DH$3:$DU$53,13,0))-BV73*VLOOKUP(BT73,Lookups!$A$3:$O$93,15),BV73-BV73*VLOOKUP(BT73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,BT$2+2),0)","v":166889.85180329037},89,{"$f":"IF(VLOOKUP(BX74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX74,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX74<111),IF(BX74<71,BZ73+BY$22*VLOOKUP(BX73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX73,Lookups!$DH$3:$DU$53,2)+IF(BX74<64,BY$22*VLOOKUP(BX73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX73,Lookups!$DH$3:$DU$53,13,0))-BZ73*VLOOKUP(BX73,Lookups!$A$3:$O$93,15),BZ73-BZ73*VLOOKUP(BX73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,BX$2+2),0)","v":167047.89143567978},88,{"$f":"IF(VLOOKUP(CB74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB74,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB74<111),IF(CB74<71,CD73+CC$23*VLOOKUP(CB73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB73,Lookups!$DH$3:$DU$53,2)+IF(CB74<64,CC$23*VLOOKUP(CB73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB73,Lookups!$DH$3:$DU$53,13,0))-CD73*VLOOKUP(CB73,Lookups!$A$3:$O$93,15),CD73-CD73*VLOOKUP(CB73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,CB$2+2),0)","v":165637.3322020628},87,{"$f":"IF(VLOOKUP(CF74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF74,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF74<111),IF(CF74<71,CH73+CG$24*VLOOKUP(CF73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF73,Lookups!$DH$3:$DU$53,2)+IF(CF74<64,CG$24*VLOOKUP(CF73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF73,Lookups!$DH$3:$DU$53,13,0))-CH73*VLOOKUP(CF73,Lookups!$A$3:$O$93,15),CH73-CH73*VLOOKUP(CF73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,CF$2+2),0)","v":164232.37680079578},86,{"$f":"IF(VLOOKUP(CJ74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ74,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ74<111),IF(CJ74<71,CL73+CK$25*VLOOKUP(CJ73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ73,Lookups!$DH$3:$DU$53,2)+IF(CJ74<64,CK$25*VLOOKUP(CJ73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ73,Lookups!$DH$3:$DU$53,13,0))-CL73*VLOOKUP(CJ73,Lookups!$A$3:$O$93,15),CL73-CL73*VLOOKUP(CJ73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":162832.99761773102},85,{"$f":"IF(VLOOKUP(CN74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN74,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN74<111),IF(CN74<71,CP73+CO$26*VLOOKUP(CN73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN73,Lookups!$DH$3:$DU$53,2)+IF(CN74<64,CO$26*VLOOKUP(CN73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN73,Lookups!$DH$3:$DU$53,13,0))-CP73*VLOOKUP(CN73,Lookups!$A$3:$O$93,15),CP73-CP73*VLOOKUP(CN73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,CN$2+2),0)","v":161439.16717634044},84,{"$f":"IF(VLOOKUP(CR74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR74,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR74<111),IF(CR74<71,CT73+CS$27*VLOOKUP(CR73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR73,Lookups!$DH$3:$DU$53,2)+IF(CR74<64,CS$27*VLOOKUP(CR73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR73,Lookups!$DH$3:$DU$53,13,0))-CT73*VLOOKUP(CR73,Lookups!$A$3:$O$93,15),CT73-CT73*VLOOKUP(CR73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,CR$2+2),0)","v":160050.85813700722},83,{"$f":"IF(VLOOKUP(CV74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV74,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV74<111),IF(CV74<71,CX73+CW$28*VLOOKUP(CV73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV73,Lookups!$DH$3:$DU$53,2)+IF(CV74<64,CW$28*VLOOKUP(CV73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV73,Lookups!$DH$3:$DU$53,13,0))-CX73*VLOOKUP(CV73,Lookups!$A$3:$O$93,15),CX73-CX73*VLOOKUP(CV73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,CV$2+2),0)","v":158668.04329632141},82,{"$f":"IF(VLOOKUP(CZ74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ74,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ74<111),IF(CZ74<71,DB73+DA$29*VLOOKUP(CZ73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ73,Lookups!$DH$3:$DU$53,2)+IF(CZ74<64,DA$29*VLOOKUP(CZ73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ73,Lookups!$DH$3:$DU$53,13,0))-DB73*VLOOKUP(CZ73,Lookups!$A$3:$O$93,15),DB73-DB73*VLOOKUP(CZ73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":157290.69558637755},81,{"$f":"IF(VLOOKUP(DD74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD74,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD74<111),IF(DD74<71,DF73+DE$30*VLOOKUP(DD73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD73,Lookups!$DH$3:$DU$53,2)+IF(DD74<64,DE$30*VLOOKUP(DD73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD73,Lookups!$DH$3:$DU$53,13,0))-DF73*VLOOKUP(DD73,Lookups!$A$3:$O$93,15),DF73-DF73*VLOOKUP(DD73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,DD$2+2),0)","v":153995.07676710188},80,{"$f":"IF(VLOOKUP(DH74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH74,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH74<111),IF(DH74<71,DJ73+DI$31*VLOOKUP(DH73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH73,Lookups!$DH$3:$DU$53,2)+IF(DH74<64,DI$31*VLOOKUP(DH73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH73,Lookups!$DH$3:$DU$53,13,0))-DJ73*VLOOKUP(DH73,Lookups!$A$3:$O$93,15),DJ73-DJ73*VLOOKUP(DH73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,DH$2+2),0)","v":150732.91148548573},79,{"$f":"IF(VLOOKUP(DL74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL74,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL74<111),IF(DL74<71,DN73+DM$32*VLOOKUP(DL73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL73,Lookups!$DH$3:$DU$53,2)+IF(DL74<64,DM$32*VLOOKUP(DL73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL73,Lookups!$DH$3:$DU$53,13,0))-DN73*VLOOKUP(DL73,Lookups!$A$3:$O$93,15),DN73-DN73*VLOOKUP(DL73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,DL$2+2),0)","v":147503.83878031978},78,{"$f":"IF(VLOOKUP(DP74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP74,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP74<111),IF(DP74<71,DR73+DQ$33*VLOOKUP(DP73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP73,Lookups!$DH$3:$DU$53,2)+IF(DP74<64,DQ$33*VLOOKUP(DP73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP73,Lookups!$DH$3:$DU$53,13,0))-DR73*VLOOKUP(DP73,Lookups!$A$3:$O$93,15),DR73-DR73*VLOOKUP(DP73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,DP$2+2),0)","v":144307.50160764379},77,{"$f":"IF(VLOOKUP(DT74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT74,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT74<111),IF(DT74<71,DV73+DU$34*VLOOKUP(DT73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT73,Lookups!$DH$3:$DU$53,2)+IF(DT74<64,DU$34*VLOOKUP(DT73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT73,Lookups!$DH$3:$DU$53,13,0))-DV73*VLOOKUP(DT73,Lookups!$A$3:$O$93,15),DV73-DV73*VLOOKUP(DT73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,DT$2+2),0)","v":141143.54679781161},76,{"$f":"IF(VLOOKUP(DX74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX74,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX74<111),IF(DX74<71,DZ73+DY$35*VLOOKUP(DX73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX73,Lookups!$DH$3:$DU$53,2)+IF(DX74<64,DY$35*VLOOKUP(DX73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX73,Lookups!$DH$3:$DU$53,13,0))-DZ73*VLOOKUP(DX73,Lookups!$A$3:$O$93,15),DZ73-DZ73*VLOOKUP(DX73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,DX$2+2),0)","v":135834.60214382692},75,{"$f":"IF(VLOOKUP(EB74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB74,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB74<111),IF(EB74<71,ED73+EC$36*VLOOKUP(EB73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB73,Lookups!$DH$3:$DU$53,2)+IF(EB74<64,EC$36*VLOOKUP(EB73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB73,Lookups!$DH$3:$DU$53,13,0))-ED73*VLOOKUP(EB73,Lookups!$A$3:$O$93,15),ED73-ED73*VLOOKUP(EB73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,EB$2+2),0)","v":130620.37997530571},74,{"$f":"IF(VLOOKUP(EF74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF74,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF74<111),IF(EF74<71,EH73+EG$37*VLOOKUP(EF73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF73,Lookups!$DH$3:$DU$53,2)+IF(EF74<64,EG$37*VLOOKUP(EF73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF73,Lookups!$DH$3:$DU$53,13,0))-EH73*VLOOKUP(EF73,Lookups!$A$3:$O$93,15),EH73-EH73*VLOOKUP(EF73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,EF$2+2),0)","v":125380.3904728109},73,{"$f":"IF(VLOOKUP(EJ74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ74,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ74<111),IF(EJ74<71,EL73+EK$38*VLOOKUP(EJ73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ73,Lookups!$DH$3:$DU$53,2)+IF(EJ74<64,EK$38*VLOOKUP(EJ73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ73,Lookups!$DH$3:$DU$53,13,0))-EL73*VLOOKUP(EJ73,Lookups!$A$3:$O$93,15),EL73-EL73*VLOOKUP(EJ73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":120241.26496995888},72,{"$f":"IF(VLOOKUP(EN74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN74,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN74<111),IF(EN74<71,EP73+EO$39*VLOOKUP(EN73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN73,Lookups!$DH$3:$DU$53,2)+IF(EN74<64,EO$39*VLOOKUP(EN73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN73,Lookups!$DH$3:$DU$53,13,0))-EP73*VLOOKUP(EN73,Lookups!$A$3:$O$93,15),EP73-EP73*VLOOKUP(EN73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,EN$2+2),0)","v":115201.0427947657},71,{"$f":"IF(VLOOKUP(ER74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER74,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER74<111),IF(ER74<71,ET73+ES$40*VLOOKUP(ER73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER73,Lookups!$DH$3:$DU$53,2)+IF(ER74<64,ES$40*VLOOKUP(ER73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER73,Lookups!$DH$3:$DU$53,13,0))-ET73*VLOOKUP(ER73,Lookups!$A$3:$O$93,15),ET73-ET73*VLOOKUP(ER73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,ER$2+2),0)","v":108780.47595127337},70,{"$f":"IF(VLOOKUP(EV74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV74,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV74<111),IF(EV74<71,EX73+EW$41*VLOOKUP(EV73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV73,Lookups!$DH$3:$DU$53,2)+IF(EV74<64,EW$41*VLOOKUP(EV73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV73,Lookups!$DH$3:$DU$53,13,0))-EX73*VLOOKUP(EV73,Lookups!$A$3:$O$93,15),EX73-EX73*VLOOKUP(EV73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,EV$2+2),0)","v":102519.43728672058},69,{"$f":"IF(VLOOKUP(EZ74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ74,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ74<111),IF(EZ74<71,FB73+FA$42*VLOOKUP(EZ73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ73,Lookups!$DH$3:$DU$53,2)+IF(EZ74<64,FA$42*VLOOKUP(EZ73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ73,Lookups!$DH$3:$DU$53,13,0))-FB73*VLOOKUP(EZ73,Lookups!$A$3:$O$93,15),FB73-FB73*VLOOKUP(EZ73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":96413.945407478532},68,{"$f":"IF(VLOOKUP(FD74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD74,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD74<111),IF(FD74<71,FF73+FE$43*VLOOKUP(FD73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD73,Lookups!$DH$3:$DU$53,2)+IF(FD74<64,FE$43*VLOOKUP(FD73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD73,Lookups!$DH$3:$DU$53,13,0))-FF73*VLOOKUP(FD73,Lookups!$A$3:$O$93,15),FF73-FF73*VLOOKUP(FD73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,FD$2+2),0)","v":90460.118717832331},67,{"$f":"IF(VLOOKUP(FH74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH74,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH74<111),IF(FH74<71,FJ73+FI$44*VLOOKUP(FH73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH73,Lookups!$DH$3:$DU$53,2)+IF(FH74<64,FI$44*VLOOKUP(FH73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH73,Lookups!$DH$3:$DU$53,13,0))-FJ73*VLOOKUP(FH73,Lookups!$A$3:$O$93,15),FJ73-FJ73*VLOOKUP(FH73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,FH$2+2),0)","v":84574.159511940379},66,{"$f":"IF(VLOOKUP(FL74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FL74,Lookups!$DH$3:$DU$53,13)*FM$45,0)","v":0},{"$f":"IF((FL74<111),IF(FL74<71,FN73+FM$45*VLOOKUP(FL73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FL73,Lookups!$DH$3:$DU$53,2)+IF(FL74<64,FM$45*VLOOKUP(FL73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FL73,Lookups!$DH$3:$DU$53,13,0))-FN73*VLOOKUP(FL73,Lookups!$A$3:$O$93,15),FN73-FN73*VLOOKUP(FL73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FL74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,FL$2+2),0)","v":78843.165031418568},65,{"$f":"IF(VLOOKUP(FP74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FP74,Lookups!$DH$3:$DU$53,13)*FQ$46,0)","v":0},{"$f":"IF((FP74<111),IF(FP74<71,FR73+FQ$46*VLOOKUP(FP73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FP73,Lookups!$DH$3:$DU$53,2)+IF(FP74<64,FQ$46*VLOOKUP(FP73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FP73,Lookups!$DH$3:$DU$53,13,0))-FR73*VLOOKUP(FP73,Lookups!$A$3:$O$93,15),FR73-FR73*VLOOKUP(FP73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FP74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,FP$2+2),0)","v":73263.124733969787},64,{"$f":"IF(VLOOKUP(FT74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FT74,Lookups!$DH$3:$DU$53,13)*FU$47,0)","v":0},{"$f":"IF((FT74<111),IF(FT74<71,FV73+FU$47*VLOOKUP(FT73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FT73,Lookups!$DH$3:$DU$53,2)+IF(FT74<64,FU$47*VLOOKUP(FT73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FT73,Lookups!$DH$3:$DU$53,13,0))-FV73*VLOOKUP(FT73,Lookups!$A$3:$O$93,15),FV73-FV73*VLOOKUP(FT73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FT74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,FT$2+2),0)","v":339874.44835263444},63,{"$f":"IF(VLOOKUP(FX74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FX74,Lookups!$DH$3:$DU$53,13)*FY$48,0)","v":0},{"$f":"IF((FX74<111),IF(FX74<71,FZ73+FY$48*VLOOKUP(FX73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FX73,Lookups!$DH$3:$DU$53,2)+IF(FX74<64,FY$48*VLOOKUP(FX73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FX73,Lookups!$DH$3:$DU$53,13,0))-FZ73*VLOOKUP(FX73,Lookups!$A$3:$O$93,15),FZ73-FZ73*VLOOKUP(FX73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FX74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,FX$2+2),0)","v":296402.77965485089},62,{"$f":"IF(VLOOKUP(GB74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GB74,Lookups!$DH$3:$DU$53,13)*GC$49,0)","v":0},{"$f":"IF((GB74<111),IF(GB74<71,GD73+GC$49*VLOOKUP(GB73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GB73,Lookups!$DH$3:$DU$53,2)+IF(GB74<64,GC$49*VLOOKUP(GB73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GB73,Lookups!$DH$3:$DU$53,13,0))-GD73*VLOOKUP(GB73,Lookups!$A$3:$O$93,15),GD73-GD73*VLOOKUP(GB73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GB74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,GB$2+2),0)","v":255404.28574428233},61,{"$f":"IF(VLOOKUP(GF74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GF74,Lookups!$DH$3:$DU$53,13)*GG$50,0)","v":0},{"$f":"IF((GF74<111),IF(GF74<71,GH73+GG$50*VLOOKUP(GF73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GF73,Lookups!$DH$3:$DU$53,2)+IF(GF74<64,GG$50*VLOOKUP(GF73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GF73,Lookups!$DH$3:$DU$53,13,0))-GH73*VLOOKUP(GF73,Lookups!$A$3:$O$93,15),GH73-GH73*VLOOKUP(GF73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GF74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,GF$2+2),0)","v":228783.30251149755},60,{"$f":"IF(VLOOKUP(GJ74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GJ74,Lookups!$DH$3:$DU$53,13)*GK$51,0)","v":0},{"$f":"IF((GJ74<111),IF(GJ74<71,GL73+GK$51*VLOOKUP(GJ73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GJ73,Lookups!$DH$3:$DU$53,2)+IF(GJ74<64,GK$51*VLOOKUP(GJ73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GJ73,Lookups!$DH$3:$DU$53,13,0))-GL73*VLOOKUP(GJ73,Lookups!$A$3:$O$93,15),GL73-GL73*VLOOKUP(GJ73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GJ74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,GJ$2+2),0)","v":203384.52200059933},59,{"$f":"IF(VLOOKUP(GN74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GN74,Lookups!$DH$3:$DU$53,13)*GO$52,0)","v":0},{"$f":"IF((GN74<111),IF(GN74<71,GP73+GO$52*VLOOKUP(GN73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GN73,Lookups!$DH$3:$DU$53,2)+IF(GN74<64,GO$52*VLOOKUP(GN73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GN73,Lookups!$DH$3:$DU$53,13,0))-GP73*VLOOKUP(GN73,Lookups!$A$3:$O$93,15),GP73-GP73*VLOOKUP(GN73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GN74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,GN$2+2),0)","v":179153.96985733093},58,{"$f":"IF(VLOOKUP(GR74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GR74,Lookups!$DH$3:$DU$53,13)*GS$53,0)","v":0},{"$f":"IF((GR74<111),IF(GR74<71,GT73+GS$53*VLOOKUP(GR73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GR73,Lookups!$DH$3:$DU$53,2)+IF(GR74<64,GS$53*VLOOKUP(GR73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GR73,Lookups!$DH$3:$DU$53,13,0))-GT73*VLOOKUP(GR73,Lookups!$A$3:$O$93,15),GT73-GT73*VLOOKUP(GR73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GR74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,GR$2+2),0)","v":156040.06109143182},57,{"$f":"IF(VLOOKUP(GV74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GV74,Lookups!$DH$3:$DU$53,13)*GW$54,0)","v":0},{"$f":"IF((GV74<111),IF(GV74<71,GX73+GW$54*VLOOKUP(GV73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GV73,Lookups!$DH$3:$DU$53,2)+IF(GV74<64,GW$54*VLOOKUP(GV73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GV73,Lookups!$DH$3:$DU$53,13,0))-GX73*VLOOKUP(GV73,Lookups!$A$3:$O$93,15),GX73-GX73*VLOOKUP(GV73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GV74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,GV$2+2),0)","v":133993.493709451},56,{"$f":"IF(VLOOKUP(GZ74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GZ74,Lookups!$DH$3:$DU$53,13)*HA$55,0)","v":0},{"$f":"IF((GZ74<111),IF(GZ74<71,HB73+HA$55*VLOOKUP(GZ73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GZ73,Lookups!$DH$3:$DU$53,2)+IF(GZ74<64,HA$55*VLOOKUP(GZ73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GZ73,Lookups!$DH$3:$DU$53,13,0))-HB73*VLOOKUP(GZ73,Lookups!$A$3:$O$93,15),HB73-HB73*VLOOKUP(GZ73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GZ74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,GZ$2+2),0)","v":119376.6867583662},55,{"$f":"IF(VLOOKUP(HD74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HD74,Lookups!$DH$3:$DU$53,13)*HE$56,0)","v":0},{"$f":"IF((HD74<111),IF(HD74<71,HF73+HE$56*VLOOKUP(HD73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HD73,Lookups!$DH$3:$DU$53,2)+IF(HD74<64,HE$56*VLOOKUP(HD73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HD73,Lookups!$DH$3:$DU$53,13,0))-HF73*VLOOKUP(HD73,Lookups!$A$3:$O$93,15),HF73-HF73*VLOOKUP(HD73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HD74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,HD$2+2),0)","v":105297.28794579362},54,{"$f":"IF(VLOOKUP(HH74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HH74,Lookups!$DH$3:$DU$53,13)*HI$57,0)","v":0},{"$f":"IF((HH74<111),IF(HH74<71,HJ73+HI$58*VLOOKUP(HH73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HH73,Lookups!$DH$3:$DU$53,2)+IF(HH74<64,HI$58*VLOOKUP(HH73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HH73,Lookups!$DH$3:$DU$53,13,0))-HJ73*VLOOKUP(HH73,Lookups!$A$3:$O$93,15),HJ73-HJ73*VLOOKUP(HH73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HH74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,HH$2+2),0)","v":91736.427630795195},53,{"$f":"IF(VLOOKUP(HL74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HL74,Lookups!$DH$3:$DU$53,13)*HM$58,0)","v":0},{"$f":"IF((HL74<111),IF(HL74<71,HN73+HM$58*VLOOKUP(HL73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HL73,Lookups!$DH$3:$DU$53,2)+IF(HL74<64,HM$58*VLOOKUP(HL73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HL73,Lookups!$DH$3:$DU$53,13,0))-HN73*VLOOKUP(HL73,Lookups!$A$3:$O$93,15),HN73-HN73*VLOOKUP(HL73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HL74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,HL$2+2),0)","v":78675.912912766376},52,{"$f":"IF(VLOOKUP(HP74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HP74,Lookups!$DH$3:$DU$53,13)*HQ$59,0)","v":0},{"$f":"IF((HP74<111),IF(HP74<71,HR73+HQ$59*VLOOKUP(HP73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HP73,Lookups!$DH$3:$DU$53,2)+IF(HP74<64,HQ$59*VLOOKUP(HP73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HP73,Lookups!$DH$3:$DU$53,13,0))-HR73*VLOOKUP(HP73,Lookups!$A$3:$O$93,15),HR73-HR73*VLOOKUP(HP73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HP74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,HP$2+2),0)","v":66098.202797381789},51,{"$f":"IF(VLOOKUP(HT74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HT74,Lookups!$DH$3:$DU$53,13)*HU$60,0)","v":0},{"$f":"IF((HT74<111),IF(HT74<71,HV73+HU$60*VLOOKUP(HT73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HT73,Lookups!$DH$3:$DU$53,2)+IF(HT74<64,HU$60*VLOOKUP(HT73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HT73,Lookups!$DH$3:$DU$53,13,0))-HV73*VLOOKUP(HT73,Lookups!$A$3:$O$93,15),HV73-HV73*VLOOKUP(HT73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HT74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,HT$2+2),0)","v":68092.34492492245},50,{"$f":"IF(VLOOKUP(HX74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HX74,Lookups!$DH$3:$DU$53,13)*HY$61,0)","v":0},{"$f":"IF((HX74<111),IF(HX74<71,HZ73+HY$61*VLOOKUP(HX73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HX73,Lookups!$DH$3:$DU$53,2)+IF(HX74<64,HY$61*VLOOKUP(HX73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HX73,Lookups!$DH$3:$DU$53,13,0))-HZ73*VLOOKUP(HX73,Lookups!$A$3:$O$93,15),HZ73-HZ73*VLOOKUP(HX73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HX74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,HX$2+2),0)","v":70080.339529596153},49,{"$f":"IF(VLOOKUP(IB74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IB74,Lookups!$DH$3:$DU$53,13)*IC$62,0)","v":0},{"$f":"IF((IB74<111),IF(IB74<71,ID73+IC$62*VLOOKUP(IB73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IB73,Lookups!$DH$3:$DU$53,2)+IF(IB74<64,IC$62*VLOOKUP(IB73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IB73,Lookups!$DH$3:$DU$53,13,0))-ID73*VLOOKUP(IB73,Lookups!$A$3:$O$93,15),ID73-ID73*VLOOKUP(IB73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IB74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,IB$2+2),0)","v":72062.228776390373},48,{"$f":"IF(VLOOKUP(IF74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IF74,Lookups!$DH$3:$DU$53,13)*IG$63,0)","v":0},{"$f":"IF((IF74<111),IF(IF74<71,IH73+IG$63*VLOOKUP(IF73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IF73,Lookups!$DH$3:$DU$53,2)+IF(IF74<64,IG$63*VLOOKUP(IF73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IF73,Lookups!$DH$3:$DU$53,13,0))-IH73*VLOOKUP(IF73,Lookups!$A$3:$O$93,15),IH73-IH73*VLOOKUP(IF73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IF74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,IF$2+2),0)","v":74038.054658143155},47,{"$f":"IF(VLOOKUP(IJ74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IJ74,Lookups!$DH$3:$DU$53,13)*IK$64,0)","v":0},{"$f":"IF((IJ74<111),IF(IJ74<71,IL73+IK$64*VLOOKUP(IJ73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IJ73,Lookups!$DH$3:$DU$53,2)+IF(IJ74<64,IK$64*VLOOKUP(IJ73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IJ73,Lookups!$DH$3:$DU$53,13,0))-IL73*VLOOKUP(IJ73,Lookups!$A$3:$O$93,15),IL73-IL73*VLOOKUP(IJ73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IJ74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,IJ$2+2),0)","v":75936.355836515286},46,{"$f":"IF(VLOOKUP(IN74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IN74,Lookups!$DH$3:$DU$53,13)*IO$65,0)","v":0},{"$f":"IF((IN74<111),IF(IN74<71,IP73+IO$65*VLOOKUP(IN73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IN73,Lookups!$DH$3:$DU$53,2)+IF(IN74<64,IO$65*VLOOKUP(IN73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IN73,Lookups!$DH$3:$DU$53,13,0))-IP73*VLOOKUP(IN73,Lookups!$A$3:$O$93,15),IP73-IP73*VLOOKUP(IN73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IN74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,IN$2+2),0)","v":83607.803093669951},45,{"$f":"IF(VLOOKUP(IR74,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IR74,Lookups!$DH$3:$DU$53,13)*IS$66,0)","v":0},{"$f":"IF((IR74<111),IF(IR74<71,IT73+IS$66*VLOOKUP(IR73,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IR73,Lookups!$DH$3:$DU$53,2)+IF(IR74<64,IS$66*VLOOKUP(IR73,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IR73,Lookups!$DH$3:$DU$53,13,0))-IT73*VLOOKUP(IR73,Lookups!$A$3:$O$93,15),IT73-IT73*VLOOKUP(IR73,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IR74<111,VLOOKUP($C74,Lookups!$T$3:$DG$93,IR$2+2),0)","v":91360.267561135057},0]
[{"$f":"SUM(E75,I75,M75,Q75,U75,Y75,AC75,AG75,AK75,AO75,AS75,AW75,BA75,BE75,BI75,BM75,BQ75,BU75,BY75,CC75,CG75,CK75,CO75,CS75,CW75,DA75,DE75,DI75,DM75,DQ75)+SUM(DU75,DY75,EC75,EG75,EK75,EO75,ES75,EW75,FA75,FE75)+'Amort-Proj'!Q75+SUM(FI75,FM75,FQ75,FU75,FY75,GC75,GG75,GK75,GO75,GS75,GW75,HA75,HE75,HI75)+SUM(HM75,HQ75,HU75,HY75,IC75,IG75,IK75,IO75,IS75)","v":0},{"$error":"#DIV/0!"},2087,108,{"$f":"IF(VLOOKUP(D75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D75,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D75<111),IF(D75<71,F74+E$4*VLOOKUP(D74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D74,Lookups!$DH$3:$DU$53,2)+IF(D75<64,E$4*VLOOKUP(D74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D74,Lookups!$DH$3:$DU$53,13,0))-F74*VLOOKUP(D74,Lookups!$A$3:$O$93,15),F74-F74*VLOOKUP(D74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,D$2+2),0)","v":160424.53064296753},107,{"$f":"IF(VLOOKUP(H75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H75,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H75<111),IF(H75<71,J74+I$5*VLOOKUP(H74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H74,Lookups!$DH$3:$DU$53,2)+IF(H75<64,I$5*VLOOKUP(H74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H74,Lookups!$DH$3:$DU$53,13,0))-J74*VLOOKUP(H74,Lookups!$A$3:$O$93,15),J74-J74*VLOOKUP(H74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,H$2+2),0)","v":165614.28710525174},106,{"$f":"IF(VLOOKUP(L75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L75,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L75<111),IF(L75<71,N74+M$6*VLOOKUP(L74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L74,Lookups!$DH$3:$DU$53,2)+IF(L75<64,M$6*VLOOKUP(L74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L74,Lookups!$DH$3:$DU$53,13,0))-N74*VLOOKUP(L74,Lookups!$A$3:$O$93,15),N74-N74*VLOOKUP(L74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,L$2+2),0)","v":170809.41208098669},105,{"$f":"IF(VLOOKUP(P75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P75,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P75<111),IF(P75<71,R74+Q$7*VLOOKUP(P74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P74,Lookups!$DH$3:$DU$53,2)+IF(P75<64,Q$7*VLOOKUP(P74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P74,Lookups!$DH$3:$DU$53,13,0))-R74*VLOOKUP(P74,Lookups!$A$3:$O$93,15),R74-R74*VLOOKUP(P74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,P$2+2),0)","v":171296.51116486764},104,{"$f":"IF(VLOOKUP(T75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T75,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T75<111),IF(T75<71,V74+U$8*VLOOKUP(T74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T74,Lookups!$DH$3:$DU$53,2)+IF(T75<64,U$8*VLOOKUP(T74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T74,Lookups!$DH$3:$DU$53,13,0))-V74*VLOOKUP(T74,Lookups!$A$3:$O$93,15),V74-V74*VLOOKUP(T74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,T$2+2),0)","v":171784.99931457723},{"$f":"1+X74","v":103},{"$f":"IF(VLOOKUP(X75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X75,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X75<111),IF(X75<71,Z74+Y$9*VLOOKUP(X74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X74,Lookups!$DH$3:$DU$53,2)+IF(X75<64,Y$9*VLOOKUP(X74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X74,Lookups!$DH$3:$DU$53,13,0))-Z74*VLOOKUP(X74,Lookups!$A$3:$O$93,15),Z74-Z74*VLOOKUP(X74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,X$2+2),0)","v":172111.27661621917},102,{"$f":"IF(VLOOKUP(AB75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB75,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB75<111),IF(AB75<71,AD74+AC$10*VLOOKUP(AB74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB74,Lookups!$DH$3:$DU$53,2)+IF(AB75<64,AC$10*VLOOKUP(AB74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB74,Lookups!$DH$3:$DU$53,13,0))-AD74*VLOOKUP(AB74,Lookups!$A$3:$O$93,15),AD74-AD74*VLOOKUP(AB74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,AB$2+2),0)","v":172601.62213364412},101,{"$f":"IF(VLOOKUP(AF75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF75,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF75<111),IF(AF75<71,AH74+AG$11*VLOOKUP(AF74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF74,Lookups!$DH$3:$DU$53,2)+IF(AF75<64,AG$11*VLOOKUP(AF74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF74,Lookups!$DH$3:$DU$53,13,0))-AH74*VLOOKUP(AF74,Lookups!$A$3:$O$93,15),AH74-AH74*VLOOKUP(AF74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,AF$2+2),0)","v":172929.13944319557},100,{"$f":"IF(VLOOKUP(AJ75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ75,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ75<111),IF(AJ75<71,AL74+AK$12*VLOOKUP(AJ74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ74,Lookups!$DH$3:$DU$53,2)+IF(AJ75<64,AK$12*VLOOKUP(AJ74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ74,Lookups!$DH$3:$DU$53,13,0))-AL74*VLOOKUP(AJ74,Lookups!$A$3:$O$93,15),AL74-AL74*VLOOKUP(AJ74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":173421.34761997871},99,{"$f":"IF(VLOOKUP(AN75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN75,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN75<111),IF(AN75<71,AP74+AO$13*VLOOKUP(AN74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN74,Lookups!$DH$3:$DU$53,2)+IF(AN75<64,AO$13*VLOOKUP(AN74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN74,Lookups!$DH$3:$DU$53,13,0))-AP74*VLOOKUP(AN74,Lookups!$A$3:$O$93,15),AP74-AP74*VLOOKUP(AN74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,AN$2+2),0)","v":173750.10846854732},98,{"$f":"IF(VLOOKUP(AR75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR75,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR75<111),IF(AR75<71,AT74+AS$14*VLOOKUP(AR74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR74,Lookups!$DH$3:$DU$53,2)+IF(AR75<64,AS$14*VLOOKUP(AR74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR74,Lookups!$DH$3:$DU$53,13,0))-AT74*VLOOKUP(AR74,Lookups!$A$3:$O$93,15),AT74-AT74*VLOOKUP(AR74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,AR$2+2),0)","v":174079.49256043072},97,{"$f":"IF(VLOOKUP(AV75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV75,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV75<111),IF(AV75<71,AX74+AW$15*VLOOKUP(AV74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV74,Lookups!$DH$3:$DU$53,2)+IF(AV75<64,AW$15*VLOOKUP(AV74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV74,Lookups!$DH$3:$DU$53,13,0))-AX74*VLOOKUP(AV74,Lookups!$A$3:$O$93,15),AX74-AX74*VLOOKUP(AV74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,AV$2+2),0)","v":174409.50107713279},96,{"$f":"IF(VLOOKUP(AZ75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ75,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ75<111),IF(AZ75<71,BB74+BA$16*VLOOKUP(AZ74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ74,Lookups!$DH$3:$DU$53,2)+IF(AZ75<64,BA$16*VLOOKUP(AZ74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ74,Lookups!$DH$3:$DU$53,13,0))-BB74*VLOOKUP(AZ74,Lookups!$A$3:$O$93,15),BB74-BB74*VLOOKUP(AZ74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":174740.13520239736},95,{"$f":"IF(VLOOKUP(BD75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD75,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD75<111),IF(BD75<71,BF74+BE$17*VLOOKUP(BD74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD74,Lookups!$DH$3:$DU$53,2)+IF(BD75<64,BE$17*VLOOKUP(BD74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD74,Lookups!$DH$3:$DU$53,13,0))-BF74*VLOOKUP(BD74,Lookups!$A$3:$O$93,15),BF74-BF74*VLOOKUP(BD74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,BD$2+2),0)","v":175071.39612221235},94,{"$f":"IF(VLOOKUP(BH75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH75,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH75<111),IF(BH75<71,BJ74+BI$18*VLOOKUP(BH74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH74,Lookups!$DH$3:$DU$53,2)+IF(BH75<64,BI$18*VLOOKUP(BH74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH74,Lookups!$DH$3:$DU$53,13,0))-BJ74*VLOOKUP(BH74,Lookups!$A$3:$O$93,15),BJ74-BJ74*VLOOKUP(BH74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,BH$2+2),0)","v":175403.28502481352},93,{"$f":"IF(VLOOKUP(BL75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL75,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL75<111),IF(BL75<71,BN74+BM$19*VLOOKUP(BL74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL74,Lookups!$DH$3:$DU$53,2)+IF(BL75<64,BM$19*VLOOKUP(BL74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL74,Lookups!$DH$3:$DU$53,13,0))-BN74*VLOOKUP(BL74,Lookups!$A$3:$O$93,15),BN74-BN74*VLOOKUP(BL74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,BL$2+2),0)","v":175735.80310068984},92,{"$f":"IF(VLOOKUP(BP75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP75,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP75<111),IF(BP75<71,BR74+BQ$20*VLOOKUP(BP74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP74,Lookups!$DH$3:$DU$53,2)+IF(BP75<64,BQ$20*VLOOKUP(BP74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP74,Lookups!$DH$3:$DU$53,13,0))-BR74*VLOOKUP(BP74,Lookups!$A$3:$O$93,15),BR74-BR74*VLOOKUP(BP74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,BP$2+2),0)","v":176068.95154258673},91,{"$f":"IF(VLOOKUP(BT75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT75,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT75<111),IF(BT75<71,BV74+BU$21*VLOOKUP(BT74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT74,Lookups!$DH$3:$DU$53,2)+IF(BT75<64,BU$21*VLOOKUP(BT74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT74,Lookups!$DH$3:$DU$53,13,0))-BV74*VLOOKUP(BT74,Lookups!$A$3:$O$93,15),BV74-BV74*VLOOKUP(BT74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,BT$2+2),0)","v":176235.68350427478},90,{"$f":"IF(VLOOKUP(BX75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX75,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX75<111),IF(BX75<71,BZ74+BY$22*VLOOKUP(BX74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX74,Lookups!$DH$3:$DU$53,2)+IF(BX75<64,BY$22*VLOOKUP(BX74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX74,Lookups!$DH$3:$DU$53,13,0))-BZ74*VLOOKUP(BX74,Lookups!$A$3:$O$93,15),BZ74-BZ74*VLOOKUP(BX74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,BX$2+2),0)","v":176402.57335607792},89,{"$f":"IF(VLOOKUP(CB75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB75,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB75<111),IF(CB75<71,CD74+CC$23*VLOOKUP(CB74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB74,Lookups!$DH$3:$DU$53,2)+IF(CB75<64,CC$23*VLOOKUP(CB74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB74,Lookups!$DH$3:$DU$53,13,0))-CD74*VLOOKUP(CB74,Lookups!$A$3:$O$93,15),CD74-CD74*VLOOKUP(CB74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,CB$2+2),0)","v":176569.62124751351},88,{"$f":"IF(VLOOKUP(CF75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF75,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF75<111),IF(CF75<71,CH74+CG$24*VLOOKUP(CF74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF74,Lookups!$DH$3:$DU$53,2)+IF(CF75<64,CG$24*VLOOKUP(CF74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF74,Lookups!$DH$3:$DU$53,13,0))-CH74*VLOOKUP(CF74,Lookups!$A$3:$O$93,15),CH74-CH74*VLOOKUP(CF74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,CF$2+2),0)","v":175078.66013758036},87,{"$f":"IF(VLOOKUP(CJ75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ75,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ75<111),IF(CJ75<71,CL74+CK$25*VLOOKUP(CJ74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ74,Lookups!$DH$3:$DU$53,2)+IF(CJ75<64,CK$25*VLOOKUP(CJ74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ74,Lookups!$DH$3:$DU$53,13,0))-CL74*VLOOKUP(CJ74,Lookups!$A$3:$O$93,15),CL74-CL74*VLOOKUP(CJ74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":173593.62227844112},86,{"$f":"IF(VLOOKUP(CN75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN75,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN75<111),IF(CN75<71,CP74+CO$26*VLOOKUP(CN74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN74,Lookups!$DH$3:$DU$53,2)+IF(CN75<64,CO$26*VLOOKUP(CN74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN74,Lookups!$DH$3:$DU$53,13,0))-CP74*VLOOKUP(CN74,Lookups!$A$3:$O$93,15),CP74-CP74*VLOOKUP(CN74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,CN$2+2),0)","v":172114.47848194168},85,{"$f":"IF(VLOOKUP(CR75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR75,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR75<111),IF(CR75<71,CT74+CS$27*VLOOKUP(CR74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR74,Lookups!$DH$3:$DU$53,2)+IF(CR75<64,CS$27*VLOOKUP(CR74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR74,Lookups!$DH$3:$DU$53,13,0))-CT74*VLOOKUP(CR74,Lookups!$A$3:$O$93,15),CT74-CT74*VLOOKUP(CR74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,CR$2+2),0)","v":170641.19970539183},84,{"$f":"IF(VLOOKUP(CV75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV75,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV75<111),IF(CV75<71,CX74+CW$28*VLOOKUP(CV74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV74,Lookups!$DH$3:$DU$53,2)+IF(CV75<64,CW$28*VLOOKUP(CV74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV74,Lookups!$DH$3:$DU$53,13,0))-CX74*VLOOKUP(CV74,Lookups!$A$3:$O$93,15),CX74-CX74*VLOOKUP(CV74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,CV$2+2),0)","v":169173.75705081661},83,{"$f":"IF(VLOOKUP(CZ75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ75,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ75<111),IF(CZ75<71,DB74+DA$29*VLOOKUP(CZ74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ74,Lookups!$DH$3:$DU$53,2)+IF(CZ75<64,DA$29*VLOOKUP(CZ74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ74,Lookups!$DH$3:$DU$53,13,0))-DB74*VLOOKUP(CZ74,Lookups!$A$3:$O$93,15),DB74-DB74*VLOOKUP(CZ74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":167712.12176421171},82,{"$f":"IF(VLOOKUP(DD75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD75,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD75<111),IF(DD75<71,DF74+DE$30*VLOOKUP(DD74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD74,Lookups!$DH$3:$DU$53,2)+IF(DD75<64,DE$30*VLOOKUP(DD74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD74,Lookups!$DH$3:$DU$53,13,0))-DF74*VLOOKUP(DD74,Lookups!$A$3:$O$93,15),DF74-DF74*VLOOKUP(DD74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,DD$2+2),0)","v":166256.26523480107},81,{"$f":"IF(VLOOKUP(DH75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH75,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH75<111),IF(DH75<71,DJ74+DI$31*VLOOKUP(DH74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH74,Lookups!$DH$3:$DU$53,2)+IF(DH75<64,DI$31*VLOOKUP(DH74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH74,Lookups!$DH$3:$DU$53,13,0))-DJ74*VLOOKUP(DH74,Lookups!$A$3:$O$93,15),DJ74-DJ74*VLOOKUP(DH74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,DH$2+2),0)","v":162772.79614282667},80,{"$f":"IF(VLOOKUP(DL75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL75,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL75<111),IF(DL75<71,DN74+DM$32*VLOOKUP(DL74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL74,Lookups!$DH$3:$DU$53,2)+IF(DL75<64,DM$32*VLOOKUP(DL74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL74,Lookups!$DH$3:$DU$53,13,0))-DN74*VLOOKUP(DL74,Lookups!$A$3:$O$93,15),DN74-DN74*VLOOKUP(DL74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,DL$2+2),0)","v":159324.68744015842},79,{"$f":"IF(VLOOKUP(DP75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP75,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP75<111),IF(DP75<71,DR74+DQ$33*VLOOKUP(DP74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP74,Lookups!$DH$3:$DU$53,2)+IF(DP75<64,DQ$33*VLOOKUP(DP74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP74,Lookups!$DH$3:$DU$53,13,0))-DR74*VLOOKUP(DP74,Lookups!$A$3:$O$93,15),DR74-DR74*VLOOKUP(DP74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,DP$2+2),0)","v":155911.55759079801},78,{"$f":"IF(VLOOKUP(DT75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT75,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT75<111),IF(DT75<71,DV74+DU$34*VLOOKUP(DT74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT74,Lookups!$DH$3:$DU$53,2)+IF(DT75<64,DU$34*VLOOKUP(DT74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT74,Lookups!$DH$3:$DU$53,13,0))-DV74*VLOOKUP(DT74,Lookups!$A$3:$O$93,15),DV74-DV74*VLOOKUP(DT74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,DT$2+2),0)","v":152533.02919927947},77,{"$f":"IF(VLOOKUP(DX75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX75,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX75<111),IF(DX75<71,DZ74+DY$35*VLOOKUP(DX74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX74,Lookups!$DH$3:$DU$53,2)+IF(DX75<64,DY$35*VLOOKUP(DX74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX74,Lookups!$DH$3:$DU$53,13,0))-DZ74*VLOOKUP(DX74,Lookups!$A$3:$O$93,15),DZ74-DZ74*VLOOKUP(DX74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,DX$2+2),0)","v":149188.72896528686},76,{"$f":"IF(VLOOKUP(EB75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB75,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB75<111),IF(EB75<71,ED74+EC$36*VLOOKUP(EB74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB74,Lookups!$DH$3:$DU$53,2)+IF(EB75<64,EC$36*VLOOKUP(EB74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB74,Lookups!$DH$3:$DU$53,13,0))-ED74*VLOOKUP(EB74,Lookups!$A$3:$O$93,15),ED74-ED74*VLOOKUP(EB74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,EB$2+2),0)","v":143577.17446602506},75,{"$f":"IF(VLOOKUP(EF75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF75,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF75<111),IF(EF75<71,EH74+EG$37*VLOOKUP(EF74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF74,Lookups!$DH$3:$DU$53,2)+IF(EF75<64,EG$37*VLOOKUP(EF74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF74,Lookups!$DH$3:$DU$53,13,0))-EH74*VLOOKUP(EF74,Lookups!$A$3:$O$93,15),EH74-EH74*VLOOKUP(EF74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,EF$2+2),0)","v":138065.74163389814},74,{"$f":"IF(VLOOKUP(EJ75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ75,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ75<111),IF(EJ75<71,EL74+EK$38*VLOOKUP(EJ74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ74,Lookups!$DH$3:$DU$53,2)+IF(EJ75<64,EK$38*VLOOKUP(EJ74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ74,Lookups!$DH$3:$DU$53,13,0))-EL74*VLOOKUP(EJ74,Lookups!$A$3:$O$93,15),EL74-EL74*VLOOKUP(EJ74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":132527.07272976113},73,{"$f":"IF(VLOOKUP(EN75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN75,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN75<111),IF(EN75<71,EP74+EO$39*VLOOKUP(EN74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN74,Lookups!$DH$3:$DU$53,2)+IF(EN75<64,EO$39*VLOOKUP(EN74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN74,Lookups!$DH$3:$DU$53,13,0))-EP74*VLOOKUP(EN74,Lookups!$A$3:$O$93,15),EP74-EP74*VLOOKUP(EN74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,EN$2+2),0)","v":127095.01707324653},72,{"$f":"IF(VLOOKUP(ER75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER75,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER75<111),IF(ER75<71,ET74+ES$40*VLOOKUP(ER74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER74,Lookups!$DH$3:$DU$53,2)+IF(ER75<64,ES$40*VLOOKUP(ER74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER74,Lookups!$DH$3:$DU$53,13,0))-ET74*VLOOKUP(ER74,Lookups!$A$3:$O$93,15),ET74-ET74*VLOOKUP(ER74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,ER$2+2),0)","v":121767.50223406735},71,{"$f":"IF(VLOOKUP(EV75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV75,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV75<111),IF(EV75<71,EX74+EW$41*VLOOKUP(EV74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV74,Lookups!$DH$3:$DU$53,2)+IF(EV75<64,EW$41*VLOOKUP(EV74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV74,Lookups!$DH$3:$DU$53,13,0))-EX74*VLOOKUP(EV74,Lookups!$A$3:$O$93,15),EX74-EX74*VLOOKUP(EV74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,EV$2+2),0)","v":114980.96308049595},70,{"$f":"IF(VLOOKUP(EZ75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ75,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ75<111),IF(EZ75<71,FB74+FA$42*VLOOKUP(EZ74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ74,Lookups!$DH$3:$DU$53,2)+IF(EZ75<64,FA$42*VLOOKUP(EZ74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ74,Lookups!$DH$3:$DU$53,13,0))-FB74*VLOOKUP(EZ74,Lookups!$A$3:$O$93,15),FB74-FB74*VLOOKUP(EZ74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":108363.04521206365},69,{"$f":"IF(VLOOKUP(FD75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD75,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD75<111),IF(FD75<71,FF74+FE$43*VLOOKUP(FD74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD74,Lookups!$DH$3:$DU$53,2)+IF(FD75<64,FE$43*VLOOKUP(FD74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD74,Lookups!$DH$3:$DU$53,13,0))-FF74*VLOOKUP(FD74,Lookups!$A$3:$O$93,15),FF74-FF74*VLOOKUP(FD74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,FD$2+2),0)","v":101909.54029570481},68,{"$f":"IF(VLOOKUP(FH75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH75,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH75<111),IF(FH75<71,FJ74+FI$44*VLOOKUP(FH74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH74,Lookups!$DH$3:$DU$53,2)+IF(FH75<64,FI$44*VLOOKUP(FH74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH74,Lookups!$DH$3:$DU$53,13,0))-FJ74*VLOOKUP(FH74,Lookups!$A$3:$O$93,15),FJ74-FJ74*VLOOKUP(FH74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,FH$2+2),0)","v":95616.345484748774},67,{"$f":"IF(VLOOKUP(FL75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FL75,Lookups!$DH$3:$DU$53,13)*FM$45,0)","v":0},{"$f":"IF((FL75<111),IF(FL75<71,FN74+FM$45*VLOOKUP(FL74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FL74,Lookups!$DH$3:$DU$53,2)+IF(FL75<64,FM$45*VLOOKUP(FL74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FL74,Lookups!$DH$3:$DU$53,13,0))-FN74*VLOOKUP(FL74,Lookups!$A$3:$O$93,15),FN74-FN74*VLOOKUP(FL74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FL75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,FL$2+2),0)","v":89394.886604120969},66,{"$f":"IF(VLOOKUP(FP75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FP75,Lookups!$DH$3:$DU$53,13)*FQ$46,0)","v":0},{"$f":"IF((FP75<111),IF(FP75<71,FR74+FQ$46*VLOOKUP(FP74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FP74,Lookups!$DH$3:$DU$53,2)+IF(FP75<64,FQ$46*VLOOKUP(FP74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FP74,Lookups!$DH$3:$DU$53,13,0))-FR74*VLOOKUP(FP74,Lookups!$A$3:$O$93,15),FR74-FR74*VLOOKUP(FP74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FP75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,FP$2+2),0)","v":83337.225438209425},65,{"$f":"IF(VLOOKUP(FT75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FT75,Lookups!$DH$3:$DU$53,13)*FU$47,0)","v":0},{"$f":"IF((FT75<111),IF(FT75<71,FV74+FU$47*VLOOKUP(FT74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FT74,Lookups!$DH$3:$DU$53,2)+IF(FT75<64,FU$47*VLOOKUP(FT74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FT74,Lookups!$DH$3:$DU$53,13,0))-FV74*VLOOKUP(FT74,Lookups!$A$3:$O$93,15),FV74-FV74*VLOOKUP(FT74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FT75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,FT$2+2),0)","v":77439.122843806064},64,{"$f":"IF(VLOOKUP(FX75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FX75,Lookups!$DH$3:$DU$53,13)*FY$48,0)","v":0},{"$f":"IF((FX75<111),IF(FX75<71,FZ74+FY$48*VLOOKUP(FX74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FX74,Lookups!$DH$3:$DU$53,2)+IF(FX75<64,FY$48*VLOOKUP(FX74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FX74,Lookups!$DH$3:$DU$53,13,0))-FZ74*VLOOKUP(FX74,Lookups!$A$3:$O$93,15),FZ74-FZ74*VLOOKUP(FX74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FX75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,FX$2+2),0)","v":359247.29190873459},63,{"$f":"IF(VLOOKUP(GB75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GB75,Lookups!$DH$3:$DU$53,13)*GC$49,0)","v":0},{"$f":"IF((GB75<111),IF(GB75<71,GD74+GC$49*VLOOKUP(GB74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GB74,Lookups!$DH$3:$DU$53,2)+IF(GB75<64,GC$49*VLOOKUP(GB74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GB74,Lookups!$DH$3:$DU$53,13,0))-GD74*VLOOKUP(GB74,Lookups!$A$3:$O$93,15),GD74-GD74*VLOOKUP(GB74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GB75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,GB$2+2),0)","v":313297.7380951774},62,{"$f":"IF(VLOOKUP(GF75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GF75,Lookups!$DH$3:$DU$53,13)*GG$50,0)","v":0},{"$f":"IF((GF75<111),IF(GF75<71,GH74+GG$50*VLOOKUP(GF74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GF74,Lookups!$DH$3:$DU$53,2)+IF(GF75<64,GG$50*VLOOKUP(GF74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GF74,Lookups!$DH$3:$DU$53,13,0))-GH74*VLOOKUP(GF74,Lookups!$A$3:$O$93,15),GH74-GH74*VLOOKUP(GF74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GF75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,GF$2+2),0)","v":269962.33003170643},61,{"$f":"IF(VLOOKUP(GJ75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GJ75,Lookups!$DH$3:$DU$53,13)*GK$51,0)","v":0},{"$f":"IF((GJ75<111),IF(GJ75<71,GL74+GK$51*VLOOKUP(GJ74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GJ74,Lookups!$DH$3:$DU$53,2)+IF(GJ75<64,GK$51*VLOOKUP(GJ74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GJ74,Lookups!$DH$3:$DU$53,13,0))-GL74*VLOOKUP(GJ74,Lookups!$A$3:$O$93,15),GL74-GL74*VLOOKUP(GJ74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GJ75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,GJ$2+2),0)","v":241823.95075465291},60,{"$f":"IF(VLOOKUP(GN75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GN75,Lookups!$DH$3:$DU$53,13)*GO$52,0)","v":0},{"$f":"IF((GN75<111),IF(GN75<71,GP74+GO$52*VLOOKUP(GN74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GN74,Lookups!$DH$3:$DU$53,2)+IF(GN75<64,GO$52*VLOOKUP(GN74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GN74,Lookups!$DH$3:$DU$53,13,0))-GP74*VLOOKUP(GN74,Lookups!$A$3:$O$93,15),GP74-GP74*VLOOKUP(GN74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GN75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,GN$2+2),0)","v":214977.43975463349},59,{"$f":"IF(VLOOKUP(GR75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GR75,Lookups!$DH$3:$DU$53,13)*GS$53,0)","v":0},{"$f":"IF((GR75<111),IF(GR75<71,GT74+GS$53*VLOOKUP(GR74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GR74,Lookups!$DH$3:$DU$53,2)+IF(GR75<64,GS$53*VLOOKUP(GR74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GR74,Lookups!$DH$3:$DU$53,13,0))-GT74*VLOOKUP(GR74,Lookups!$A$3:$O$93,15),GT74-GT74*VLOOKUP(GR74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GR75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,GR$2+2),0)","v":189365.74613919877},58,{"$f":"IF(VLOOKUP(GV75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GV75,Lookups!$DH$3:$DU$53,13)*GW$54,0)","v":0},{"$f":"IF((GV75<111),IF(GV75<71,GX74+GW$54*VLOOKUP(GV74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GV74,Lookups!$DH$3:$DU$53,2)+IF(GV75<64,GW$54*VLOOKUP(GV74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GV74,Lookups!$DH$3:$DU$53,13,0))-GX74*VLOOKUP(GV74,Lookups!$A$3:$O$93,15),GX74-GX74*VLOOKUP(GV74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GV75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,GV$2+2),0)","v":164934.34457364344},57,{"$f":"IF(VLOOKUP(GZ75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GZ75,Lookups!$DH$3:$DU$53,13)*HA$55,0)","v":0},{"$f":"IF((GZ75<111),IF(GZ75<71,HB74+HA$55*VLOOKUP(GZ74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GZ74,Lookups!$DH$3:$DU$53,2)+IF(GZ75<64,HA$55*VLOOKUP(GZ74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GZ74,Lookups!$DH$3:$DU$53,13,0))-HB74*VLOOKUP(GZ74,Lookups!$A$3:$O$93,15),HB74-HB74*VLOOKUP(GZ74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GZ75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,GZ$2+2),0)","v":141631.12285088969},56,{"$f":"IF(VLOOKUP(HD75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HD75,Lookups!$DH$3:$DU$53,13)*HE$56,0)","v":0},{"$f":"IF((HD75<111),IF(HD75<71,HF74+HE$56*VLOOKUP(HD74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HD74,Lookups!$DH$3:$DU$53,2)+IF(HD75<64,HE$56*VLOOKUP(HD74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HD74,Lookups!$DH$3:$DU$53,13,0))-HF74*VLOOKUP(HD74,Lookups!$A$3:$O$93,15),HF74-HF74*VLOOKUP(HD74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HD75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,HD$2+2),0)","v":126181.15790359306},55,{"$f":"IF(VLOOKUP(HH75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HH75,Lookups!$DH$3:$DU$53,13)*HI$57,0)","v":0},{"$f":"IF((HH75<111),IF(HH75<71,HJ74+HI$58*VLOOKUP(HH74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HH74,Lookups!$DH$3:$DU$53,2)+IF(HH75<64,HI$58*VLOOKUP(HH74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HH74,Lookups!$DH$3:$DU$53,13,0))-HJ74*VLOOKUP(HH74,Lookups!$A$3:$O$93,15),HJ74-HJ74*VLOOKUP(HH74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HH75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,HH$2+2),0)","v":111299.23335870384},54,{"$f":"IF(VLOOKUP(HL75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HL75,Lookups!$DH$3:$DU$53,13)*HM$58,0)","v":0},{"$f":"IF((HL75<111),IF(HL75<71,HN74+HM$58*VLOOKUP(HL74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HL74,Lookups!$DH$3:$DU$53,2)+IF(HL75<64,HM$58*VLOOKUP(HL74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HL74,Lookups!$DH$3:$DU$53,13,0))-HN74*VLOOKUP(HL74,Lookups!$A$3:$O$93,15),HN74-HN74*VLOOKUP(HL74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HL75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,HL$2+2),0)","v":96965.404005750519},53,{"$f":"IF(VLOOKUP(HP75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HP75,Lookups!$DH$3:$DU$53,13)*HQ$59,0)","v":0},{"$f":"IF((HP75<111),IF(HP75<71,HR74+HQ$59*VLOOKUP(HP74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HP74,Lookups!$DH$3:$DU$53,2)+IF(HP75<64,HQ$59*VLOOKUP(HP74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HP74,Lookups!$DH$3:$DU$53,13,0))-HR74*VLOOKUP(HP74,Lookups!$A$3:$O$93,15),HR74-HR74*VLOOKUP(HP74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HP75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,HP$2+2),0)","v":83160.439948794054},52,{"$f":"IF(VLOOKUP(HT75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HT75,Lookups!$DH$3:$DU$53,13)*HU$60,0)","v":0},{"$f":"IF((HT75<111),IF(HT75<71,HV74+HU$60*VLOOKUP(HT74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HT74,Lookups!$DH$3:$DU$53,2)+IF(HT75<64,HU$60*VLOOKUP(HT74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HT74,Lookups!$DH$3:$DU$53,13,0))-HV74*VLOOKUP(HT74,Lookups!$A$3:$O$93,15),HV74-HV74*VLOOKUP(HT74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HT75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,HT$2+2),0)","v":69865.800356832551},51,{"$f":"IF(VLOOKUP(HX75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HX75,Lookups!$DH$3:$DU$53,13)*HY$61,0)","v":0},{"$f":"IF((HX75<111),IF(HX75<71,HZ74+HY$61*VLOOKUP(HX74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HX74,Lookups!$DH$3:$DU$53,2)+IF(HX75<64,HY$61*VLOOKUP(HX74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HX74,Lookups!$DH$3:$DU$53,13,0))-HZ74*VLOOKUP(HX74,Lookups!$A$3:$O$93,15),HZ74-HZ74*VLOOKUP(HX74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HX75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,HX$2+2),0)","v":71973.608585643029},50,{"$f":"IF(VLOOKUP(IB75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IB75,Lookups!$DH$3:$DU$53,13)*IC$62,0)","v":0},{"$f":"IF((IB75<111),IF(IB75<71,ID74+IC$62*VLOOKUP(IB74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IB74,Lookups!$DH$3:$DU$53,2)+IF(IB75<64,IC$62*VLOOKUP(IB74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IB74,Lookups!$DH$3:$DU$53,13,0))-ID74*VLOOKUP(IB74,Lookups!$A$3:$O$93,15),ID74-ID74*VLOOKUP(IB74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IB75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,IB$2+2),0)","v":74074.918882783124},49,{"$f":"IF(VLOOKUP(IF75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IF75,Lookups!$DH$3:$DU$53,13)*IG$63,0)","v":0},{"$f":"IF((IF75<111),IF(IF75<71,IH74+IG$63*VLOOKUP(IF74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IF74,Lookups!$DH$3:$DU$53,2)+IF(IF75<64,IG$63*VLOOKUP(IF74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IF74,Lookups!$DH$3:$DU$53,13,0))-IH74*VLOOKUP(IF74,Lookups!$A$3:$O$93,15),IH74-IH74*VLOOKUP(IF74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IF75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,IF$2+2),0)","v":76169.775816644615},48,{"$f":"IF(VLOOKUP(IJ75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IJ75,Lookups!$DH$3:$DU$53,13)*IK$64,0)","v":0},{"$f":"IF((IJ75<111),IF(IJ75<71,IL74+IK$64*VLOOKUP(IJ74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IJ74,Lookups!$DH$3:$DU$53,2)+IF(IJ75<64,IK$64*VLOOKUP(IJ74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IJ74,Lookups!$DH$3:$DU$53,13,0))-IL74*VLOOKUP(IJ74,Lookups!$A$3:$O$93,15),IL74-IL74*VLOOKUP(IJ74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IJ75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,IJ$2+2),0)","v":78258.223773657315},47,{"$f":"IF(VLOOKUP(IN75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IN75,Lookups!$DH$3:$DU$53,13)*IO$65,0)","v":0},{"$f":"IF((IN75<111),IF(IN75<71,IP74+IO$65*VLOOKUP(IN74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IN74,Lookups!$DH$3:$DU$53,2)+IF(IN75<64,IO$65*VLOOKUP(IN74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IN74,Lookups!$DH$3:$DU$53,13,0))-IP74*VLOOKUP(IN74,Lookups!$A$3:$O$93,15),IP74-IP74*VLOOKUP(IN74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IN75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,IN$2+2),0)","v":80264.728119196647},46,{"$f":"IF(VLOOKUP(IR75,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IR75,Lookups!$DH$3:$DU$53,13)*IS$66,0)","v":0},{"$f":"IF((IR75<111),IF(IR75<71,IT74+IS$66*VLOOKUP(IR74,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IR74,Lookups!$DH$3:$DU$53,2)+IF(IR75<64,IS$66*VLOOKUP(IR74,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IR74,Lookups!$DH$3:$DU$53,13,0))-IT74*VLOOKUP(IR74,Lookups!$A$3:$O$93,15),IT74-IT74*VLOOKUP(IR74,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IR75<111,VLOOKUP($C75,Lookups!$T$3:$DG$93,IR$2+2),0)","v":88373.447870009128},0]
[{"$f":"SUM(E76,I76,M76,Q76,U76,Y76,AC76,AG76,AK76,AO76,AS76,AW76,BA76,BE76,BI76,BM76,BQ76,BU76,BY76,CC76,CG76,CK76,CO76,CS76,CW76,DA76,DE76,DI76,DM76,DQ76)+SUM(DU76,DY76,EC76,EG76,EK76,EO76,ES76,EW76,FA76,FE76)+'Amort-Proj'!Q76+SUM(FI76,FM76,FQ76,FU76,FY76,GC76,GG76,GK76,GO76,GS76,GW76,HA76,HE76,HI76)+SUM(HM76,HQ76,HU76,HY76,IC76,IG76,IK76,IO76,IS76)","v":0},{"$f":"A76/A75","v":{"$error":"#DIV/0!"}},2088,109,{"$f":"IF(VLOOKUP(D76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D76,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D76<111),IF(D76<71,F75+E$4*VLOOKUP(D75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D75,Lookups!$DH$3:$DU$53,2)+IF(D76<64,E$4*VLOOKUP(D75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D75,Lookups!$DH$3:$DU$53,13,0))-F75*VLOOKUP(D75,Lookups!$A$3:$O$93,15),F75-F75*VLOOKUP(D75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,D$2+2),0)","v":168606.18170575905},108,{"$f":"IF(VLOOKUP(H76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H76,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H76<111),IF(H76<71,J75+I$5*VLOOKUP(H75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H75,Lookups!$DH$3:$DU$53,2)+IF(H76<64,I$5*VLOOKUP(H75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H75,Lookups!$DH$3:$DU$53,13,0))-J75*VLOOKUP(H75,Lookups!$A$3:$O$93,15),J75-J75*VLOOKUP(H75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,H$2+2),0)","v":174060.61574761977},107,{"$f":"IF(VLOOKUP(L76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L76,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L76<111),IF(L76<71,N75+M$6*VLOOKUP(L75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L75,Lookups!$DH$3:$DU$53,2)+IF(L76<64,M$6*VLOOKUP(L75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L75,Lookups!$DH$3:$DU$53,13,0))-N75*VLOOKUP(L75,Lookups!$A$3:$O$93,15),N75-N75*VLOOKUP(L75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,L$2+2),0)","v":179691.50150919813},106,{"$f":"IF(VLOOKUP(P76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P76,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P76<111),IF(P76<71,R75+Q$7*VLOOKUP(P75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P75,Lookups!$DH$3:$DU$53,2)+IF(P76<64,Q$7*VLOOKUP(P75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P75,Lookups!$DH$3:$DU$53,13,0))-R75*VLOOKUP(P75,Lookups!$A$3:$O$93,15),R75-R75*VLOOKUP(P75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,P$2+2),0)","v":180203.92974544095},105,{"$f":"IF(VLOOKUP(T76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T76,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T76<111),IF(T76<71,V75+U$8*VLOOKUP(T75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T75,Lookups!$DH$3:$DU$53,2)+IF(T76<64,U$8*VLOOKUP(T75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T75,Lookups!$DH$3:$DU$53,13,0))-V75*VLOOKUP(T75,Lookups!$A$3:$O$93,15),V75-V75*VLOOKUP(T75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,T$2+2),0)","v":180717.81927893535},104,{"$f":"IF(VLOOKUP(X76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X76,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X76<111),IF(X76<71,Z75+Y$9*VLOOKUP(X75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X75,Lookups!$DH$3:$DU$53,2)+IF(X76<64,Y$9*VLOOKUP(X75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X75,Lookups!$DH$3:$DU$53,13,0))-Z75*VLOOKUP(X75,Lookups!$A$3:$O$93,15),Z75-Z75*VLOOKUP(X75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,X$2+2),0)","v":181233.17427687897},{"$f":"1+AB75","v":103},{"$f":"IF(VLOOKUP(AB76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB76,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB76<111),IF(AB76<71,AD75+AC$10*VLOOKUP(AB75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB75,Lookups!$DH$3:$DU$53,2)+IF(AB76<64,AC$10*VLOOKUP(AB75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB75,Lookups!$DH$3:$DU$53,13,0))-AD75*VLOOKUP(AB75,Lookups!$A$3:$O$93,15),AD75-AD75*VLOOKUP(AB75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,AB$2+2),0)","v":181749.50810672744},102,{"$f":"IF(VLOOKUP(AF76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF76,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF76<111),IF(AF76<71,AH75+AG$11*VLOOKUP(AF75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF75,Lookups!$DH$3:$DU$53,2)+IF(AF76<64,AG$11*VLOOKUP(AF75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF75,Lookups!$DH$3:$DU$53,13,0))-AH75*VLOOKUP(AF75,Lookups!$A$3:$O$93,15),AH75-AH75*VLOOKUP(AF75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,AF$2+2),0)","v":182267.3129731282},101,{"$f":"IF(VLOOKUP(AJ76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ76,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ76<111),IF(AJ76<71,AL75+AK$12*VLOOKUP(AJ75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ75,Lookups!$DH$3:$DU$53,2)+IF(AJ76<64,AK$12*VLOOKUP(AJ75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ75,Lookups!$DH$3:$DU$53,13,0))-AL75*VLOOKUP(AJ75,Lookups!$A$3:$O$93,15),AL75-AL75*VLOOKUP(AJ75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":182786.1003914577},100,{"$f":"IF(VLOOKUP(AN76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN76,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN76<111),IF(AN76<71,AP75+AO$13*VLOOKUP(AN75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN75,Lookups!$DH$3:$DU$53,2)+IF(AN76<64,AO$13*VLOOKUP(AN75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN75,Lookups!$DH$3:$DU$53,13,0))-AP75*VLOOKUP(AN75,Lookups!$A$3:$O$93,15),AP75-AP75*VLOOKUP(AN75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,AN$2+2),0)","v":183306.36443431748},99,{"$f":"IF(VLOOKUP(AR76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR76,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR76<111),IF(AR76<71,AT75+AS$14*VLOOKUP(AR75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR75,Lookups!$DH$3:$DU$53,2)+IF(AR76<64,AS$14*VLOOKUP(AR75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR75,Lookups!$DH$3:$DU$53,13,0))-AT75*VLOOKUP(AR75,Lookups!$A$3:$O$93,15),AT75-AT75*VLOOKUP(AR75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,AR$2+2),0)","v":183653.86465125449},98,{"$f":"IF(VLOOKUP(AV76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV76,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV76<111),IF(AV76<71,AX75+AW$15*VLOOKUP(AV75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV75,Lookups!$DH$3:$DU$53,2)+IF(AV76<64,AW$15*VLOOKUP(AV75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV75,Lookups!$DH$3:$DU$53,13,0))-AX75*VLOOKUP(AV75,Lookups!$A$3:$O$93,15),AX75-AX75*VLOOKUP(AV75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,AV$2+2),0)","v":184002.02363637526},97,{"$f":"IF(VLOOKUP(AZ76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ76,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ76<111),IF(AZ76<71,BB75+BA$16*VLOOKUP(AZ75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ75,Lookups!$DH$3:$DU$53,2)+IF(AZ76<64,BA$16*VLOOKUP(AZ75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ75,Lookups!$DH$3:$DU$53,13,0))-BB75*VLOOKUP(AZ75,Lookups!$A$3:$O$93,15),BB75-BB75*VLOOKUP(AZ75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":184350.84263852934},96,{"$f":"IF(VLOOKUP(BD76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD76,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD76<111),IF(BD76<71,BF75+BE$17*VLOOKUP(BD75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD75,Lookups!$DH$3:$DU$53,2)+IF(BD76<64,BE$17*VLOOKUP(BD75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD75,Lookups!$DH$3:$DU$53,13,0))-BF75*VLOOKUP(BD75,Lookups!$A$3:$O$93,15),BF75-BF75*VLOOKUP(BD75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,BD$2+2),0)","v":184700.322908934},95,{"$f":"IF(VLOOKUP(BH76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH76,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH76<111),IF(BH76<71,BJ75+BI$18*VLOOKUP(BH75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH75,Lookups!$DH$3:$DU$53,2)+IF(BH76<64,BI$18*VLOOKUP(BH75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH75,Lookups!$DH$3:$DU$53,13,0))-BJ75*VLOOKUP(BH75,Lookups!$A$3:$O$93,15),BJ75-BJ75*VLOOKUP(BH75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,BH$2+2),0)","v":185050.46570117844},94,{"$f":"IF(VLOOKUP(BL76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL76,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL76<111),IF(BL76<71,BN75+BM$19*VLOOKUP(BL75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL75,Lookups!$DH$3:$DU$53,2)+IF(BL76<64,BM$19*VLOOKUP(BL75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL75,Lookups!$DH$3:$DU$53,13,0))-BN75*VLOOKUP(BL75,Lookups!$A$3:$O$93,15),BN75-BN75*VLOOKUP(BL75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,BL$2+2),0)","v":185401.27227122788},93,{"$f":"IF(VLOOKUP(BP76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP76,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP76<111),IF(BP76<71,BR75+BQ$20*VLOOKUP(BP75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP75,Lookups!$DH$3:$DU$53,2)+IF(BP76<64,BQ$20*VLOOKUP(BP75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP75,Lookups!$DH$3:$DU$53,13,0))-BR75*VLOOKUP(BP75,Lookups!$A$3:$O$93,15),BR75-BR75*VLOOKUP(BP75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,BP$2+2),0)","v":185752.74387742914},92,{"$f":"IF(VLOOKUP(BT76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT76,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT76<111),IF(BT76<71,BV75+BU$21*VLOOKUP(BT75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT75,Lookups!$DH$3:$DU$53,2)+IF(BT76<64,BU$21*VLOOKUP(BT75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT75,Lookups!$DH$3:$DU$53,13,0))-BV75*VLOOKUP(BT75,Lookups!$A$3:$O$93,15),BV75-BV75*VLOOKUP(BT75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,BT$2+2),0)","v":186104.88178051417},91,{"$f":"IF(VLOOKUP(BX76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX76,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX76<111),IF(BX76<71,BZ75+BY$22*VLOOKUP(BX75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX75,Lookups!$DH$3:$DU$53,2)+IF(BX76<64,BY$22*VLOOKUP(BX75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX75,Lookups!$DH$3:$DU$53,13,0))-BZ75*VLOOKUP(BX75,Lookups!$A$3:$O$93,15),BZ75-BZ75*VLOOKUP(BX75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,BX$2+2),0)","v":186281.11746401843},90,{"$f":"IF(VLOOKUP(CB76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB76,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB76<111),IF(CB76<71,CD75+CC$23*VLOOKUP(CB75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB75,Lookups!$DH$3:$DU$53,2)+IF(CB76<64,CC$23*VLOOKUP(CB75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB75,Lookups!$DH$3:$DU$53,13,0))-CD75*VLOOKUP(CB75,Lookups!$A$3:$O$93,15),CD75-CD75*VLOOKUP(CB75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,CB$2+2),0)","v":186457.52003737434},89,{"$f":"IF(VLOOKUP(CF76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF76,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF76<111),IF(CF76<71,CH75+CG$24*VLOOKUP(CF75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF75,Lookups!$DH$3:$DU$53,2)+IF(CF76<64,CG$24*VLOOKUP(CF75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF75,Lookups!$DH$3:$DU$53,13,0))-CH75*VLOOKUP(CF75,Lookups!$A$3:$O$93,15),CH75-CH75*VLOOKUP(CF75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,CF$2+2),0)","v":186634.08965862176},88,{"$f":"IF(VLOOKUP(CJ76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ76,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ76<111),IF(CJ76<71,CL75+CK$25*VLOOKUP(CJ75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ75,Lookups!$DH$3:$DU$53,2)+IF(CJ76<64,CK$25*VLOOKUP(CJ75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ75,Lookups!$DH$3:$DU$53,13,0))-CL75*VLOOKUP(CJ75,Lookups!$A$3:$O$93,15),CL75-CL75*VLOOKUP(CJ75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":185058.14376542243},87,{"$f":"IF(VLOOKUP(CN76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN76,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN76<111),IF(CN76<71,CP75+CO$26*VLOOKUP(CN75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN75,Lookups!$DH$3:$DU$53,2)+IF(CN76<64,CO$26*VLOOKUP(CN75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN75,Lookups!$DH$3:$DU$53,13,0))-CP75*VLOOKUP(CN75,Lookups!$A$3:$O$93,15),CP75-CP75*VLOOKUP(CN75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,CN$2+2),0)","v":183488.45874831226},86,{"$f":"IF(VLOOKUP(CR76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR76,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR76<111),IF(CR76<71,CT75+CS$27*VLOOKUP(CR75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR75,Lookups!$DH$3:$DU$53,2)+IF(CR76<64,CS$27*VLOOKUP(CR75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR75,Lookups!$DH$3:$DU$53,13,0))-CT75*VLOOKUP(CR75,Lookups!$A$3:$O$93,15),CT75-CT75*VLOOKUP(CR75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,CR$2+2),0)","v":181925.00375541236},85,{"$f":"IF(VLOOKUP(CV76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV76,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV76<111),IF(CV76<71,CX75+CW$28*VLOOKUP(CV75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV75,Lookups!$DH$3:$DU$53,2)+IF(CV76<64,CW$28*VLOOKUP(CV75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV75,Lookups!$DH$3:$DU$53,13,0))-CX75*VLOOKUP(CV75,Lookups!$A$3:$O$93,15),CX75-CX75*VLOOKUP(CV75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,CV$2+2),0)","v":180367.74808859915},84,{"$f":"IF(VLOOKUP(CZ76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ76,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ76<111),IF(CZ76<71,DB75+DA$29*VLOOKUP(CZ75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ75,Lookups!$DH$3:$DU$53,2)+IF(CZ76<64,DA$29*VLOOKUP(CZ75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ75,Lookups!$DH$3:$DU$53,13,0))-DB75*VLOOKUP(CZ75,Lookups!$A$3:$O$93,15),DB75-DB75*VLOOKUP(CZ75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":178816.66120271315},83,{"$f":"IF(VLOOKUP(DD76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD76,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD76<111),IF(DD76<71,DF75+DE$30*VLOOKUP(DD75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD75,Lookups!$DH$3:$DU$53,2)+IF(DD76<64,DE$30*VLOOKUP(DD75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD75,Lookups!$DH$3:$DU$53,13,0))-DF75*VLOOKUP(DD75,Lookups!$A$3:$O$93,15),DF75-DF75*VLOOKUP(DD75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,DD$2+2),0)","v":177271.71270477178},82,{"$f":"IF(VLOOKUP(DH76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH76,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH76<111),IF(DH76<71,DJ75+DI$31*VLOOKUP(DH75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH75,Lookups!$DH$3:$DU$53,2)+IF(DH76<64,DI$31*VLOOKUP(DH75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH75,Lookups!$DH$3:$DU$53,13,0))-DJ75*VLOOKUP(DH75,Lookups!$A$3:$O$93,15),DJ75-DJ75*VLOOKUP(DH75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,DH$2+2),0)","v":175732.87235318474},81,{"$f":"IF(VLOOKUP(DL76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL76,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL76<111),IF(DL76<71,DN75+DM$32*VLOOKUP(DL75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL75,Lookups!$DH$3:$DU$53,2)+IF(DL76<64,DM$32*VLOOKUP(DL75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL75,Lookups!$DH$3:$DU$53,13,0))-DN75*VLOOKUP(DL75,Lookups!$A$3:$O$93,15),DN75-DN75*VLOOKUP(DL75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,DL$2+2),0)","v":172050.84552296778},80,{"$f":"IF(VLOOKUP(DP76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP76,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP76<111),IF(DP76<71,DR75+DQ$33*VLOOKUP(DP75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP75,Lookups!$DH$3:$DU$53,2)+IF(DP76<64,DQ$33*VLOOKUP(DP75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP75,Lookups!$DH$3:$DU$53,13,0))-DR75*VLOOKUP(DP75,Lookups!$A$3:$O$93,15),DR75-DR75*VLOOKUP(DP75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,DP$2+2),0)","v":168406.19462424744},79,{"$f":"IF(VLOOKUP(DT76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT76,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT76<111),IF(DT76<71,DV75+DU$34*VLOOKUP(DT75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT75,Lookups!$DH$3:$DU$53,2)+IF(DT76<64,DU$34*VLOOKUP(DT75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT75,Lookups!$DH$3:$DU$53,13,0))-DV75*VLOOKUP(DT75,Lookups!$A$3:$O$93,15),DV75-DV75*VLOOKUP(DT75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,DT$2+2),0)","v":164798.51637347348},78,{"$f":"IF(VLOOKUP(DX76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX76,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX76<111),IF(DX76<71,DZ75+DY$35*VLOOKUP(DX75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX75,Lookups!$DH$3:$DU$53,2)+IF(DX76<64,DY$35*VLOOKUP(DX75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX75,Lookups!$DH$3:$DU$53,13,0))-DZ75*VLOOKUP(DX75,Lookups!$A$3:$O$93,15),DZ75-DZ75*VLOOKUP(DX75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,DX$2+2),0)","v":161227.41186363838},77,{"$f":"IF(VLOOKUP(EB76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB76,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB76<111),IF(EB76<71,ED75+EC$36*VLOOKUP(EB75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB75,Lookups!$DH$3:$DU$53,2)+IF(EB76<64,EC$36*VLOOKUP(EB75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB75,Lookups!$DH$3:$DU$53,13,0))-ED75*VLOOKUP(EB75,Lookups!$A$3:$O$93,15),ED75-ED75*VLOOKUP(EB75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,EB$2+2),0)","v":157692.48651630821},76,{"$f":"IF(VLOOKUP(EF76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF76,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF76<111),IF(EF76<71,EH75+EG$37*VLOOKUP(EF75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF75,Lookups!$DH$3:$DU$53,2)+IF(EF76<64,EG$37*VLOOKUP(EF75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF75,Lookups!$DH$3:$DU$53,13,0))-EH75*VLOOKUP(EF75,Lookups!$A$3:$O$93,15),EH75-EH75*VLOOKUP(EF75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,EF$2+2),0)","v":151761.07341058846},75,{"$f":"IF(VLOOKUP(EJ76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ76,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ76<111),IF(EJ76<71,EL75+EK$38*VLOOKUP(EJ75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ75,Lookups!$DH$3:$DU$53,2)+IF(EJ76<64,EK$38*VLOOKUP(EJ75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ75,Lookups!$DH$3:$DU$53,13,0))-EL75*VLOOKUP(EJ75,Lookups!$A$3:$O$93,15),EL75-EL75*VLOOKUP(EJ75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":145935.48890703032},74,{"$f":"IF(VLOOKUP(EN76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN76,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN76<111),IF(EN76<71,EP75+EO$39*VLOOKUP(EN75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN75,Lookups!$DH$3:$DU$53,2)+IF(EN76<64,EO$39*VLOOKUP(EN75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN75,Lookups!$DH$3:$DU$53,13,0))-EP75*VLOOKUP(EN75,Lookups!$A$3:$O$93,15),EP75-EP75*VLOOKUP(EN75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,EN$2+2),0)","v":140081.1158753575},73,{"$f":"IF(VLOOKUP(ER76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER76,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER76<111),IF(ER76<71,ET75+ES$40*VLOOKUP(ER75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER75,Lookups!$DH$3:$DU$53,2)+IF(ER76<64,ES$40*VLOOKUP(ER75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER75,Lookups!$DH$3:$DU$53,13,0))-ET75*VLOOKUP(ER75,Lookups!$A$3:$O$93,15),ET75-ET75*VLOOKUP(ER75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,ER$2+2),0)","v":134339.43304642159},72,{"$f":"IF(VLOOKUP(EV76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV76,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV76<111),IF(EV76<71,EX75+EW$41*VLOOKUP(EV75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV75,Lookups!$DH$3:$DU$53,2)+IF(EV76<64,EW$41*VLOOKUP(EV75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV75,Lookups!$DH$3:$DU$53,13,0))-EX75*VLOOKUP(EV75,Lookups!$A$3:$O$93,15),EX75-EX75*VLOOKUP(EV75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,EV$2+2),0)","v":128708.24986140917},71,{"$f":"IF(VLOOKUP(EZ76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ76,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ76<111),IF(EZ76<71,FB75+FA$42*VLOOKUP(EZ75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ75,Lookups!$DH$3:$DU$53,2)+IF(EZ76<64,FA$42*VLOOKUP(EZ75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ75,Lookups!$DH$3:$DU$53,13,0))-FB75*VLOOKUP(EZ75,Lookups!$A$3:$O$93,15),FB75-FB75*VLOOKUP(EZ75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":121534.8779760842},70,{"$f":"IF(VLOOKUP(FD76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD76,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD76<111),IF(FD76<71,FF75+FE$43*VLOOKUP(FD75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD75,Lookups!$DH$3:$DU$53,2)+IF(FD76<64,FE$43*VLOOKUP(FD75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD75,Lookups!$DH$3:$DU$53,13,0))-FF75*VLOOKUP(FD75,Lookups!$A$3:$O$93,15),FF75-FF75*VLOOKUP(FD75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,FD$2+2),0)","v":114539.73878915126},69,{"$f":"IF(VLOOKUP(FH76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH76,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH76<111),IF(FH76<71,FJ75+FI$44*VLOOKUP(FH75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH75,Lookups!$DH$3:$DU$53,2)+IF(FH76<64,FI$44*VLOOKUP(FH75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH75,Lookups!$DH$3:$DU$53,13,0))-FJ75*VLOOKUP(FH75,Lookups!$A$3:$O$93,15),FJ75-FJ75*VLOOKUP(FH75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,FH$2+2),0)","v":107718.38409255998},68,{"$f":"IF(VLOOKUP(FL76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FL76,Lookups!$DH$3:$DU$53,13)*FM$45,0)","v":0},{"$f":"IF((FL76<111),IF(FL76<71,FN75+FM$45*VLOOKUP(FL75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FL75,Lookups!$DH$3:$DU$53,2)+IF(FL76<64,FM$45*VLOOKUP(FL75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FL75,Lookups!$DH$3:$DU$53,13,0))-FN75*VLOOKUP(FL75,Lookups!$A$3:$O$93,15),FN75-FN75*VLOOKUP(FL75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FL76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,FL$2+2),0)","v":101066.47717737945},67,{"$f":"IF(VLOOKUP(FP76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FP76,Lookups!$DH$3:$DU$53,13)*FQ$46,0)","v":0},{"$f":"IF((FP76<111),IF(FP76<71,FR75+FQ$46*VLOOKUP(FP75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FP75,Lookups!$DH$3:$DU$53,2)+IF(FP76<64,FQ$46*VLOOKUP(FP75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FP75,Lookups!$DH$3:$DU$53,13,0))-FR75*VLOOKUP(FP75,Lookups!$A$3:$O$93,15),FR75-FR75*VLOOKUP(FP75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FP76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,FP$2+2),0)","v":94490.395140555862},66,{"$f":"IF(VLOOKUP(FT76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FT76,Lookups!$DH$3:$DU$53,13)*FU$47,0)","v":0},{"$f":"IF((FT76<111),IF(FT76<71,FV75+FU$47*VLOOKUP(FT75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FT75,Lookups!$DH$3:$DU$53,2)+IF(FT76<64,FU$47*VLOOKUP(FT75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FT75,Lookups!$DH$3:$DU$53,13,0))-FV75*VLOOKUP(FT75,Lookups!$A$3:$O$93,15),FV75-FV75*VLOOKUP(FT75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FT76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,FT$2+2),0)","v":88087.447288187352},65,{"$f":"IF(VLOOKUP(FX76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FX76,Lookups!$DH$3:$DU$53,13)*FY$48,0)","v":0},{"$f":"IF((FX76<111),IF(FX76<71,FZ75+FY$48*VLOOKUP(FX75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FX75,Lookups!$DH$3:$DU$53,2)+IF(FX76<64,FY$48*VLOOKUP(FX75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FX75,Lookups!$DH$3:$DU$53,13,0))-FZ75*VLOOKUP(FX75,Lookups!$A$3:$O$93,15),FZ75-FZ75*VLOOKUP(FX75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FX76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,FX$2+2),0)","v":81853.152845903009},64,{"$f":"IF(VLOOKUP(GB76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GB76,Lookups!$DH$3:$DU$53,13)*GC$49,0)","v":0},{"$f":"IF((GB76<111),IF(GB76<71,GD75+GC$49*VLOOKUP(GB75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GB75,Lookups!$DH$3:$DU$53,2)+IF(GB76<64,GC$49*VLOOKUP(GB75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GB75,Lookups!$DH$3:$DU$53,13,0))-GD75*VLOOKUP(GB75,Lookups!$A$3:$O$93,15),GD75-GD75*VLOOKUP(GB75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GB76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,GB$2+2),0)","v":379724.38754753245},63,{"$f":"IF(VLOOKUP(GF76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GF76,Lookups!$DH$3:$DU$53,13)*GG$50,0)","v":0},{"$f":"IF((GF76<111),IF(GF76<71,GH75+GG$50*VLOOKUP(GF75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GF75,Lookups!$DH$3:$DU$53,2)+IF(GF76<64,GG$50*VLOOKUP(GF75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GF75,Lookups!$DH$3:$DU$53,13,0))-GH75*VLOOKUP(GF75,Lookups!$A$3:$O$93,15),GH75-GH75*VLOOKUP(GF75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GF76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,GF$2+2),0)","v":331155.70916660246},62,{"$f":"IF(VLOOKUP(GJ76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GJ76,Lookups!$DH$3:$DU$53,13)*GK$51,0)","v":0},{"$f":"IF((GJ76<111),IF(GJ76<71,GL75+GK$51*VLOOKUP(GJ75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GJ75,Lookups!$DH$3:$DU$53,2)+IF(GJ76<64,GK$51*VLOOKUP(GJ75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GJ75,Lookups!$DH$3:$DU$53,13,0))-GL75*VLOOKUP(GJ75,Lookups!$A$3:$O$93,15),GL75-GL75*VLOOKUP(GJ75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GJ76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,GJ$2+2),0)","v":285350.18284351367},61,{"$f":"IF(VLOOKUP(GN76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GN76,Lookups!$DH$3:$DU$53,13)*GO$52,0)","v":0},{"$f":"IF((GN76<111),IF(GN76<71,GP75+GO$52*VLOOKUP(GN75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GN75,Lookups!$DH$3:$DU$53,2)+IF(GN76<64,GO$52*VLOOKUP(GN75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GN75,Lookups!$DH$3:$DU$53,13,0))-GP75*VLOOKUP(GN75,Lookups!$A$3:$O$93,15),GP75-GP75*VLOOKUP(GN75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GN76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,GN$2+2),0)","v":255607.91594766811},60,{"$f":"IF(VLOOKUP(GR76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GR76,Lookups!$DH$3:$DU$53,13)*GS$53,0)","v":0},{"$f":"IF((GR76<111),IF(GR76<71,GT75+GS$53*VLOOKUP(GR75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GR75,Lookups!$DH$3:$DU$53,2)+IF(GR76<64,GS$53*VLOOKUP(GR75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GR75,Lookups!$DH$3:$DU$53,13,0))-GT75*VLOOKUP(GR75,Lookups!$A$3:$O$93,15),GT75-GT75*VLOOKUP(GR75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GR76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,GR$2+2),0)","v":227231.1538206476},59,{"$f":"IF(VLOOKUP(GV76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GV76,Lookups!$DH$3:$DU$53,13)*GW$54,0)","v":0},{"$f":"IF((GV76<111),IF(GV76<71,GX75+GW$54*VLOOKUP(GV75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GV75,Lookups!$DH$3:$DU$53,2)+IF(GV76<64,GW$54*VLOOKUP(GV75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GV75,Lookups!$DH$3:$DU$53,13,0))-GX75*VLOOKUP(GV75,Lookups!$A$3:$O$93,15),GX75-GX75*VLOOKUP(GV75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GV76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,GV$2+2),0)","v":200159.59366913309},58,{"$f":"IF(VLOOKUP(GZ76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GZ76,Lookups!$DH$3:$DU$53,13)*HA$55,0)","v":0},{"$f":"IF((GZ76<111),IF(GZ76<71,HB75+HA$55*VLOOKUP(GZ75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GZ75,Lookups!$DH$3:$DU$53,2)+IF(GZ76<64,HA$55*VLOOKUP(GZ75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GZ75,Lookups!$DH$3:$DU$53,13,0))-HB75*VLOOKUP(GZ75,Lookups!$A$3:$O$93,15),HB75-HB75*VLOOKUP(GZ75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GZ76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,GZ$2+2),0)","v":174335.60221434111},57,{"$f":"IF(VLOOKUP(HD76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HD76,Lookups!$DH$3:$DU$53,13)*HE$56,0)","v":0},{"$f":"IF((HD76<111),IF(HD76<71,HF75+HE$56*VLOOKUP(HD75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HD75,Lookups!$DH$3:$DU$53,2)+IF(HD76<64,HE$56*VLOOKUP(HD75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HD75,Lookups!$DH$3:$DU$53,13,0))-HF75*VLOOKUP(HD75,Lookups!$A$3:$O$93,15),HF75-HF75*VLOOKUP(HD75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HD76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,HD$2+2),0)","v":149704.09685339039},56,{"$f":"IF(VLOOKUP(HH76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HH76,Lookups!$DH$3:$DU$53,13)*HI$57,0)","v":0},{"$f":"IF((HH76<111),IF(HH76<71,HJ75+HI$58*VLOOKUP(HH75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HH75,Lookups!$DH$3:$DU$53,2)+IF(HH76<64,HI$58*VLOOKUP(HH75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HH75,Lookups!$DH$3:$DU$53,13,0))-HJ75*VLOOKUP(HH75,Lookups!$A$3:$O$93,15),HJ75-HJ75*VLOOKUP(HH75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HH76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,HH$2+2),0)","v":133373.48390409787},55,{"$f":"IF(VLOOKUP(HL76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HL76,Lookups!$DH$3:$DU$53,13)*HM$58,0)","v":0},{"$f":"IF((HL76<111),IF(HL76<71,HN75+HM$58*VLOOKUP(HL75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HL75,Lookups!$DH$3:$DU$53,2)+IF(HL76<64,HM$58*VLOOKUP(HL75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HL75,Lookups!$DH$3:$DU$53,13,0))-HN75*VLOOKUP(HL75,Lookups!$A$3:$O$93,15),HN75-HN75*VLOOKUP(HL75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HL76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,HL$2+2),0)","v":117643.28966014995},54,{"$f":"IF(VLOOKUP(HP76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HP76,Lookups!$DH$3:$DU$53,13)*HQ$59,0)","v":0},{"$f":"IF((HP76<111),IF(HP76<71,HR75+HQ$59*VLOOKUP(HP75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HP75,Lookups!$DH$3:$DU$53,2)+IF(HP76<64,HQ$59*VLOOKUP(HP75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HP75,Lookups!$DH$3:$DU$53,13,0))-HR75*VLOOKUP(HP75,Lookups!$A$3:$O$93,15),HR75-HR75*VLOOKUP(HP75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HP76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,HP$2+2),0)","v":102492.43203407829},53,{"$f":"IF(VLOOKUP(HT76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HT76,Lookups!$DH$3:$DU$53,13)*HU$60,0)","v":0},{"$f":"IF((HT76<111),IF(HT76<71,HV75+HU$60*VLOOKUP(HT75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HT75,Lookups!$DH$3:$DU$53,2)+IF(HT76<64,HU$60*VLOOKUP(HT75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HT75,Lookups!$DH$3:$DU$53,13,0))-HV75*VLOOKUP(HT75,Lookups!$A$3:$O$93,15),HV75-HV75*VLOOKUP(HT75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HT76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,HT$2+2),0)","v":87900.585025875305},52,{"$f":"IF(VLOOKUP(HX76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HX76,Lookups!$DH$3:$DU$53,13)*HY$61,0)","v":0},{"$f":"IF((HX76<111),IF(HX76<71,HZ75+HY$61*VLOOKUP(HX75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HX75,Lookups!$DH$3:$DU$53,2)+IF(HX76<64,HY$61*VLOOKUP(HX75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HX75,Lookups!$DH$3:$DU$53,13,0))-HZ75*VLOOKUP(HX75,Lookups!$A$3:$O$93,15),HZ75-HZ75*VLOOKUP(HX75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HX76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,HX$2+2),0)","v":73848.150977172001},51,{"$f":"IF(VLOOKUP(IB76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IB76,Lookups!$DH$3:$DU$53,13)*IC$62,0)","v":0},{"$f":"IF((IB76<111),IF(IB76<71,ID75+IC$62*VLOOKUP(IB75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IB75,Lookups!$DH$3:$DU$53,2)+IF(IB76<64,IC$62*VLOOKUP(IB75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IB75,Lookups!$DH$3:$DU$53,13,0))-ID75*VLOOKUP(IB75,Lookups!$A$3:$O$93,15),ID75-ID75*VLOOKUP(IB75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IB76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,IB$2+2),0)","v":76076.104275024671},50,{"$f":"IF(VLOOKUP(IF76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IF76,Lookups!$DH$3:$DU$53,13)*IG$63,0)","v":0},{"$f":"IF((IF76<111),IF(IF76<71,IH75+IG$63*VLOOKUP(IF75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IF75,Lookups!$DH$3:$DU$53,2)+IF(IF76<64,IG$63*VLOOKUP(IF75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IF75,Lookups!$DH$3:$DU$53,13,0))-IH75*VLOOKUP(IF75,Lookups!$A$3:$O$93,15),IH75-IH75*VLOOKUP(IF75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IF76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,IF$2+2),0)","v":78297.189259101753},49,{"$f":"IF(VLOOKUP(IJ76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IJ76,Lookups!$DH$3:$DU$53,13)*IK$64,0)","v":0},{"$f":"IF((IJ76<111),IF(IJ76<71,IL75+IK$64*VLOOKUP(IJ75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IJ75,Lookups!$DH$3:$DU$53,2)+IF(IJ76<64,IK$64*VLOOKUP(IJ75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IJ75,Lookups!$DH$3:$DU$53,13,0))-IL75*VLOOKUP(IJ75,Lookups!$A$3:$O$93,15),IL75-IL75*VLOOKUP(IJ75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IJ76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,IJ$2+2),0)","v":80511.453038193358},48,{"$f":"IF(VLOOKUP(IN76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IN76,Lookups!$DH$3:$DU$53,13)*IO$65,0)","v":0},{"$f":"IF((IN76<111),IF(IN76<71,IP75+IO$65*VLOOKUP(IN75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IN75,Lookups!$DH$3:$DU$53,2)+IF(IN76<64,IO$65*VLOOKUP(IN75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IN75,Lookups!$DH$3:$DU$53,13,0))-IP75*VLOOKUP(IN75,Lookups!$A$3:$O$93,15),IP75-IP75*VLOOKUP(IN75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IN76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,IN$2+2),0)","v":82718.942528755782},47,{"$f":"IF(VLOOKUP(IR76,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IR76,Lookups!$DH$3:$DU$53,13)*IS$66,0)","v":0},{"$f":"IF((IR76<111),IF(IR76<71,IT75+IS$66*VLOOKUP(IR75,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IR75,Lookups!$DH$3:$DU$53,2)+IF(IR76<64,IS$66*VLOOKUP(IR75,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IR75,Lookups!$DH$3:$DU$53,13,0))-IT75*VLOOKUP(IR75,Lookups!$A$3:$O$93,15),IT75-IT75*VLOOKUP(IR75,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IR76<111,VLOOKUP($C76,Lookups!$T$3:$DG$93,IR$2+2),0)","v":84839.817621990849},0]
[{"$f":"SUM(E77,I77,M77,Q77,U77,Y77,AC77,AG77,AK77,AO77,AS77,AW77,BA77,BE77,BI77,BM77,BQ77,BU77,BY77,CC77,CG77,CK77,CO77,CS77,CW77,DA77,DE77,DI77,DM77,DQ77)+SUM(DU77,DY77,EC77,EG77,EK77,EO77,ES77,EW77,FA77,FE77)+'Amort-Proj'!Q77+SUM(FI77,FM77,FQ77,FU77,FY77,GC77,GG77,GK77,GO77,GS77,GW77,HA77,HE77,HI77)+SUM(HM77,HQ77,HU77,HY77,IC77,IG77,IK77,IO77,IS77)","v":0},{"$error":"#DIV/0!"},2089,110,{"$f":"IF(VLOOKUP(D77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D77,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D77<111),IF(D77<71,F76+E$4*VLOOKUP(D76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D76,Lookups!$DH$3:$DU$53,2)+IF(D77<64,E$4*VLOOKUP(D76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D76,Lookups!$DH$3:$DU$53,13,0))-F76*VLOOKUP(D76,Lookups!$A$3:$O$93,15),F76-F76*VLOOKUP(D76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,D$2+2),0)","v":177036.49079104722},109,{"$f":"IF(VLOOKUP(H77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H77,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H77<111),IF(H77<71,J76+I$5*VLOOKUP(H76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H76,Lookups!$DH$3:$DU$53,2)+IF(H77<64,I$5*VLOOKUP(H76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H76,Lookups!$DH$3:$DU$53,13,0))-J76*VLOOKUP(H76,Lookups!$A$3:$O$93,15),J76-J76*VLOOKUP(H76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,H$2+2),0)","v":182937.70715074855},108,{"$f":"IF(VLOOKUP(L77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L77,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L77<111),IF(L77<71,N76+M$6*VLOOKUP(L76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L76,Lookups!$DH$3:$DU$53,2)+IF(L77<64,M$6*VLOOKUP(L76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L76,Lookups!$DH$3:$DU$53,13,0))-N76*VLOOKUP(L76,Lookups!$A$3:$O$93,15),N76-N76*VLOOKUP(L76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,L$2+2),0)","v":188855.76808616743},107,{"$f":"IF(VLOOKUP(P77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P77,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P77<111),IF(P77<71,R76+Q$7*VLOOKUP(P76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P76,Lookups!$DH$3:$DU$53,2)+IF(P77<64,Q$7*VLOOKUP(P76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P76,Lookups!$DH$3:$DU$53,13,0))-R76*VLOOKUP(P76,Lookups!$A$3:$O$93,15),R76-R76*VLOOKUP(P76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,P$2+2),0)","v":189574.534092204},106,{"$f":"IF(VLOOKUP(T77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T77,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T77<111),IF(T77<71,V76+U$8*VLOOKUP(T76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T76,Lookups!$DH$3:$DU$53,2)+IF(T77<64,U$8*VLOOKUP(T76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T76,Lookups!$DH$3:$DU$53,13,0))-V76*VLOOKUP(T76,Lookups!$A$3:$O$93,15),V76-V76*VLOOKUP(T76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,T$2+2),0)","v":190115.1458814402},105,{"$f":"IF(VLOOKUP(X77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X77,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X77<111),IF(X77<71,Z76+Y$9*VLOOKUP(X76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X76,Lookups!$DH$3:$DU$53,2)+IF(X77<64,Y$9*VLOOKUP(X76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X76,Lookups!$DH$3:$DU$53,13,0))-Z76*VLOOKUP(X76,Lookups!$A$3:$O$93,15),Z76-Z76*VLOOKUP(X76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,X$2+2),0)","v":190657.29933927677},104,{"$f":"IF(VLOOKUP(AB77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB77,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB77<111),IF(AB77<71,AD76+AC$10*VLOOKUP(AB76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB76,Lookups!$DH$3:$DU$53,2)+IF(AB77<64,AC$10*VLOOKUP(AB76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB76,Lookups!$DH$3:$DU$53,13,0))-AD76*VLOOKUP(AB76,Lookups!$A$3:$O$93,15),AD76-AD76*VLOOKUP(AB76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,AB$2+2),0)","v":191382.2320363842},{"$f":"1+AF76","v":103},{"$f":"IF(VLOOKUP(AF77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF77,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF77<111),IF(AF77<71,AH76+AG$11*VLOOKUP(AF76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF76,Lookups!$DH$3:$DU$53,2)+IF(AF77<64,AG$11*VLOOKUP(AF76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF76,Lookups!$DH$3:$DU$53,13,0))-AH76*VLOOKUP(AF76,Lookups!$A$3:$O$93,15),AH76-AH76*VLOOKUP(AF76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,AF$2+2),0)","v":191927.48056070419},102,{"$f":"IF(VLOOKUP(AJ77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ77,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ77<111),IF(AJ77<71,AL76+AK$12*VLOOKUP(AJ76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ76,Lookups!$DH$3:$DU$53,2)+IF(AJ77<64,AK$12*VLOOKUP(AJ76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ76,Lookups!$DH$3:$DU$53,13,0))-AL76*VLOOKUP(AJ76,Lookups!$A$3:$O$93,15),AL76-AL76*VLOOKUP(AJ76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":192656.5498125965},101,{"$f":"IF(VLOOKUP(AN77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN77,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN77<111),IF(AN77<71,AP76+AO$13*VLOOKUP(AN76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN76,Lookups!$DH$3:$DU$53,2)+IF(AN77<64,AO$13*VLOOKUP(AN76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN76,Lookups!$DH$3:$DU$53,13,0))-AP76*VLOOKUP(AN76,Lookups!$A$3:$O$93,15),AP76-AP76*VLOOKUP(AN76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,AN$2+2),0)","v":193204.90811377077},100,{"$f":"IF(VLOOKUP(AR77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR77,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR77<111),IF(AR77<71,AT76+AS$14*VLOOKUP(AR76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR76,Lookups!$DH$3:$DU$53,2)+IF(AR77<64,AS$14*VLOOKUP(AR76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR76,Lookups!$DH$3:$DU$53,13,0))-AT76*VLOOKUP(AR76,Lookups!$A$3:$O$93,15),AT76-AT76*VLOOKUP(AR76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,AR$2+2),0)","v":193754.82720707357},99,{"$f":"IF(VLOOKUP(AV77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV77,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV77<111),IF(AV77<71,AX76+AW$15*VLOOKUP(AV76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV76,Lookups!$DH$3:$DU$53,2)+IF(AV77<64,AW$15*VLOOKUP(AV76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV76,Lookups!$DH$3:$DU$53,13,0))-AX76*VLOOKUP(AV76,Lookups!$A$3:$O$93,15),AX76-AX76*VLOOKUP(AV76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,AV$2+2),0)","v":194122.13493637598},98,{"$f":"IF(VLOOKUP(AZ77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ77,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ77<111),IF(AZ77<71,BB76+BA$16*VLOOKUP(AZ76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ76,Lookups!$DH$3:$DU$53,2)+IF(AZ77<64,BA$16*VLOOKUP(AZ76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ76,Lookups!$DH$3:$DU$53,13,0))-BB76*VLOOKUP(AZ76,Lookups!$A$3:$O$93,15),BB76-BB76*VLOOKUP(AZ76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":194490.13898364865},97,{"$f":"IF(VLOOKUP(BD77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD77,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD77<111),IF(BD77<71,BF76+BE$17*VLOOKUP(BD76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD76,Lookups!$DH$3:$DU$53,2)+IF(BD77<64,BE$17*VLOOKUP(BD76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD76,Lookups!$DH$3:$DU$53,13,0))-BF76*VLOOKUP(BD76,Lookups!$A$3:$O$93,15),BF76-BF76*VLOOKUP(BD76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,BD$2+2),0)","v":194858.84066892549},96,{"$f":"IF(VLOOKUP(BH77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH77,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH77<111),IF(BH77<71,BJ76+BI$18*VLOOKUP(BH76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH76,Lookups!$DH$3:$DU$53,2)+IF(BH77<64,BI$18*VLOOKUP(BH76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH76,Lookups!$DH$3:$DU$53,13,0))-BJ76*VLOOKUP(BH76,Lookups!$A$3:$O$93,15),BJ76-BJ76*VLOOKUP(BH76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,BH$2+2),0)","v":195228.24131474324},95,{"$f":"IF(VLOOKUP(BL77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL77,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL77<111),IF(BL77<71,BN76+BM$19*VLOOKUP(BL76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL76,Lookups!$DH$3:$DU$53,2)+IF(BL77<64,BM$19*VLOOKUP(BL76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL76,Lookups!$DH$3:$DU$53,13,0))-BN76*VLOOKUP(BL76,Lookups!$A$3:$O$93,15),BN76-BN76*VLOOKUP(BL76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,BL$2+2),0)","v":195598.34224614559},94,{"$f":"IF(VLOOKUP(BP77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP77,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP77<111),IF(BP77<71,BR76+BQ$20*VLOOKUP(BP76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP76,Lookups!$DH$3:$DU$53,2)+IF(BP77<64,BQ$20*VLOOKUP(BP76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP76,Lookups!$DH$3:$DU$53,13,0))-BR76*VLOOKUP(BP76,Lookups!$A$3:$O$93,15),BR76-BR76*VLOOKUP(BP76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,BP$2+2),0)","v":195969.14479068786},93,{"$f":"IF(VLOOKUP(BT77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT77,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT77<111),IF(BT77<71,BV76+BU$21*VLOOKUP(BT76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT76,Lookups!$DH$3:$DU$53,2)+IF(BT77<64,BU$21*VLOOKUP(BT76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT76,Lookups!$DH$3:$DU$53,13,0))-BV76*VLOOKUP(BT76,Lookups!$A$3:$O$93,15),BV76-BV76*VLOOKUP(BT76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,BT$2+2),0)","v":196340.6502784426},92,{"$f":"IF(VLOOKUP(BX77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX77,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX77<111),IF(BX77<71,BZ76+BY$22*VLOOKUP(BX76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX76,Lookups!$DH$3:$DU$53,2)+IF(BX77<64,BY$22*VLOOKUP(BX76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX76,Lookups!$DH$3:$DU$53,13,0))-BZ76*VLOOKUP(BX76,Lookups!$A$3:$O$93,15),BZ76-BZ76*VLOOKUP(BX76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,BX$2+2),0)","v":196712.86004200348},91,{"$f":"IF(VLOOKUP(CB77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB77,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB77<111),IF(CB77<71,CD76+CC$23*VLOOKUP(CB76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB76,Lookups!$DH$3:$DU$53,2)+IF(CB77<64,CC$23*VLOOKUP(CB76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB76,Lookups!$DH$3:$DU$53,13,0))-CD76*VLOOKUP(CB76,Lookups!$A$3:$O$93,15),CD76-CD76*VLOOKUP(CB76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,CB$2+2),0)","v":196899.14115946749},90,{"$f":"IF(VLOOKUP(CF77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF77,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF77<111),IF(CF77<71,CH76+CG$24*VLOOKUP(CF76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF76,Lookups!$DH$3:$DU$53,2)+IF(CF77<64,CG$24*VLOOKUP(CF76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF76,Lookups!$DH$3:$DU$53,13,0))-CH76*VLOOKUP(CF76,Lookups!$A$3:$O$93,15),CH76-CH76*VLOOKUP(CF76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,CF$2+2),0)","v":197085.59867950468},89,{"$f":"IF(VLOOKUP(CJ77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ77,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ77<111),IF(CJ77<71,CL76+CK$25*VLOOKUP(CJ76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ76,Lookups!$DH$3:$DU$53,2)+IF(CJ77<64,CK$25*VLOOKUP(CJ76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ76,Lookups!$DH$3:$DU$53,13,0))-CL76*VLOOKUP(CJ76,Lookups!$A$3:$O$93,15),CL76-CL76*VLOOKUP(CJ76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":197272.23276916318},88,{"$f":"IF(VLOOKUP(CN77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN77,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN77<111),IF(CN77<71,CP76+CO$26*VLOOKUP(CN76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN76,Lookups!$DH$3:$DU$53,2)+IF(CN77<64,CO$26*VLOOKUP(CN76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN76,Lookups!$DH$3:$DU$53,13,0))-CP76*VLOOKUP(CN76,Lookups!$A$3:$O$93,15),CP76-CP76*VLOOKUP(CN76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,CN$2+2),0)","v":195606.45796005148},87,{"$f":"IF(VLOOKUP(CR77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR77,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR77<111),IF(CR77<71,CT76+CS$27*VLOOKUP(CR76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR76,Lookups!$DH$3:$DU$53,2)+IF(CR77<64,CS$27*VLOOKUP(CR76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR76,Lookups!$DH$3:$DU$53,13,0))-CT76*VLOOKUP(CR76,Lookups!$A$3:$O$93,15),CT76-CT76*VLOOKUP(CR76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,CR$2+2),0)","v":193947.30089696604},86,{"$f":"IF(VLOOKUP(CV77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV77,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV77<111),IF(CV77<71,CX76+CW$28*VLOOKUP(CV76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV76,Lookups!$DH$3:$DU$53,2)+IF(CV77<64,CW$28*VLOOKUP(CV76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV76,Lookups!$DH$3:$DU$53,13,0))-CX76*VLOOKUP(CV76,Lookups!$A$3:$O$93,15),CX76-CX76*VLOOKUP(CV76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,CV$2+2),0)","v":192294.72896947086},85,{"$f":"IF(VLOOKUP(CZ77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ77,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ77<111),IF(CZ77<71,DB76+DA$29*VLOOKUP(CZ76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ76,Lookups!$DH$3:$DU$53,2)+IF(CZ77<64,DA$29*VLOOKUP(CZ76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ76,Lookups!$DH$3:$DU$53,13,0))-DB76*VLOOKUP(CZ76,Lookups!$A$3:$O$93,15),DB76-DB76*VLOOKUP(CZ76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":190648.7097296493},84,{"$f":"IF(VLOOKUP(DD77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD77,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD77<111),IF(DD77<71,DF76+DE$30*VLOOKUP(DD76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD76,Lookups!$DH$3:$DU$53,2)+IF(DD77<64,DE$30*VLOOKUP(DD76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD76,Lookups!$DH$3:$DU$53,13,0))-DF76*VLOOKUP(DD76,Lookups!$A$3:$O$93,15),DF76-DF76*VLOOKUP(DD76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,DD$2+2),0)","v":189009.21089126778},83,{"$f":"IF(VLOOKUP(DH77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH77,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH77<111),IF(DH77<71,DJ76+DI$31*VLOOKUP(DH76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH76,Lookups!$DH$3:$DU$53,2)+IF(DH77<64,DI$31*VLOOKUP(DH76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH76,Lookups!$DH$3:$DU$53,13,0))-DJ76*VLOOKUP(DH76,Lookups!$A$3:$O$93,15),DJ76-DJ76*VLOOKUP(DH76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,DH$2+2),0)","v":187376.20032894376},82,{"$f":"IF(VLOOKUP(DL77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL77,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL77<111),IF(DL77<71,DN76+DM$32*VLOOKUP(DL76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL76,Lookups!$DH$3:$DU$53,2)+IF(DL77<64,DM$32*VLOOKUP(DL76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL76,Lookups!$DH$3:$DU$53,13,0))-DN76*VLOOKUP(DL76,Lookups!$A$3:$O$93,15),DN76-DN76*VLOOKUP(DL76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,DL$2+2),0)","v":185749.64607731625},81,{"$f":"IF(VLOOKUP(DP77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP77,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP77<111),IF(DP77<71,DR76+DQ$33*VLOOKUP(DP76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP76,Lookups!$DH$3:$DU$53,2)+IF(DP77<64,DQ$33*VLOOKUP(DP76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP76,Lookups!$DH$3:$DU$53,13,0))-DR76*VLOOKUP(DP76,Lookups!$A$3:$O$93,15),DR76-DR76*VLOOKUP(DP76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,DP$2+2),0)","v":181857.74371777693},80,{"$f":"IF(VLOOKUP(DT77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT77,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT77<111),IF(DT77<71,DV76+DU$34*VLOOKUP(DT76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT76,Lookups!$DH$3:$DU$53,2)+IF(DT77<64,DU$34*VLOOKUP(DT76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT76,Lookups!$DH$3:$DU$53,13,0))-DV76*VLOOKUP(DT76,Lookups!$A$3:$O$93,15),DV76-DV76*VLOOKUP(DT76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,DT$2+2),0)","v":178005.34771782954},79,{"$f":"IF(VLOOKUP(DX77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX77,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX77<111),IF(DX77<71,DZ76+DY$35*VLOOKUP(DX76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX76,Lookups!$DH$3:$DU$53,2)+IF(DX77<64,DY$35*VLOOKUP(DX76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX76,Lookups!$DH$3:$DU$53,13,0))-DZ76*VLOOKUP(DX76,Lookups!$A$3:$O$93,15),DZ76-DZ76*VLOOKUP(DX76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,DX$2+2),0)","v":174192.03180676146},78,{"$f":"IF(VLOOKUP(EB77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB77,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB77<111),IF(EB77<71,ED76+EC$36*VLOOKUP(EB76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB76,Lookups!$DH$3:$DU$53,2)+IF(EB77<64,EC$36*VLOOKUP(EB76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB76,Lookups!$DH$3:$DU$53,13,0))-ED76*VLOOKUP(EB76,Lookups!$A$3:$O$93,15),ED76-ED76*VLOOKUP(EB76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,EB$2+2),0)","v":170417.37433986575},77,{"$f":"IF(VLOOKUP(EF77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF77,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF77<111),IF(EF77<71,EH76+EG$37*VLOOKUP(EF76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF76,Lookups!$DH$3:$DU$53,2)+IF(EF77<64,EG$37*VLOOKUP(EF76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF76,Lookups!$DH$3:$DU$53,13,0))-EH76*VLOOKUP(EF76,Lookups!$A$3:$O$93,15),EH76-EH76*VLOOKUP(EF76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,EF$2+2),0)","v":166680.95824773778},76,{"$f":"IF(VLOOKUP(EJ77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ77,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ77<111),IF(EJ77<71,EL76+EK$38*VLOOKUP(EJ76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ76,Lookups!$DH$3:$DU$53,2)+IF(EJ77<64,EK$38*VLOOKUP(EJ76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ76,Lookups!$DH$3:$DU$53,13,0))-EL76*VLOOKUP(EJ76,Lookups!$A$3:$O$93,15),EL76-EL76*VLOOKUP(EJ76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":160411.45459499198},75,{"$f":"IF(VLOOKUP(EN77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN77,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN77<111),IF(EN77<71,EP76+EO$39*VLOOKUP(EN76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN76,Lookups!$DH$3:$DU$53,2)+IF(EN77<64,EO$39*VLOOKUP(EN76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN76,Lookups!$DH$3:$DU$53,13,0))-EP76*VLOOKUP(EN76,Lookups!$A$3:$O$93,15),EP76-EP76*VLOOKUP(EN76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,EN$2+2),0)","v":154253.81177473103},74,{"$f":"IF(VLOOKUP(ER77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER77,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER77<111),IF(ER77<71,ET76+ES$40*VLOOKUP(ER76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER76,Lookups!$DH$3:$DU$53,2)+IF(ER77<64,ES$40*VLOOKUP(ER76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER76,Lookups!$DH$3:$DU$53,13,0))-ET76*VLOOKUP(ER76,Lookups!$A$3:$O$93,15),ET76-ET76*VLOOKUP(ER76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,ER$2+2),0)","v":148065.73948025287},73,{"$f":"IF(VLOOKUP(EV77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV77,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV77<111),IF(EV77<71,EX76+EW$41*VLOOKUP(EV76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV76,Lookups!$DH$3:$DU$53,2)+IF(EV77<64,EW$41*VLOOKUP(EV76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV76,Lookups!$DH$3:$DU$53,13,0))-EX76*VLOOKUP(EV76,Lookups!$A$3:$O$93,15),EX76-EX76*VLOOKUP(EV76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,EV$2+2),0)","v":141996.78073006761},72,{"$f":"IF(VLOOKUP(EZ77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ77,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ77<111),IF(EZ77<71,FB76+FA$42*VLOOKUP(EZ76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ76,Lookups!$DH$3:$DU$53,2)+IF(EZ77<64,FA$42*VLOOKUP(EZ76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ76,Lookups!$DH$3:$DU$53,13,0))-FB76*VLOOKUP(EZ76,Lookups!$A$3:$O$93,15),FB76-FB76*VLOOKUP(EZ76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":136044.62010350949},71,{"$f":"IF(VLOOKUP(FD77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD77,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD77<111),IF(FD77<71,FF76+FE$43*VLOOKUP(FD76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD76,Lookups!$DH$3:$DU$53,2)+IF(FD77<64,FE$43*VLOOKUP(FD76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD76,Lookups!$DH$3:$DU$53,13,0))-FF76*VLOOKUP(FD76,Lookups!$A$3:$O$93,15),FF76-FF76*VLOOKUP(FD76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,FD$2+2),0)","v":128462.36602072099},70,{"$f":"IF(VLOOKUP(FH77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH77,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH77<111),IF(FH77<71,FJ76+FI$44*VLOOKUP(FH76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH76,Lookups!$DH$3:$DU$53,2)+IF(FH77<64,FI$44*VLOOKUP(FH76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH76,Lookups!$DH$3:$DU$53,13,0))-FJ76*VLOOKUP(FH76,Lookups!$A$3:$O$93,15),FJ76-FJ76*VLOOKUP(FH76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,FH$2+2),0)","v":121068.50390013288},69,{"$f":"IF(VLOOKUP(FL77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FL77,Lookups!$DH$3:$DU$53,13)*FM$45,0)","v":0},{"$f":"IF((FL77<111),IF(FL77<71,FN76+FM$45*VLOOKUP(FL76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FL76,Lookups!$DH$3:$DU$53,2)+IF(FL77<64,FM$45*VLOOKUP(FL76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FL76,Lookups!$DH$3:$DU$53,13,0))-FN76*VLOOKUP(FL76,Lookups!$A$3:$O$93,15),FN76-FN76*VLOOKUP(FL76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FL77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,FL$2+2),0)","v":113858.33198583589},68,{"$f":"IF(VLOOKUP(FP77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FP77,Lookups!$DH$3:$DU$53,13)*FQ$46,0)","v":0},{"$f":"IF((FP77<111),IF(FP77<71,FR76+FQ$46*VLOOKUP(FP76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FP76,Lookups!$DH$3:$DU$53,2)+IF(FP77<64,FQ$46*VLOOKUP(FP76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FP76,Lookups!$DH$3:$DU$53,13,0))-FR76*VLOOKUP(FP76,Lookups!$A$3:$O$93,15),FR76-FR76*VLOOKUP(FP76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FP77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,FP$2+2),0)","v":106827.26637649006},67,{"$f":"IF(VLOOKUP(FT77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FT77,Lookups!$DH$3:$DU$53,13)*FU$47,0)","v":0},{"$f":"IF((FT77<111),IF(FT77<71,FV76+FU$47*VLOOKUP(FT76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FT76,Lookups!$DH$3:$DU$53,2)+IF(FT77<64,FU$47*VLOOKUP(FT76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FT76,Lookups!$DH$3:$DU$53,13,0))-FV76*VLOOKUP(FT76,Lookups!$A$3:$O$93,15),FV76-FV76*VLOOKUP(FT76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FT77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,FT$2+2),0)","v":99876.347663567547},66,{"$f":"IF(VLOOKUP(FX77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FX77,Lookups!$DH$3:$DU$53,13)*FY$48,0)","v":0},{"$f":"IF((FX77<111),IF(FX77<71,FZ76+FY$48*VLOOKUP(FX76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FX76,Lookups!$DH$3:$DU$53,2)+IF(FX77<64,FY$48*VLOOKUP(FX76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FX76,Lookups!$DH$3:$DU$53,13,0))-FZ76*VLOOKUP(FX76,Lookups!$A$3:$O$93,15),FZ76-FZ76*VLOOKUP(FX76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FX77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,FX$2+2),0)","v":93108.431783614025},65,{"$f":"IF(VLOOKUP(GB77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GB77,Lookups!$DH$3:$DU$53,13)*GC$49,0)","v":0},{"$f":"IF((GB77<111),IF(GB77<71,GD76+GC$49*VLOOKUP(GB76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GB76,Lookups!$DH$3:$DU$53,2)+IF(GB77<64,GC$49*VLOOKUP(GB76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GB76,Lookups!$DH$3:$DU$53,13,0))-GD76*VLOOKUP(GB76,Lookups!$A$3:$O$93,15),GD76-GD76*VLOOKUP(GB76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GB77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,GB$2+2),0)","v":86518.782558119477},64,{"$f":"IF(VLOOKUP(GF77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GF77,Lookups!$DH$3:$DU$53,13)*GG$50,0)","v":0},{"$f":"IF((GF77<111),IF(GF77<71,GH76+GG$50*VLOOKUP(GF76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GF76,Lookups!$DH$3:$DU$53,2)+IF(GF77<64,GG$50*VLOOKUP(GF76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GF76,Lookups!$DH$3:$DU$53,13,0))-GH76*VLOOKUP(GF76,Lookups!$A$3:$O$93,15),GH76-GH76*VLOOKUP(GF76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GF77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,GF$2+2),0)","v":401368.67763774178},63,{"$f":"IF(VLOOKUP(GJ77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GJ77,Lookups!$DH$3:$DU$53,13)*GK$51,0)","v":0},{"$f":"IF((GJ77<111),IF(GJ77<71,GL76+GK$51*VLOOKUP(GJ76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GJ76,Lookups!$DH$3:$DU$53,2)+IF(GJ77<64,GK$51*VLOOKUP(GJ76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GJ76,Lookups!$DH$3:$DU$53,13,0))-GL76*VLOOKUP(GJ76,Lookups!$A$3:$O$93,15),GL76-GL76*VLOOKUP(GJ76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GJ77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,GJ$2+2),0)","v":350031.58458909881},62,{"$f":"IF(VLOOKUP(GN77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GN77,Lookups!$DH$3:$DU$53,13)*GO$52,0)","v":0},{"$f":"IF((GN77<111),IF(GN77<71,GP76+GO$52*VLOOKUP(GN76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GN76,Lookups!$DH$3:$DU$53,2)+IF(GN77<64,GO$52*VLOOKUP(GN76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GN76,Lookups!$DH$3:$DU$53,13,0))-GP76*VLOOKUP(GN76,Lookups!$A$3:$O$93,15),GP76-GP76*VLOOKUP(GN76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GN77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,GN$2+2),0)","v":301615.14326559391},61,{"$f":"IF(VLOOKUP(GR77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GR77,Lookups!$DH$3:$DU$53,13)*GS$53,0)","v":0},{"$f":"IF((GR77<111),IF(GR77<71,GT76+GS$53*VLOOKUP(GR76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GR76,Lookups!$DH$3:$DU$53,2)+IF(GR77<64,GS$53*VLOOKUP(GR76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GR76,Lookups!$DH$3:$DU$53,13,0))-GT76*VLOOKUP(GR76,Lookups!$A$3:$O$93,15),GT76-GT76*VLOOKUP(GR76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GR77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,GR$2+2),0)","v":270177.56715668517},60,{"$f":"IF(VLOOKUP(GV77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GV77,Lookups!$DH$3:$DU$53,13)*GW$54,0)","v":0},{"$f":"IF((GV77<111),IF(GV77<71,GX76+GW$54*VLOOKUP(GV76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GV76,Lookups!$DH$3:$DU$53,2)+IF(GV77<64,GW$54*VLOOKUP(GV76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GV76,Lookups!$DH$3:$DU$53,13,0))-GX76*VLOOKUP(GV76,Lookups!$A$3:$O$93,15),GX76-GX76*VLOOKUP(GV76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GV77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,GV$2+2),0)","v":240183.3295884245},59,{"$f":"IF(VLOOKUP(GZ77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GZ77,Lookups!$DH$3:$DU$53,13)*HA$55,0)","v":0},{"$f":"IF((GZ77<111),IF(GZ77<71,HB76+HA$55*VLOOKUP(GZ76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GZ76,Lookups!$DH$3:$DU$53,2)+IF(GZ77<64,HA$55*VLOOKUP(GZ76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GZ76,Lookups!$DH$3:$DU$53,13,0))-HB76*VLOOKUP(GZ76,Lookups!$A$3:$O$93,15),HB76-HB76*VLOOKUP(GZ76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GZ77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,GZ$2+2),0)","v":211568.69050827366},58,{"$f":"IF(VLOOKUP(HD77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HD77,Lookups!$DH$3:$DU$53,13)*HE$56,0)","v":0},{"$f":"IF((HD77<111),IF(HD77<71,HF76+HE$56*VLOOKUP(HD76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HD76,Lookups!$DH$3:$DU$53,2)+IF(HD77<64,HE$56*VLOOKUP(HD76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HD76,Lookups!$DH$3:$DU$53,13,0))-HF76*VLOOKUP(HD76,Lookups!$A$3:$O$93,15),HF76-HF76*VLOOKUP(HD76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HD77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,HD$2+2),0)","v":184272.73154055854},57,{"$f":"IF(VLOOKUP(HH77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HH77,Lookups!$DH$3:$DU$53,13)*HI$57,0)","v":0},{"$f":"IF((HH77<111),IF(HH77<71,HJ76+HI$58*VLOOKUP(HH76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HH76,Lookups!$DH$3:$DU$53,2)+IF(HH77<64,HI$58*VLOOKUP(HH76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HH76,Lookups!$DH$3:$DU$53,13,0))-HJ76*VLOOKUP(HH76,Lookups!$A$3:$O$93,15),HJ76-HJ76*VLOOKUP(HH76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HH77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,HH$2+2),0)","v":158237.23037403365},56,{"$f":"IF(VLOOKUP(HL77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HL77,Lookups!$DH$3:$DU$53,13)*HM$58,0)","v":0},{"$f":"IF((HL77<111),IF(HL77<71,HN76+HM$58*VLOOKUP(HL76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HL76,Lookups!$DH$3:$DU$53,2)+IF(HL77<64,HM$58*VLOOKUP(HL76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HL76,Lookups!$DH$3:$DU$53,13,0))-HN76*VLOOKUP(HL76,Lookups!$A$3:$O$93,15),HN76-HN76*VLOOKUP(HL76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HL77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,HL$2+2),0)","v":140975.77248663144},55,{"$f":"IF(VLOOKUP(HP77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HP77,Lookups!$DH$3:$DU$53,13)*HQ$59,0)","v":0},{"$f":"IF((HP77<111),IF(HP77<71,HR76+HQ$59*VLOOKUP(HP76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HP76,Lookups!$DH$3:$DU$53,2)+IF(HP77<64,HQ$59*VLOOKUP(HP76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HP76,Lookups!$DH$3:$DU$53,13,0))-HR76*VLOOKUP(HP76,Lookups!$A$3:$O$93,15),HR76-HR76*VLOOKUP(HP76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HP77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,HP$2+2),0)","v":124348.95717077849},54,{"$f":"IF(VLOOKUP(HT77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HT77,Lookups!$DH$3:$DU$53,13)*HU$60,0)","v":0},{"$f":"IF((HT77<111),IF(HT77<71,HV76+HU$60*VLOOKUP(HT76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HT76,Lookups!$DH$3:$DU$53,2)+IF(HT77<64,HU$60*VLOOKUP(HT76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HT76,Lookups!$DH$3:$DU$53,13,0))-HV76*VLOOKUP(HT76,Lookups!$A$3:$O$93,15),HV76-HV76*VLOOKUP(HT76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HT77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,HT$2+2),0)","v":108334.50066002074},53,{"$f":"IF(VLOOKUP(HX77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HX77,Lookups!$DH$3:$DU$53,13)*HY$61,0)","v":0},{"$f":"IF((HX77<111),IF(HX77<71,HZ76+HY$61*VLOOKUP(HX76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HX76,Lookups!$DH$3:$DU$53,2)+IF(HX77<64,HY$61*VLOOKUP(HX76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HX76,Lookups!$DH$3:$DU$53,13,0))-HZ76*VLOOKUP(HX76,Lookups!$A$3:$O$93,15),HZ76-HZ76*VLOOKUP(HX76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HX77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,HX$2+2),0)","v":92910.918372350192},52,{"$f":"IF(VLOOKUP(IB77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IB77,Lookups!$DH$3:$DU$53,13)*IC$62,0)","v":0},{"$f":"IF((IB77<111),IF(IB77<71,ID76+IC$62*VLOOKUP(IB76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IB76,Lookups!$DH$3:$DU$53,2)+IF(IB77<64,IC$62*VLOOKUP(IB76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IB76,Lookups!$DH$3:$DU$53,13,0))-ID76*VLOOKUP(IB76,Lookups!$A$3:$O$93,15),ID76-ID76*VLOOKUP(IB76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IB77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,IB$2+2),0)","v":78057.495582870804},51,{"$f":"IF(VLOOKUP(IF77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IF77,Lookups!$DH$3:$DU$53,13)*IG$63,0)","v":0},{"$f":"IF((IF77<111),IF(IF77<71,IH76+IG$63*VLOOKUP(IF76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IF76,Lookups!$DH$3:$DU$53,2)+IF(IF77<64,IG$63*VLOOKUP(IF76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IF76,Lookups!$DH$3:$DU$53,13,0))-IH76*VLOOKUP(IF76,Lookups!$A$3:$O$93,15),IH76-IH76*VLOOKUP(IF76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IF77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,IF$2+2),0)","v":80412.442218701079},50,{"$f":"IF(VLOOKUP(IJ77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IJ77,Lookups!$DH$3:$DU$53,13)*IK$64,0)","v":0},{"$f":"IF((IJ77<111),IF(IJ77<71,IL76+IK$64*VLOOKUP(IJ76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IJ76,Lookups!$DH$3:$DU$53,2)+IF(IJ77<64,IK$64*VLOOKUP(IJ76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IJ76,Lookups!$DH$3:$DU$53,13,0))-IL76*VLOOKUP(IJ76,Lookups!$A$3:$O$93,15),IL76-IL76*VLOOKUP(IJ76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IJ77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,IJ$2+2),0)","v":82760.129046870541},49,{"$f":"IF(VLOOKUP(IN77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IN77,Lookups!$DH$3:$DU$53,13)*IO$65,0)","v":0},{"$f":"IF((IN77<111),IF(IN77<71,IP76+IO$65*VLOOKUP(IN76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IN76,Lookups!$DH$3:$DU$53,2)+IF(IN77<64,IO$65*VLOOKUP(IN76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IN76,Lookups!$DH$3:$DU$53,13,0))-IP76*VLOOKUP(IN76,Lookups!$A$3:$O$93,15),IP76-IP76*VLOOKUP(IN76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IN77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,IN$2+2),0)","v":85100.605861370379},48,{"$f":"IF(VLOOKUP(IR77,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IR77,Lookups!$DH$3:$DU$53,13)*IS$66,0)","v":0},{"$f":"IF((IR77<111),IF(IR77<71,IT76+IS$66*VLOOKUP(IR76,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IR76,Lookups!$DH$3:$DU$53,2)+IF(IR77<64,IS$66*VLOOKUP(IR76,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IR76,Lookups!$DH$3:$DU$53,13,0))-IT76*VLOOKUP(IR76,Lookups!$A$3:$O$93,15),IT76-IT76*VLOOKUP(IR76,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IR77<111,VLOOKUP($C77,Lookups!$T$3:$DG$93,IR$2+2),0)","v":87433.922252894859},0]
[{"$f":"SUM(E78,I78,M78,Q78,U78,Y78,AC78,AG78,AK78,AO78,AS78,AW78,BA78,BE78,BI78,BM78,BQ78,BU78,BY78,CC78,CG78,CK78,CO78,CS78,CW78,DA78,DE78,DI78,DM78,DQ78)+SUM(DU78,DY78,EC78,EG78,EK78,EO78,ES78,EW78,FA78,FE78)+'Amort-Proj'!Q78+SUM(FI78,FM78,FQ78,FU78,FY78,GC78,GG78,GK78,GO78,GS78,GW78,HA78,HE78,HI78)+SUM(HM78,HQ78,HU78,HY78,IC78,IG78,IK78,IO78,IS78)","v":0},{"$error":"#DIV/0!"},2090,111,{"$f":"IF(VLOOKUP(D78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D78,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D78<111),IF(D78<71,F77+E$4*VLOOKUP(D77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D77,Lookups!$DH$3:$DU$53,2)+IF(D78<64,E$4*VLOOKUP(D77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D77,Lookups!$DH$3:$DU$53,13,0))-F77*VLOOKUP(D77,Lookups!$A$3:$O$93,15),F77-F77*VLOOKUP(D77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,D$2+2),0)","v":0},110,{"$f":"IF(VLOOKUP(H78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H78,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H78<111),IF(H78<71,J77+I$5*VLOOKUP(H77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H77,Lookups!$DH$3:$DU$53,2)+IF(H78<64,I$5*VLOOKUP(H77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H77,Lookups!$DH$3:$DU$53,13,0))-J77*VLOOKUP(H77,Lookups!$A$3:$O$93,15),J77-J77*VLOOKUP(H77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,H$2+2),0)","v":192084.59250828624},109,{"$f":"IF(VLOOKUP(L78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L78,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L78<111),IF(L78<71,N77+M$6*VLOOKUP(L77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L77,Lookups!$DH$3:$DU$53,2)+IF(L78<64,M$6*VLOOKUP(L77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L77,Lookups!$DH$3:$DU$53,13,0))-N77*VLOOKUP(L77,Lookups!$A$3:$O$93,15),N77-N77*VLOOKUP(L77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,L$2+2),0)","v":198487.41225856217},108,{"$f":"IF(VLOOKUP(P78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P78,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P78<111),IF(P78<71,R77+Q$7*VLOOKUP(P77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P77,Lookups!$DH$3:$DU$53,2)+IF(P78<64,Q$7*VLOOKUP(P77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P77,Lookups!$DH$3:$DU$53,13,0))-R77*VLOOKUP(P77,Lookups!$A$3:$O$93,15),R77-R77*VLOOKUP(P77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,P$2+2),0)","v":199242.83533090662},107,{"$f":"IF(VLOOKUP(T78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T78,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T78<111),IF(T78<71,V77+U$8*VLOOKUP(T77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T77,Lookups!$DH$3:$DU$53,2)+IF(T78<64,U$8*VLOOKUP(T77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T77,Lookups!$DH$3:$DU$53,13,0))-V77*VLOOKUP(T77,Lookups!$A$3:$O$93,15),V77-V77*VLOOKUP(T77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,T$2+2),0)","v":200001.13346727521},106,{"$f":"IF(VLOOKUP(X78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X78,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X78<111),IF(X78<71,Z77+Y$9*VLOOKUP(X77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X77,Lookups!$DH$3:$DU$53,2)+IF(X78<64,Y$9*VLOOKUP(X77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X77,Lookups!$DH$3:$DU$53,13,0))-Z77*VLOOKUP(X77,Lookups!$A$3:$O$93,15),Z77-Z77*VLOOKUP(X77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,X$2+2),0)","v":200571.47890491941},105,{"$f":"IF(VLOOKUP(AB78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB78,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB78<111),IF(AB78<71,AD77+AC$10*VLOOKUP(AB77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB77,Lookups!$DH$3:$DU$53,2)+IF(AB78<64,AC$10*VLOOKUP(AB77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB77,Lookups!$DH$3:$DU$53,13,0))-AD77*VLOOKUP(AB77,Lookups!$A$3:$O$93,15),AD77-AD77*VLOOKUP(AB77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,AB$2+2),0)","v":201334.10810227628},104,{"$f":"IF(VLOOKUP(AF78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF78,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF78<111),IF(AF78<71,AH77+AG$11*VLOOKUP(AF77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF77,Lookups!$DH$3:$DU$53,2)+IF(AF78<64,AG$11*VLOOKUP(AF77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF77,Lookups!$DH$3:$DU$53,13,0))-AH77*VLOOKUP(AF77,Lookups!$A$3:$O$93,15),AH77-AH77*VLOOKUP(AF77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,AF$2+2),0)","v":202099.63703042173},{"$f":"1+AJ77","v":103},{"$f":"IF(VLOOKUP(AJ78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ78,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ78<111),IF(AJ78<71,AL77+AK$12*VLOOKUP(AJ77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ77,Lookups!$DH$3:$DU$53,2)+IF(AJ78<64,AK$12*VLOOKUP(AJ77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ77,Lookups!$DH$3:$DU$53,13,0))-AL77*VLOOKUP(AJ77,Lookups!$A$3:$O$93,15),AL77-AL77*VLOOKUP(AJ77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":202867.34695266432},102,{"$f":"IF(VLOOKUP(AN78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN78,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN78<111),IF(AN78<71,AP77+AO$13*VLOOKUP(AN77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN77,Lookups!$DH$3:$DU$53,2)+IF(AN78<64,AO$13*VLOOKUP(AN77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN77,Lookups!$DH$3:$DU$53,13,0))-AP77*VLOOKUP(AN77,Lookups!$A$3:$O$93,15),AP77-AP77*VLOOKUP(AN77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,AN$2+2),0)","v":203637.97315191448},101,{"$f":"IF(VLOOKUP(AR78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR78,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR78<111),IF(AR78<71,AT77+AS$14*VLOOKUP(AR77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR77,Lookups!$DH$3:$DU$53,2)+IF(AR78<64,AS$14*VLOOKUP(AR77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR77,Lookups!$DH$3:$DU$53,13,0))-AT77*VLOOKUP(AR77,Lookups!$A$3:$O$93,15),AT77-AT77*VLOOKUP(AR77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,AR$2+2),0)","v":204217.58787625568},100,{"$f":"IF(VLOOKUP(AV78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV78,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV78<111),IF(AV78<71,AX77+AW$15*VLOOKUP(AV77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV77,Lookups!$DH$3:$DU$53,2)+IF(AV78<64,AW$15*VLOOKUP(AV77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV77,Lookups!$DH$3:$DU$53,13,0))-AX77*VLOOKUP(AV77,Lookups!$A$3:$O$93,15),AX77-AX77*VLOOKUP(AV77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,AV$2+2),0)","v":204798.85235787675},99,{"$f":"IF(VLOOKUP(AZ78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ78,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ78<111),IF(AZ78<71,BB77+BA$16*VLOOKUP(AZ77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ77,Lookups!$DH$3:$DU$53,2)+IF(AZ78<64,BA$16*VLOOKUP(AZ77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ77,Lookups!$DH$3:$DU$53,13,0))-BB77*VLOOKUP(AZ77,Lookups!$A$3:$O$93,15),BB77-BB77*VLOOKUP(AZ77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":205187.09662774939},98,{"$f":"IF(VLOOKUP(BD78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD78,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD78<111),IF(BD78<71,BF77+BE$17*VLOOKUP(BD77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD77,Lookups!$DH$3:$DU$53,2)+IF(BD78<64,BE$17*VLOOKUP(BD77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD77,Lookups!$DH$3:$DU$53,13,0))-BF77*VLOOKUP(BD77,Lookups!$A$3:$O$93,15),BF77-BF77*VLOOKUP(BD77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,BD$2+2),0)","v":205576.07690571662},97,{"$f":"IF(VLOOKUP(BH78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH78,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH78<111),IF(BH78<71,BJ77+BI$18*VLOOKUP(BH77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH77,Lookups!$DH$3:$DU$53,2)+IF(BH78<64,BI$18*VLOOKUP(BH77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH77,Lookups!$DH$3:$DU$53,13,0))-BJ77*VLOOKUP(BH77,Lookups!$A$3:$O$93,15),BJ77-BJ77*VLOOKUP(BH77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,BH$2+2),0)","v":205965.79458705423},96,{"$f":"IF(VLOOKUP(BL78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL78,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL78<111),IF(BL78<71,BN77+BM$19*VLOOKUP(BL77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL77,Lookups!$DH$3:$DU$53,2)+IF(BL78<64,BM$19*VLOOKUP(BL77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL77,Lookups!$DH$3:$DU$53,13,0))-BN77*VLOOKUP(BL77,Lookups!$A$3:$O$93,15),BN77-BN77*VLOOKUP(BL77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,BL$2+2),0)","v":206356.25106968358},95,{"$f":"IF(VLOOKUP(BP78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP78,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP78<111),IF(BP78<71,BR77+BQ$20*VLOOKUP(BP77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP77,Lookups!$DH$3:$DU$53,2)+IF(BP78<64,BQ$20*VLOOKUP(BP77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP77,Lookups!$DH$3:$DU$53,13,0))-BR77*VLOOKUP(BP77,Lookups!$A$3:$O$93,15),BR77-BR77*VLOOKUP(BP77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,BP$2+2),0)","v":206747.44775417587},94,{"$f":"IF(VLOOKUP(BT78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT78,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT78<111),IF(BT78<71,BV77+BU$21*VLOOKUP(BT77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT77,Lookups!$DH$3:$DU$53,2)+IF(BT78<64,BU$21*VLOOKUP(BT77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT77,Lookups!$DH$3:$DU$53,13,0))-BV77*VLOOKUP(BT77,Lookups!$A$3:$O$93,15),BV77-BV77*VLOOKUP(BT77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,BT$2+2),0)","v":207139.38604375705},93,{"$f":"IF(VLOOKUP(BX78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX78,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX78<111),IF(BX78<71,BZ77+BY$22*VLOOKUP(BX77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX77,Lookups!$DH$3:$DU$53,2)+IF(BX78<64,BY$22*VLOOKUP(BX77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX77,Lookups!$DH$3:$DU$53,13,0))-BZ77*VLOOKUP(BX77,Lookups!$A$3:$O$93,15),BZ77-BZ77*VLOOKUP(BX77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,BX$2+2),0)","v":207532.06734431381},92,{"$f":"IF(VLOOKUP(CB78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB78,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB78<111),IF(CB78<71,CD77+CC$23*VLOOKUP(CB77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB77,Lookups!$DH$3:$DU$53,2)+IF(CB78<64,CC$23*VLOOKUP(CB77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB77,Lookups!$DH$3:$DU$53,13,0))-CD77*VLOOKUP(CB77,Lookups!$A$3:$O$93,15),CD77-CD77*VLOOKUP(CB77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,CB$2+2),0)","v":207925.49306439765},91,{"$f":"IF(VLOOKUP(CF78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF78,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF78<111),IF(CF78<71,CH77+CG$24*VLOOKUP(CF77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF77,Lookups!$DH$3:$DU$53,2)+IF(CF78<64,CG$24*VLOOKUP(CF77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF77,Lookups!$DH$3:$DU$53,13,0))-CH77*VLOOKUP(CF77,Lookups!$A$3:$O$93,15),CH77-CH77*VLOOKUP(CF77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,CF$2+2),0)","v":208122.39220555712},90,{"$f":"IF(VLOOKUP(CJ78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ78,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ78<111),IF(CJ78<71,CL77+CK$25*VLOOKUP(CJ77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ77,Lookups!$DH$3:$DU$53,2)+IF(CJ78<64,CK$25*VLOOKUP(CJ77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ77,Lookups!$DH$3:$DU$53,13,0))-CL77*VLOOKUP(CJ77,Lookups!$A$3:$O$93,15),CL77-CL77*VLOOKUP(CJ77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":208319.47780423643},89,{"$f":"IF(VLOOKUP(CN78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN78,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN78<111),IF(CN78<71,CP77+CO$26*VLOOKUP(CN77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN77,Lookups!$DH$3:$DU$53,2)+IF(CN78<64,CO$26*VLOOKUP(CN77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN77,Lookups!$DH$3:$DU$53,13,0))-CP77*VLOOKUP(CN77,Lookups!$A$3:$O$93,15),CP77-CP77*VLOOKUP(CN77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,CN$2+2),0)","v":208516.75003700546},88,{"$f":"IF(VLOOKUP(CR78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR78,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR78<111),IF(CR78<71,CT77+CS$27*VLOOKUP(CR77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR77,Lookups!$DH$3:$DU$53,2)+IF(CR78<64,CS$27*VLOOKUP(CR77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR77,Lookups!$DH$3:$DU$53,13,0))-CT77*VLOOKUP(CR77,Lookups!$A$3:$O$93,15),CT77-CT77*VLOOKUP(CR77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,CR$2+2),0)","v":206756.02606377442},87,{"$f":"IF(VLOOKUP(CV78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV78,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV78<111),IF(CV78<71,CX77+CW$28*VLOOKUP(CV77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV77,Lookups!$DH$3:$DU$53,2)+IF(CV78<64,CW$28*VLOOKUP(CV77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV77,Lookups!$DH$3:$DU$53,13,0))-CX77*VLOOKUP(CV77,Lookups!$A$3:$O$93,15),CX77-CX77*VLOOKUP(CV77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,CV$2+2),0)","v":205002.29704809311},86,{"$f":"IF(VLOOKUP(CZ78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ78,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ78<111),IF(CZ78<71,DB77+DA$29*VLOOKUP(CZ77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ77,Lookups!$DH$3:$DU$53,2)+IF(CZ78<64,DA$29*VLOOKUP(CZ77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ77,Lookups!$DH$3:$DU$53,13,0))-DB77*VLOOKUP(CZ77,Lookups!$A$3:$O$93,15),DB77-DB77*VLOOKUP(CZ77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":203255.52852073067},85,{"$f":"IF(VLOOKUP(DD78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD78,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD78<111),IF(DD78<71,DF77+DE$30*VLOOKUP(DD77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD77,Lookups!$DH$3:$DU$53,2)+IF(DD78<64,DE$30*VLOOKUP(DD77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD77,Lookups!$DH$3:$DU$53,13,0))-DF77*VLOOKUP(DD77,Lookups!$A$3:$O$93,15),DF77-DF77*VLOOKUP(DD77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,DD$2+2),0)","v":201515.68618423931},84,{"$f":"IF(VLOOKUP(DH78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH78,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH78<111),IF(DH78<71,DJ77+DI$31*VLOOKUP(DH77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH77,Lookups!$DH$3:$DU$53,2)+IF(DH78<64,DI$31*VLOOKUP(DH77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH77,Lookups!$DH$3:$DU$53,13,0))-DJ77*VLOOKUP(DH77,Lookups!$A$3:$O$93,15),DJ77-DJ77*VLOOKUP(DH77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,DH$2+2),0)","v":199782.73591207003},83,{"$f":"IF(VLOOKUP(DL78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL78,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL78<111),IF(DL78<71,DN77+DM$32*VLOOKUP(DL77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL77,Lookups!$DH$3:$DU$53,2)+IF(DL78<64,DM$32*VLOOKUP(DL77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL77,Lookups!$DH$3:$DU$53,13,0))-DN77*VLOOKUP(DL77,Lookups!$A$3:$O$93,15),DN77-DN77*VLOOKUP(DL77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,DL$2+2),0)","v":198056.64374769354},82,{"$f":"IF(VLOOKUP(DP78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP78,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP78<111),IF(DP78<71,DR77+DQ$33*VLOOKUP(DP77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP77,Lookups!$DH$3:$DU$53,2)+IF(DP78<64,DQ$33*VLOOKUP(DP77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP77,Lookups!$DH$3:$DU$53,13,0))-DR77*VLOOKUP(DP77,Lookups!$A$3:$O$93,15),DR77-DR77*VLOOKUP(DP77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,DP$2+2),0)","v":196337.37590372327},81,{"$f":"IF(VLOOKUP(DT78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT78,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT78<111),IF(DT78<71,DV77+DU$34*VLOOKUP(DT77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT77,Lookups!$DH$3:$DU$53,2)+IF(DT78<64,DU$34*VLOOKUP(DT77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT77,Lookups!$DH$3:$DU$53,13,0))-DV77*VLOOKUP(DT77,Lookups!$A$3:$O$93,15),DV77-DV77*VLOOKUP(DT77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,DT$2+2),0)","v":192223.63510969019},80,{"$f":"IF(VLOOKUP(DX78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX78,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX78<111),IF(DX78<71,DZ77+DY$35*VLOOKUP(DX77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX77,Lookups!$DH$3:$DU$53,2)+IF(DX78<64,DY$35*VLOOKUP(DX77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX77,Lookups!$DH$3:$DU$53,13,0))-DZ77*VLOOKUP(DX77,Lookups!$A$3:$O$93,15),DZ77-DZ77*VLOOKUP(DX77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,DX$2+2),0)","v":188151.65253774583},79,{"$f":"IF(VLOOKUP(EB78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB78,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB78<111),IF(EB78<71,ED77+EC$36*VLOOKUP(EB77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB77,Lookups!$DH$3:$DU$53,2)+IF(EB78<64,EC$36*VLOOKUP(EB77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB77,Lookups!$DH$3:$DU$53,13,0))-ED77*VLOOKUP(EB77,Lookups!$A$3:$O$93,15),ED77-ED77*VLOOKUP(EB77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,EB$2+2),0)","v":184120.97761974685},78,{"$f":"IF(VLOOKUP(EF78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF78,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF78<111),IF(EF78<71,EH77+EG$37*VLOOKUP(EF77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF77,Lookups!$DH$3:$DU$53,2)+IF(EF78<64,EG$37*VLOOKUP(EF77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF77,Lookups!$DH$3:$DU$53,13,0))-EH77*VLOOKUP(EF77,Lookups!$A$3:$O$93,15),EH77-EH77*VLOOKUP(EF77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,EF$2+2),0)","v":180131.16467723809},77,{"$f":"IF(VLOOKUP(EJ78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ78,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ78<111),IF(EJ78<71,EL77+EK$38*VLOOKUP(EJ77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ77,Lookups!$DH$3:$DU$53,2)+IF(EJ78<64,EK$38*VLOOKUP(EJ77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ77,Lookups!$DH$3:$DU$53,13,0))-EL77*VLOOKUP(EJ77,Lookups!$A$3:$O$93,15),EL77-EL77*VLOOKUP(EJ77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":176181.77286785882},76,{"$f":"IF(VLOOKUP(EN78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN78,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN78<111),IF(EN78<71,EP77+EO$39*VLOOKUP(EN77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN77,Lookups!$DH$3:$DU$53,2)+IF(EN78<64,EO$39*VLOOKUP(EN77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN77,Lookups!$DH$3:$DU$53,13,0))-EP77*VLOOKUP(EN77,Lookups!$A$3:$O$93,15),EP77-EP77*VLOOKUP(EN77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,EN$2+2),0)","v":169554.90750690651},75,{"$f":"IF(VLOOKUP(ER78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER78,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER78<111),IF(ER78<71,ET77+ES$40*VLOOKUP(ER77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER77,Lookups!$DH$3:$DU$53,2)+IF(ER78<64,ES$40*VLOOKUP(ER77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER77,Lookups!$DH$3:$DU$53,13,0))-ET77*VLOOKUP(ER77,Lookups!$A$3:$O$93,15),ET77-ET77*VLOOKUP(ER77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,ER$2+2),0)","v":163046.2790458907},74,{"$f":"IF(VLOOKUP(EV78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV78,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV78<111),IF(EV78<71,EX77+EW$41*VLOOKUP(EV77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV77,Lookups!$DH$3:$DU$53,2)+IF(EV78<64,EW$41*VLOOKUP(EV77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV77,Lookups!$DH$3:$DU$53,13,0))-EX77*VLOOKUP(EV77,Lookups!$A$3:$O$93,15),EX77-EX77*VLOOKUP(EV77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,EV$2+2),0)","v":156505.48663062727},73,{"$f":"IF(VLOOKUP(EZ78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ78,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ78<111),IF(EZ78<71,FB77+FA$42*VLOOKUP(EZ77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ77,Lookups!$DH$3:$DU$53,2)+IF(EZ78<64,FA$42*VLOOKUP(EZ77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ77,Lookups!$DH$3:$DU$53,13,0))-FB77*VLOOKUP(EZ77,Lookups!$A$3:$O$93,15),FB77-FB77*VLOOKUP(EZ77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":150090.59723168146},72,{"$f":"IF(VLOOKUP(FD78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD78,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD78<111),IF(FD78<71,FF77+FE$43*VLOOKUP(FD77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD77,Lookups!$DH$3:$DU$53,2)+IF(FD78<64,FE$43*VLOOKUP(FD77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD77,Lookups!$DH$3:$DU$53,13,0))-FF77*VLOOKUP(FD77,Lookups!$A$3:$O$93,15),FF77-FF77*VLOOKUP(FD77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,FD$2+2),0)","v":143799.16344940951},71,{"$f":"IF(VLOOKUP(FH78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH78,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH78<111),IF(FH78<71,FJ77+FI$44*VLOOKUP(FH77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH77,Lookups!$DH$3:$DU$53,2)+IF(FH78<64,FI$44*VLOOKUP(FH77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH77,Lookups!$DH$3:$DU$53,13,0))-FJ77*VLOOKUP(FH77,Lookups!$A$3:$O$93,15),FJ77-FJ77*VLOOKUP(FH77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,FH$2+2),0)","v":135784.72088390208},70,{"$f":"IF(VLOOKUP(FL78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FL78,Lookups!$DH$3:$DU$53,13)*FM$45,0)","v":0},{"$f":"IF((FL78<111),IF(FL78<71,FN77+FM$45*VLOOKUP(FL77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FL77,Lookups!$DH$3:$DU$53,2)+IF(FL78<64,FM$45*VLOOKUP(FL77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FL77,Lookups!$DH$3:$DU$53,13,0))-FN77*VLOOKUP(FL77,Lookups!$A$3:$O$93,15),FN77-FN77*VLOOKUP(FL77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FL78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,FL$2+2),0)","v":127969.40862244045},69,{"$f":"IF(VLOOKUP(FP78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FP78,Lookups!$DH$3:$DU$53,13)*FQ$46,0)","v":0},{"$f":"IF((FP78<111),IF(FP78<71,FR77+FQ$46*VLOOKUP(FP77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FP77,Lookups!$DH$3:$DU$53,2)+IF(FP78<64,FQ$46*VLOOKUP(FP77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FP77,Lookups!$DH$3:$DU$53,13,0))-FR77*VLOOKUP(FP77,Lookups!$A$3:$O$93,15),FR77-FR77*VLOOKUP(FP77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FP78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,FP$2+2),0)","v":120348.25690902853},68,{"$f":"IF(VLOOKUP(FT78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FT78,Lookups!$DH$3:$DU$53,13)*FU$47,0)","v":0},{"$f":"IF((FT78<111),IF(FT78<71,FV77+FU$47*VLOOKUP(FT77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FT77,Lookups!$DH$3:$DU$53,2)+IF(FT78<64,FU$47*VLOOKUP(FT77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FT77,Lookups!$DH$3:$DU$53,13,0))-FV77*VLOOKUP(FT77,Lookups!$A$3:$O$93,15),FV77-FV77*VLOOKUP(FT77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FT78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,FT$2+2),0)","v":112916.42055995},67,{"$f":"IF(VLOOKUP(FX78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FX78,Lookups!$DH$3:$DU$53,13)*FY$48,0)","v":0},{"$f":"IF((FX78<111),IF(FX78<71,FZ77+FY$48*VLOOKUP(FX77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FX77,Lookups!$DH$3:$DU$53,2)+IF(FX78<64,FY$48*VLOOKUP(FX77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FX77,Lookups!$DH$3:$DU$53,13,0))-FZ77*VLOOKUP(FX77,Lookups!$A$3:$O$93,15),FZ77-FZ77*VLOOKUP(FX77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FX78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,FX$2+2),0)","v":105569.2994803909},66,{"$f":"IF(VLOOKUP(GB78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GB78,Lookups!$DH$3:$DU$53,13)*GC$49,0)","v":0},{"$f":"IF((GB78<111),IF(GB78<71,GD77+GC$49*VLOOKUP(GB77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GB77,Lookups!$DH$3:$DU$53,2)+IF(GB78<64,GC$49*VLOOKUP(GB77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GB77,Lookups!$DH$3:$DU$53,13,0))-GD77*VLOOKUP(GB77,Lookups!$A$3:$O$93,15),GD77-GD77*VLOOKUP(GB77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GB78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,GB$2+2),0)","v":98415.612395280026},65,{"$f":"IF(VLOOKUP(GF78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GF78,Lookups!$DH$3:$DU$53,13)*GG$50,0)","v":0},{"$f":"IF((GF78<111),IF(GF78<71,GH77+GG$50*VLOOKUP(GF77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GF77,Lookups!$DH$3:$DU$53,2)+IF(GF78<64,GG$50*VLOOKUP(GF77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GF77,Lookups!$DH$3:$DU$53,13,0))-GH77*VLOOKUP(GF77,Lookups!$A$3:$O$93,15),GH77-GH77*VLOOKUP(GF77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GF78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,GF$2+2),0)","v":91450.353163932275},64,{"$f":"IF(VLOOKUP(GJ78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GJ78,Lookups!$DH$3:$DU$53,13)*GK$51,0)","v":0},{"$f":"IF((GJ78<111),IF(GJ78<71,GL77+GK$51*VLOOKUP(GJ77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GJ77,Lookups!$DH$3:$DU$53,2)+IF(GJ78<64,GK$51*VLOOKUP(GJ77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GJ77,Lookups!$DH$3:$DU$53,13,0))-GL77*VLOOKUP(GJ77,Lookups!$A$3:$O$93,15),GL77-GL77*VLOOKUP(GJ77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GJ78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,GJ$2+2),0)","v":424246.69226309302},63,{"$f":"IF(VLOOKUP(GN78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GN78,Lookups!$DH$3:$DU$53,13)*GO$52,0)","v":0},{"$f":"IF((GN78<111),IF(GN78<71,GP77+GO$52*VLOOKUP(GN77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GN77,Lookups!$DH$3:$DU$53,2)+IF(GN78<64,GO$52*VLOOKUP(GN77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GN77,Lookups!$DH$3:$DU$53,13,0))-GP77*VLOOKUP(GN77,Lookups!$A$3:$O$93,15),GP77-GP77*VLOOKUP(GN77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GN78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,GN$2+2),0)","v":369983.38491067744},62,{"$f":"IF(VLOOKUP(GR78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GR78,Lookups!$DH$3:$DU$53,13)*GS$53,0)","v":0},{"$f":"IF((GR78<111),IF(GR78<71,GT77+GS$53*VLOOKUP(GR77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GR77,Lookups!$DH$3:$DU$53,2)+IF(GR78<64,GS$53*VLOOKUP(GR77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GR77,Lookups!$DH$3:$DU$53,13,0))-GT77*VLOOKUP(GR77,Lookups!$A$3:$O$93,15),GT77-GT77*VLOOKUP(GR77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GR78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,GR$2+2),0)","v":318807.20643173275},61,{"$f":"IF(VLOOKUP(GV78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GV78,Lookups!$DH$3:$DU$53,13)*GW$54,0)","v":0},{"$f":"IF((GV78<111),IF(GV78<71,GX77+GW$54*VLOOKUP(GV77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GV77,Lookups!$DH$3:$DU$53,2)+IF(GV78<64,GW$54*VLOOKUP(GV77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GV77,Lookups!$DH$3:$DU$53,13,0))-GX77*VLOOKUP(GV77,Lookups!$A$3:$O$93,15),GX77-GX77*VLOOKUP(GV77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GV78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,GV$2+2),0)","v":285577.68848461623},60,{"$f":"IF(VLOOKUP(GZ78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GZ78,Lookups!$DH$3:$DU$53,13)*HA$55,0)","v":0},{"$f":"IF((GZ78<111),IF(GZ78<71,HB77+HA$55*VLOOKUP(GZ77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GZ77,Lookups!$DH$3:$DU$53,2)+IF(GZ78<64,HA$55*VLOOKUP(GZ77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GZ77,Lookups!$DH$3:$DU$53,13,0))-HB77*VLOOKUP(GZ77,Lookups!$A$3:$O$93,15),HB77-HB77*VLOOKUP(GZ77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GZ78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,GZ$2+2),0)","v":253873.77937496468},59,{"$f":"IF(VLOOKUP(HD78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HD78,Lookups!$DH$3:$DU$53,13)*HE$56,0)","v":0},{"$f":"IF((HD78<111),IF(HD78<71,HF77+HE$56*VLOOKUP(HD77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HD77,Lookups!$DH$3:$DU$53,2)+IF(HD78<64,HE$56*VLOOKUP(HD77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HD77,Lookups!$DH$3:$DU$53,13,0))-HF77*VLOOKUP(HD77,Lookups!$A$3:$O$93,15),HF77-HF77*VLOOKUP(HD77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HD78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,HD$2+2),0)","v":223628.10586724523},58,{"$f":"IF(VLOOKUP(HH78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HH78,Lookups!$DH$3:$DU$53,13)*HI$57,0)","v":0},{"$f":"IF((HH78<111),IF(HH78<71,HJ77+HI$58*VLOOKUP(HH77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HH77,Lookups!$DH$3:$DU$53,2)+IF(HH78<64,HI$58*VLOOKUP(HH77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HH77,Lookups!$DH$3:$DU$53,13,0))-HJ77*VLOOKUP(HH77,Lookups!$A$3:$O$93,15),HJ77-HJ77*VLOOKUP(HH77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HH78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,HH$2+2),0)","v":194776.27723837036},57,{"$f":"IF(VLOOKUP(HL78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HL78,Lookups!$DH$3:$DU$53,13)*HM$58,0)","v":0},{"$f":"IF((HL78<111),IF(HL78<71,HN77+HM$58*VLOOKUP(HL77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HL77,Lookups!$DH$3:$DU$53,2)+IF(HL78<64,HM$58*VLOOKUP(HL77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HL77,Lookups!$DH$3:$DU$53,13,0))-HN77*VLOOKUP(HL77,Lookups!$A$3:$O$93,15),HN77-HN77*VLOOKUP(HL77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HL78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,HL$2+2),0)","v":167256.75250535356},56,{"$f":"IF(VLOOKUP(HP78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HP78,Lookups!$DH$3:$DU$53,13)*HQ$59,0)","v":0},{"$f":"IF((HP78<111),IF(HP78<71,HR77+HQ$59*VLOOKUP(HP77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HP77,Lookups!$DH$3:$DU$53,2)+IF(HP78<64,HQ$59*VLOOKUP(HP77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HP77,Lookups!$DH$3:$DU$53,13,0))-HR77*VLOOKUP(HP77,Lookups!$A$3:$O$93,15),HR77-HR77*VLOOKUP(HP77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HP78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,HP$2+2),0)","v":149011.39151836943},55,{"$f":"IF(VLOOKUP(HT78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HT78,Lookups!$DH$3:$DU$53,13)*HU$60,0)","v":0},{"$f":"IF((HT78<111),IF(HT78<71,HV77+HU$60*VLOOKUP(HT77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HT77,Lookups!$DH$3:$DU$53,2)+IF(HT78<64,HU$60*VLOOKUP(HT77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HT77,Lookups!$DH$3:$DU$53,13,0))-HV77*VLOOKUP(HT77,Lookups!$A$3:$O$93,15),HV77-HV77*VLOOKUP(HT77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HT78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,HT$2+2),0)","v":131436.84772951287},54,{"$f":"IF(VLOOKUP(HX78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HX78,Lookups!$DH$3:$DU$53,13)*HY$61,0)","v":0},{"$f":"IF((HX78<111),IF(HX78<71,HZ77+HY$61*VLOOKUP(HX77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HX77,Lookups!$DH$3:$DU$53,2)+IF(HX78<64,HY$61*VLOOKUP(HX77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HX77,Lookups!$DH$3:$DU$53,13,0))-HZ77*VLOOKUP(HX77,Lookups!$A$3:$O$93,15),HZ77-HZ77*VLOOKUP(HX77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HX78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,HX$2+2),0)","v":114509.56719764191},53,{"$f":"IF(VLOOKUP(IB78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IB78,Lookups!$DH$3:$DU$53,13)*IC$62,0)","v":0},{"$f":"IF((IB78<111),IF(IB78<71,ID77+IC$62*VLOOKUP(IB77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IB77,Lookups!$DH$3:$DU$53,2)+IF(IB78<64,IC$62*VLOOKUP(IB77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IB77,Lookups!$DH$3:$DU$53,13,0))-ID77*VLOOKUP(IB77,Lookups!$A$3:$O$93,15),ID77-ID77*VLOOKUP(IB77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IB78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,IB$2+2),0)","v":98206.840719574146},52,{"$f":"IF(VLOOKUP(IF78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IF78,Lookups!$DH$3:$DU$53,13)*IG$63,0)","v":0},{"$f":"IF((IF78<111),IF(IF78<71,IH77+IG$63*VLOOKUP(IF77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IF77,Lookups!$DH$3:$DU$53,2)+IF(IF78<64,IG$63*VLOOKUP(IF77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IF77,Lookups!$DH$3:$DU$53,13,0))-IH77*VLOOKUP(IF77,Lookups!$A$3:$O$93,15),IH77-IH77*VLOOKUP(IF77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IF78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,IF$2+2),0)","v":82506.772831094437},51,{"$f":"IF(VLOOKUP(IJ78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IJ78,Lookups!$DH$3:$DU$53,13)*IK$64,0)","v":0},{"$f":"IF((IJ78<111),IF(IJ78<71,IL77+IK$64*VLOOKUP(IJ77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IJ77,Lookups!$DH$3:$DU$53,2)+IF(IJ78<64,IK$64*VLOOKUP(IJ77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IJ77,Lookups!$DH$3:$DU$53,13,0))-IL77*VLOOKUP(IJ77,Lookups!$A$3:$O$93,15),IL77-IL77*VLOOKUP(IJ77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IJ78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,IJ$2+2),0)","v":84995.951425167033},50,{"$f":"IF(VLOOKUP(IN78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IN78,Lookups!$DH$3:$DU$53,13)*IO$65,0)","v":0},{"$f":"IF((IN78<111),IF(IN78<71,IP77+IO$65*VLOOKUP(IN77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IN77,Lookups!$DH$3:$DU$53,2)+IF(IN78<64,IO$65*VLOOKUP(IN77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IN77,Lookups!$DH$3:$DU$53,13,0))-IP77*VLOOKUP(IN77,Lookups!$A$3:$O$93,15),IP77-IP77*VLOOKUP(IN77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IN78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,IN$2+2),0)","v":87477.456402542157},49,{"$f":"IF(VLOOKUP(IR78,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IR78,Lookups!$DH$3:$DU$53,13)*IS$66,0)","v":0},{"$f":"IF((IR78<111),IF(IR78<71,IT77+IS$66*VLOOKUP(IR77,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IR77,Lookups!$DH$3:$DU$53,2)+IF(IR78<64,IS$66*VLOOKUP(IR77,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IR77,Lookups!$DH$3:$DU$53,13,0))-IT77*VLOOKUP(IR77,Lookups!$A$3:$O$93,15),IT77-IT77*VLOOKUP(IR77,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IR78<111,VLOOKUP($C78,Lookups!$T$3:$DG$93,IR$2+2),0)","v":89951.340395468491},{"$f":"MAX(0,SUM(F78*G78,J78*K78,N78*O78,R78*S78,V78*W78,Z78*AA78,AD78*AE78,AH78*AI78,AL78*AM78,AP78*AQ78,AT78*AU78,AX78*AY78,BB78*BC78,BF78*BG78,BJ78*BK78,BN78*BO78,BR78*BS78,BV78*BW78,BZ78*CA78,CD78*CE78,CH78*CI78)+SUM(CL78*CM78,CP78*CQ78,CT78*CU78,CX78*CY78,DB78*DC78,DF78*DG78,DJ78*DK78,DN78*DO78,DR78*DS78,DV78*DW78,DZ78*EA78,ED78*EE78,EH78*EI78,EL78*EM78,ET78*EU78,EX78*EY78,FB78*FC78,FF78*FG78,FJ78*FK78,FN78*FO78)+SUM(FR78*FS78,FV78*FW78,FZ78*GA78,GD78*GE78,GH78*GI78,GL78*GM78,GP78*GQ78,GT78*GU78,GX78*GY78,HB78*HC78,HF78*HG78,HJ78*HK78,HN78*HO78,HR78*HS78,HV78*HW78,HZ78*IA78,ID78*IE78,IH78*II78,IL78*IM78,IP78*IQ78,IT78*IU78))","v":0}]
[{"$f":"SUM(E79,I79,M79,Q79,U79,Y79,AC79,AG79,AK79,AO79,AS79,AW79,BA79,BE79,BI79,BM79,BQ79,BU79,BY79,CC79,CG79,CK79,CO79,CS79,CW79,DA79,DE79,DI79,DM79,DQ79)+SUM(DU79,DY79,EC79,EG79,EK79,EO79,ES79,EW79,FA79,FE79)+'Amort-Proj'!Q79+SUM(FI79,FM79,FQ79,FU79,FY79,GC79,GG79,GK79,GO79,GS79,GW79,HA79,HE79,HI79)+SUM(HM79,HQ79,HU79,HY79,IC79,IG79,IK79,IO79,IS79)","v":0},{"$error":"#DIV/0!"},2091,112,{"$f":"IF(VLOOKUP(D79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D79,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D79<111),IF(D79<71,F78+E$4*VLOOKUP(D78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D78,Lookups!$DH$3:$DU$53,2)+IF(D79<64,E$4*VLOOKUP(D78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D78,Lookups!$DH$3:$DU$53,13,0))-F78*VLOOKUP(D78,Lookups!$A$3:$O$93,15),F78-F78*VLOOKUP(D78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,D$2+2),0)","v":0},111,{"$f":"IF(VLOOKUP(H79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H79,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H79<111),IF(H79<71,J78+I$5*VLOOKUP(H78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H78,Lookups!$DH$3:$DU$53,2)+IF(H79<64,I$5*VLOOKUP(H78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H78,Lookups!$DH$3:$DU$53,13,0))-J78*VLOOKUP(H78,Lookups!$A$3:$O$93,15),J78-J78*VLOOKUP(H78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,H$2+2),0)","v":0},110,{"$f":"IF(VLOOKUP(L79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L79,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L79<111),IF(L79<71,N78+M$6*VLOOKUP(L78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L78,Lookups!$DH$3:$DU$53,2)+IF(L79<64,M$6*VLOOKUP(L78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L78,Lookups!$DH$3:$DU$53,13,0))-N78*VLOOKUP(L78,Lookups!$A$3:$O$93,15),N78-N78*VLOOKUP(L78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,L$2+2),0)","v":208411.78287149055},109,{"$f":"IF(VLOOKUP(P79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P79,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P79<111),IF(P79<71,R78+Q$7*VLOOKUP(P78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P78,Lookups!$DH$3:$DU$53,2)+IF(P79<64,Q$7*VLOOKUP(P78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P78,Lookups!$DH$3:$DU$53,13,0))-R78*VLOOKUP(P78,Lookups!$A$3:$O$93,15),R78-R78*VLOOKUP(P78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,P$2+2),0)","v":209404.21993278307},108,{"$f":"IF(VLOOKUP(T79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T79,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T79<111),IF(T79<71,V78+U$8*VLOOKUP(T78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T78,Lookups!$DH$3:$DU$53,2)+IF(T79<64,U$8*VLOOKUP(T78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T78,Lookups!$DH$3:$DU$53,13,0))-V78*VLOOKUP(T78,Lookups!$A$3:$O$93,15),V78-V78*VLOOKUP(T78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,T$2+2),0)","v":210201.19127410647},107,{"$f":"IF(VLOOKUP(X79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X79,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X79<111),IF(X79<71,Z78+Y$9*VLOOKUP(X78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X78,Lookups!$DH$3:$DU$53,2)+IF(X79<64,Y$9*VLOOKUP(X78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X78,Lookups!$DH$3:$DU$53,13,0))-Z78*VLOOKUP(X78,Lookups!$A$3:$O$93,15),Z78-Z78*VLOOKUP(X78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,X$2+2),0)","v":211001.19580797534},106,{"$f":"IF(VLOOKUP(AB79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB79,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB79<111),IF(AB79<71,AD78+AC$10*VLOOKUP(AB78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB78,Lookups!$DH$3:$DU$53,2)+IF(AB79<64,AC$10*VLOOKUP(AB78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB78,Lookups!$DH$3:$DU$53,13,0))-AD78*VLOOKUP(AB78,Lookups!$A$3:$O$93,15),AD78-AD78*VLOOKUP(AB78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,AB$2+2),0)","v":211803.48172359492},105,{"$f":"IF(VLOOKUP(AF79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF79,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF79<111),IF(AF79<71,AH78+AG$11*VLOOKUP(AF78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF78,Lookups!$DH$3:$DU$53,2)+IF(AF79<64,AG$11*VLOOKUP(AF78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF78,Lookups!$DH$3:$DU$53,13,0))-AH78*VLOOKUP(AF78,Lookups!$A$3:$O$93,15),AH78-AH78*VLOOKUP(AF78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,AF$2+2),0)","v":212608.81815600375},104,{"$f":"IF(VLOOKUP(AJ79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ79,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ79<111),IF(AJ79<71,AL78+AK$12*VLOOKUP(AJ78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ78,Lookups!$DH$3:$DU$53,2)+IF(AJ79<64,AK$12*VLOOKUP(AJ78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ78,Lookups!$DH$3:$DU$53,13,0))-AL78*VLOOKUP(AJ78,Lookups!$A$3:$O$93,15),AL78-AL78*VLOOKUP(AJ78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":213619.31634115576},{"$f":"1+AN78","v":103},{"$f":"IF(VLOOKUP(AN79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN79,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN79<111),IF(AN79<71,AP78+AO$13*VLOOKUP(AN78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN78,Lookups!$DH$3:$DU$53,2)+IF(AN79<64,AO$13*VLOOKUP(AN78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN78,Lookups!$DH$3:$DU$53,13,0))-AP78*VLOOKUP(AN78,Lookups!$A$3:$O$93,15),AP78-AP78*VLOOKUP(AN78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,AN$2+2),0)","v":214430.78572896618},102,{"$f":"IF(VLOOKUP(AR79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR79,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR79<111),IF(AR79<71,AT78+AS$14*VLOOKUP(AR78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR78,Lookups!$DH$3:$DU$53,2)+IF(AR79<64,AS$14*VLOOKUP(AR78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR78,Lookups!$DH$3:$DU$53,13,0))-AT78*VLOOKUP(AR78,Lookups!$A$3:$O$93,15),AT78-AT78*VLOOKUP(AR78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,AR$2+2),0)","v":215245.33762157359},101,{"$f":"IF(VLOOKUP(AV79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV79,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV79<111),IF(AV79<71,AX78+AW$15*VLOOKUP(AV78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV78,Lookups!$DH$3:$DU$53,2)+IF(AV79<64,AW$15*VLOOKUP(AV78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV78,Lookups!$DH$3:$DU$53,13,0))-AX78*VLOOKUP(AV78,Lookups!$A$3:$O$93,15),AX78-AX78*VLOOKUP(AV78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,AV$2+2),0)","v":215857.99038520225},100,{"$f":"IF(VLOOKUP(AZ79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ79,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ79<111),IF(AZ79<71,BB78+BA$16*VLOOKUP(AZ78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ78,Lookups!$DH$3:$DU$53,2)+IF(AZ79<64,BA$16*VLOOKUP(AZ78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ78,Lookups!$DH$3:$DU$53,13,0))-BB78*VLOOKUP(AZ78,Lookups!$A$3:$O$93,15),BB78-BB78*VLOOKUP(AZ78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":216472.38694227571},99,{"$f":"IF(VLOOKUP(BD79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD79,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD79<111),IF(BD79<71,BF78+BE$17*VLOOKUP(BD78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD78,Lookups!$DH$3:$DU$53,2)+IF(BD79<64,BE$17*VLOOKUP(BD78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD78,Lookups!$DH$3:$DU$53,13,0))-BF78*VLOOKUP(BD78,Lookups!$A$3:$O$93,15),BF78-BF78*VLOOKUP(BD78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,BD$2+2),0)","v":216882.76113553109},98,{"$f":"IF(VLOOKUP(BH79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH79,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH79<111),IF(BH79<71,BJ78+BI$18*VLOOKUP(BH78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH78,Lookups!$DH$3:$DU$53,2)+IF(BH79<64,BI$18*VLOOKUP(BH78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH78,Lookups!$DH$3:$DU$53,13,0))-BJ78*VLOOKUP(BH78,Lookups!$A$3:$O$93,15),BJ78-BJ78*VLOOKUP(BH78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,BH$2+2),0)","v":217293.91328934245},97,{"$f":"IF(VLOOKUP(BL79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL79,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL79<111),IF(BL79<71,BN78+BM$19*VLOOKUP(BL78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL78,Lookups!$DH$3:$DU$53,2)+IF(BL79<64,BM$19*VLOOKUP(BL78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL78,Lookups!$DH$3:$DU$53,13,0))-BN78*VLOOKUP(BL78,Lookups!$A$3:$O$93,15),BN78-BN78*VLOOKUP(BL78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,BL$2+2),0)","v":217705.84487851631},96,{"$f":"IF(VLOOKUP(BP79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP79,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP79<111),IF(BP79<71,BR78+BQ$20*VLOOKUP(BP78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP78,Lookups!$DH$3:$DU$53,2)+IF(BP79<64,BQ$20*VLOOKUP(BP78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP78,Lookups!$DH$3:$DU$53,13,0))-BR78*VLOOKUP(BP78,Lookups!$A$3:$O$93,15),BR78-BR78*VLOOKUP(BP78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,BP$2+2),0)","v":218118.55738065555},95,{"$f":"IF(VLOOKUP(BT79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT79,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT79<111),IF(BT79<71,BV78+BU$21*VLOOKUP(BT78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT78,Lookups!$DH$3:$DU$53,2)+IF(BT79<64,BU$21*VLOOKUP(BT78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT78,Lookups!$DH$3:$DU$53,13,0))-BV78*VLOOKUP(BT78,Lookups!$A$3:$O$93,15),BV78-BV78*VLOOKUP(BT78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,BT$2+2),0)","v":218532.05227616389},94,{"$f":"IF(VLOOKUP(BX79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX79,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX79<111),IF(BX79<71,BZ78+BY$22*VLOOKUP(BX78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX78,Lookups!$DH$3:$DU$53,2)+IF(BX79<64,BY$22*VLOOKUP(BX78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX78,Lookups!$DH$3:$DU$53,13,0))-BZ78*VLOOKUP(BX78,Lookups!$A$3:$O$93,15),BZ78-BZ78*VLOOKUP(BX78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,BX$2+2),0)","v":218946.33104825119},93,{"$f":"IF(VLOOKUP(CB79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB79,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB79<111),IF(CB79<71,CD78+CC$23*VLOOKUP(CB78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB78,Lookups!$DH$3:$DU$53,2)+IF(CB79<64,CC$23*VLOOKUP(CB78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB78,Lookups!$DH$3:$DU$53,13,0))-CD78*VLOOKUP(CB78,Lookups!$A$3:$O$93,15),CD78-CD78*VLOOKUP(CB78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,CB$2+2),0)","v":219361.39518293968},92,{"$f":"IF(VLOOKUP(CF79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF79,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF79<111),IF(CF79<71,CH78+CG$24*VLOOKUP(CF78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF78,Lookups!$DH$3:$DU$53,2)+IF(CF79<64,CG$24*VLOOKUP(CF78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF78,Lookups!$DH$3:$DU$53,13,0))-CH78*VLOOKUP(CF78,Lookups!$A$3:$O$93,15),CH78-CH78*VLOOKUP(CF78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,CF$2+2),0)","v":219777.2461690683},91,{"$f":"IF(VLOOKUP(CJ79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ79,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ79<111),IF(CJ79<71,CL78+CK$25*VLOOKUP(CJ78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ78,Lookups!$DH$3:$DU$53,2)+IF(CJ79<64,CK$25*VLOOKUP(CJ78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ78,Lookups!$DH$3:$DU$53,13,0))-CL78*VLOOKUP(CJ78,Lookups!$A$3:$O$93,15),CL78-CL78*VLOOKUP(CJ78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":219985.36856127385},90,{"$f":"IF(VLOOKUP(CN79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN79,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN79<111),IF(CN79<71,CP78+CO$26*VLOOKUP(CN78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN78,Lookups!$DH$3:$DU$53,2)+IF(CN79<64,CO$26*VLOOKUP(CN78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN78,Lookups!$DH$3:$DU$53,13,0))-CP78*VLOOKUP(CN78,Lookups!$A$3:$O$93,15),CP78-CP78*VLOOKUP(CN78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,CN$2+2),0)","v":220193.68803907791},89,{"$f":"IF(VLOOKUP(CR79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR79,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR79<111),IF(CR79<71,CT78+CS$27*VLOOKUP(CR78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR78,Lookups!$DH$3:$DU$53,2)+IF(CR79<64,CS$27*VLOOKUP(CR78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR78,Lookups!$DH$3:$DU$53,13,0))-CT78*VLOOKUP(CR78,Lookups!$A$3:$O$93,15),CT78-CT78*VLOOKUP(CR78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,CR$2+2),0)","v":220402.20478911477},88,{"$f":"IF(VLOOKUP(CV79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV79,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV79<111),IF(CV79<71,CX78+CW$28*VLOOKUP(CV78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV78,Lookups!$DH$3:$DU$53,2)+IF(CV79<64,CW$28*VLOOKUP(CV78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV78,Lookups!$DH$3:$DU$53,13,0))-CX78*VLOOKUP(CV78,Lookups!$A$3:$O$93,15),CX78-CX78*VLOOKUP(CV78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,CV$2+2),0)","v":218541.11954940954},87,{"$f":"IF(VLOOKUP(CZ79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ79,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ79<111),IF(CZ79<71,DB78+DA$29*VLOOKUP(CZ78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ78,Lookups!$DH$3:$DU$53,2)+IF(CZ79<64,DA$29*VLOOKUP(CZ78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ78,Lookups!$DH$3:$DU$53,13,0))-DB78*VLOOKUP(CZ78,Lookups!$A$3:$O$93,15),DB78-DB78*VLOOKUP(CZ78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":216687.42797983441},86,{"$f":"IF(VLOOKUP(DD79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD79,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD79<111),IF(DD79<71,DF78+DE$30*VLOOKUP(DD78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD78,Lookups!$DH$3:$DU$53,2)+IF(DD79<64,DE$30*VLOOKUP(DD78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD78,Lookups!$DH$3:$DU$53,13,0))-DF78*VLOOKUP(DD78,Lookups!$A$3:$O$93,15),DF78-DF78*VLOOKUP(DD78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,DD$2+2),0)","v":214841.09364641231},85,{"$f":"IF(VLOOKUP(DH79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH79,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH79<111),IF(DH79<71,DJ78+DI$31*VLOOKUP(DH78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH78,Lookups!$DH$3:$DU$53,2)+IF(DH79<64,DI$31*VLOOKUP(DH78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH78,Lookups!$DH$3:$DU$53,13,0))-DJ78*VLOOKUP(DH78,Lookups!$A$3:$O$93,15),DJ78-DJ78*VLOOKUP(DH78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,DH$2+2),0)","v":213002.08029674095},84,{"$f":"IF(VLOOKUP(DL79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL79,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL79<111),IF(DL79<71,DN78+DM$32*VLOOKUP(DL78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL78,Lookups!$DH$3:$DU$53,2)+IF(DL79<64,DM$32*VLOOKUP(DL78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL78,Lookups!$DH$3:$DU$53,13,0))-DN78*VLOOKUP(DL78,Lookups!$A$3:$O$93,15),DN78-DN78*VLOOKUP(DL78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,DL$2+2),0)","v":211170.35185905802},83,{"$f":"IF(VLOOKUP(DP79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP79,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP79<111),IF(DP79<71,DR78+DQ$33*VLOOKUP(DP78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP78,Lookups!$DH$3:$DU$53,2)+IF(DP79<64,DQ$33*VLOOKUP(DP78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP78,Lookups!$DH$3:$DU$53,13,0))-DR78*VLOOKUP(DP78,Lookups!$A$3:$O$93,15),DR78-DR78*VLOOKUP(DP78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,DP$2+2),0)","v":209345.87244131207},82,{"$f":"IF(VLOOKUP(DT79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT79,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT79<111),IF(DT79<71,DV78+DU$34*VLOOKUP(DT78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT78,Lookups!$DH$3:$DU$53,2)+IF(DT79<64,DU$34*VLOOKUP(DT78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT78,Lookups!$DH$3:$DU$53,13,0))-DV78*VLOOKUP(DT78,Lookups!$A$3:$O$93,15),DV78-DV78*VLOOKUP(DT78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,DT$2+2),0)","v":207528.60633023549},81,{"$f":"IF(VLOOKUP(DX79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX79,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX79<111),IF(DX79<71,DZ78+DY$35*VLOOKUP(DX78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX78,Lookups!$DH$3:$DU$53,2)+IF(DX79<64,DY$35*VLOOKUP(DX78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX78,Lookups!$DH$3:$DU$53,13,0))-DZ78*VLOOKUP(DX78,Lookups!$A$3:$O$93,15),DZ78-DZ78*VLOOKUP(DX78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,DX$2+2),0)","v":203180.38231094251},80,{"$f":"IF(VLOOKUP(EB79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB79,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB79<111),IF(EB79<71,ED78+EC$36*VLOOKUP(EB78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB78,Lookups!$DH$3:$DU$53,2)+IF(EB79<64,EC$36*VLOOKUP(EB78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB78,Lookups!$DH$3:$DU$53,13,0))-ED78*VLOOKUP(EB78,Lookups!$A$3:$O$93,15),ED78-ED78*VLOOKUP(EB78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,EB$2+2),0)","v":198876.29673239734},79,{"$f":"IF(VLOOKUP(EF79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF79,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF79<111),IF(EF79<71,EH78+EG$37*VLOOKUP(EF78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF78,Lookups!$DH$3:$DU$53,2)+IF(EF79<64,EG$37*VLOOKUP(EF78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF78,Lookups!$DH$3:$DU$53,13,0))-EH78*VLOOKUP(EF78,Lookups!$A$3:$O$93,15),EH78-EH78*VLOOKUP(EF78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,EF$2+2),0)","v":194615.8733440724},78,{"$f":"IF(VLOOKUP(EJ79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ79,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ79<111),IF(EJ79<71,EL78+EK$38*VLOOKUP(EJ78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ78,Lookups!$DH$3:$DU$53,2)+IF(EJ79<64,EK$38*VLOOKUP(EJ78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ78,Lookups!$DH$3:$DU$53,13,0))-EL78*VLOOKUP(EJ78,Lookups!$A$3:$O$93,15),EL78-EL78*VLOOKUP(EJ78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":190398.64106384065},77,{"$f":"IF(VLOOKUP(EN79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN79,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN79<111),IF(EN79<71,EP78+EO$39*VLOOKUP(EN78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN78,Lookups!$DH$3:$DU$53,2)+IF(EN79<64,EO$39*VLOOKUP(EN78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN78,Lookups!$DH$3:$DU$53,13,0))-EP78*VLOOKUP(EN78,Lookups!$A$3:$O$93,15),EP78-EP78*VLOOKUP(EN78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,EN$2+2),0)","v":186224.13392132675},76,{"$f":"IF(VLOOKUP(ER79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER79,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER79<111),IF(ER79<71,ET78+ES$40*VLOOKUP(ER78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER78,Lookups!$DH$3:$DU$53,2)+IF(ER79<64,ES$40*VLOOKUP(ER78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER78,Lookups!$DH$3:$DU$53,13,0))-ET78*VLOOKUP(ER78,Lookups!$A$3:$O$93,15),ET78-ET78*VLOOKUP(ER78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,ER$2+2),0)","v":179219.53723480017},75,{"$f":"IF(VLOOKUP(EV79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV79,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV79<111),IF(EV79<71,EX78+EW$41*VLOOKUP(EV78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV78,Lookups!$DH$3:$DU$53,2)+IF(EV79<64,EW$41*VLOOKUP(EV78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV78,Lookups!$DH$3:$DU$53,13,0))-EX78*VLOOKUP(EV78,Lookups!$A$3:$O$93,15),EX78-EX78*VLOOKUP(EV78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,EV$2+2),0)","v":172339.91695150646},74,{"$f":"IF(VLOOKUP(EZ79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ79,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ79<111),IF(EZ79<71,FB78+FA$42*VLOOKUP(EZ78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ78,Lookups!$DH$3:$DU$53,2)+IF(EZ79<64,FA$42*VLOOKUP(EZ78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ78,Lookups!$DH$3:$DU$53,13,0))-FB78*VLOOKUP(EZ78,Lookups!$A$3:$O$93,15),FB78-FB78*VLOOKUP(EZ78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":165426.29936857303},73,{"$f":"IF(VLOOKUP(FD79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD79,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD79<111),IF(FD79<71,FF78+FE$43*VLOOKUP(FD78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD78,Lookups!$DH$3:$DU$53,2)+IF(FD79<64,FE$43*VLOOKUP(FD78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD78,Lookups!$DH$3:$DU$53,13,0))-FF78*VLOOKUP(FD78,Lookups!$A$3:$O$93,15),FF78-FF78*VLOOKUP(FD78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,FD$2+2),0)","v":158645.7612738873},72,{"$f":"IF(VLOOKUP(FH79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH79,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH79<111),IF(FH79<71,FJ78+FI$44*VLOOKUP(FH78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH78,Lookups!$DH$3:$DU$53,2)+IF(FH79<64,FI$44*VLOOKUP(FH78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH78,Lookups!$DH$3:$DU$53,13,0))-FJ78*VLOOKUP(FH78,Lookups!$A$3:$O$93,15),FJ78-FJ78*VLOOKUP(FH78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,FH$2+2),0)","v":151995.71576602585},71,{"$f":"IF(VLOOKUP(FL79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FL79,Lookups!$DH$3:$DU$53,13)*FM$45,0)","v":0},{"$f":"IF((FL79<111),IF(FL79<71,FN78+FM$45*VLOOKUP(FL78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FL78,Lookups!$DH$3:$DU$53,2)+IF(FL79<64,FM$45*VLOOKUP(FL78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FL78,Lookups!$DH$3:$DU$53,13,0))-FN78*VLOOKUP(FL78,Lookups!$A$3:$O$93,15),FN78-FN78*VLOOKUP(FL78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FL79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,FL$2+2),0)","v":143524.44997428448},70,{"$f":"IF(VLOOKUP(FP79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FP79,Lookups!$DH$3:$DU$53,13)*FQ$46,0)","v":0},{"$f":"IF((FP79<111),IF(FP79<71,FR78+FQ$46*VLOOKUP(FP78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FP78,Lookups!$DH$3:$DU$53,2)+IF(FP79<64,FQ$46*VLOOKUP(FP78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FP78,Lookups!$DH$3:$DU$53,13,0))-FR78*VLOOKUP(FP78,Lookups!$A$3:$O$93,15),FR78-FR78*VLOOKUP(FP78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FP79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,FP$2+2),0)","v":135263.66491391955},69,{"$f":"IF(VLOOKUP(FT79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FT79,Lookups!$DH$3:$DU$53,13)*FU$47,0)","v":0},{"$f":"IF((FT79<111),IF(FT79<71,FV78+FU$47*VLOOKUP(FT78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FT78,Lookups!$DH$3:$DU$53,2)+IF(FT79<64,FU$47*VLOOKUP(FT78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FT78,Lookups!$DH$3:$DU$53,13,0))-FV78*VLOOKUP(FT78,Lookups!$A$3:$O$93,15),FV78-FV78*VLOOKUP(FT78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FT79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,FT$2+2),0)","v":127208.10755284314},68,{"$f":"IF(VLOOKUP(FX79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FX79,Lookups!$DH$3:$DU$53,13)*FY$48,0)","v":0},{"$f":"IF((FX79<111),IF(FX79<71,FZ78+FY$48*VLOOKUP(FX78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FX78,Lookups!$DH$3:$DU$53,2)+IF(FX79<64,FY$48*VLOOKUP(FX78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FX78,Lookups!$DH$3:$DU$53,13,0))-FZ78*VLOOKUP(FX78,Lookups!$A$3:$O$93,15),FZ78-FZ78*VLOOKUP(FX78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FX79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,FX$2+2),0)","v":119352.65653186713},67,{"$f":"IF(VLOOKUP(GB79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GB79,Lookups!$DH$3:$DU$53,13)*GC$49,0)","v":0},{"$f":"IF((GB79<111),IF(GB79<71,GD78+GC$49*VLOOKUP(GB78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GB78,Lookups!$DH$3:$DU$53,2)+IF(GB79<64,GC$49*VLOOKUP(GB78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GB78,Lookups!$DH$3:$DU$53,13,0))-GD78*VLOOKUP(GB78,Lookups!$A$3:$O$93,15),GD78-GD78*VLOOKUP(GB78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GB79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,GB$2+2),0)","v":111586.74955077317},66,{"$f":"IF(VLOOKUP(GF79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GF79,Lookups!$DH$3:$DU$53,13)*GG$50,0)","v":0},{"$f":"IF((GF79<111),IF(GF79<71,GH78+GG$50*VLOOKUP(GF78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GF78,Lookups!$DH$3:$DU$53,2)+IF(GF79<64,GG$50*VLOOKUP(GF78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GF78,Lookups!$DH$3:$DU$53,13,0))-GH78*VLOOKUP(GF78,Lookups!$A$3:$O$93,15),GH78-GH78*VLOOKUP(GF78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GF79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,GF$2+2),0)","v":104025.30230181098},65,{"$f":"IF(VLOOKUP(GJ79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GJ79,Lookups!$DH$3:$DU$53,13)*GK$51,0)","v":0},{"$f":"IF((GJ79<111),IF(GJ79<71,GL78+GK$51*VLOOKUP(GJ78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GJ78,Lookups!$DH$3:$DU$53,2)+IF(GJ79<64,GK$51*VLOOKUP(GJ78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GJ78,Lookups!$DH$3:$DU$53,13,0))-GL78*VLOOKUP(GJ78,Lookups!$A$3:$O$93,15),GL78-GL78*VLOOKUP(GJ78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GJ79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,GJ$2+2),0)","v":96663.023294276412},64,{"$f":"IF(VLOOKUP(GN79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GN79,Lookups!$DH$3:$DU$53,13)*GO$52,0)","v":0},{"$f":"IF((GN79<111),IF(GN79<71,GP78+GO$52*VLOOKUP(GN78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GN78,Lookups!$DH$3:$DU$53,2)+IF(GN79<64,GO$52*VLOOKUP(GN78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GN78,Lookups!$DH$3:$DU$53,13,0))-GP78*VLOOKUP(GN78,Lookups!$A$3:$O$93,15),GP78-GP78*VLOOKUP(GN78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GN79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,GN$2+2),0)","v":448428.75372208928},63,{"$f":"IF(VLOOKUP(GR79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GR79,Lookups!$DH$3:$DU$53,13)*GS$53,0)","v":0},{"$f":"IF((GR79<111),IF(GR79<71,GT78+GS$53*VLOOKUP(GR78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GR78,Lookups!$DH$3:$DU$53,2)+IF(GR79<64,GS$53*VLOOKUP(GR78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GR78,Lookups!$DH$3:$DU$53,13,0))-GT78*VLOOKUP(GR78,Lookups!$A$3:$O$93,15),GT78-GT78*VLOOKUP(GR78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GR79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,GR$2+2),0)","v":391072.43785058602},62,{"$f":"IF(VLOOKUP(GV79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GV79,Lookups!$DH$3:$DU$53,13)*GW$54,0)","v":0},{"$f":"IF((GV79<111),IF(GV79<71,GX78+GW$54*VLOOKUP(GV78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GV78,Lookups!$DH$3:$DU$53,2)+IF(GV79<64,GW$54*VLOOKUP(GV78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GV78,Lookups!$DH$3:$DU$53,13,0))-GX78*VLOOKUP(GV78,Lookups!$A$3:$O$93,15),GX78-GX78*VLOOKUP(GV78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GV79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,GV$2+2),0)","v":336979.2171983415},61,{"$f":"IF(VLOOKUP(GZ79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GZ79,Lookups!$DH$3:$DU$53,13)*HA$55,0)","v":0},{"$f":"IF((GZ79<111),IF(GZ79<71,HB78+HA$55*VLOOKUP(GZ78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GZ78,Lookups!$DH$3:$DU$53,2)+IF(GZ79<64,HA$55*VLOOKUP(GZ78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GZ78,Lookups!$DH$3:$DU$53,13,0))-HB78*VLOOKUP(GZ78,Lookups!$A$3:$O$93,15),HB78-HB78*VLOOKUP(GZ78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GZ79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,GZ$2+2),0)","v":301855.61672823934},60,{"$f":"IF(VLOOKUP(HD79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HD79,Lookups!$DH$3:$DU$53,13)*HE$56,0)","v":0},{"$f":"IF((HD79<111),IF(HD79<71,HF78+HE$56*VLOOKUP(HD78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HD78,Lookups!$DH$3:$DU$53,2)+IF(HD79<64,HE$56*VLOOKUP(HD78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HD78,Lookups!$DH$3:$DU$53,13,0))-HF78*VLOOKUP(HD78,Lookups!$A$3:$O$93,15),HF78-HF78*VLOOKUP(HD78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HD79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,HD$2+2),0)","v":268344.58479933767},59,{"$f":"IF(VLOOKUP(HH79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HH79,Lookups!$DH$3:$DU$53,13)*HI$57,0)","v":0},{"$f":"IF((HH79<111),IF(HH79<71,HJ78+HI$58*VLOOKUP(HH78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HH78,Lookups!$DH$3:$DU$53,2)+IF(HH79<64,HI$58*VLOOKUP(HH78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HH78,Lookups!$DH$3:$DU$53,13,0))-HJ78*VLOOKUP(HH78,Lookups!$A$3:$O$93,15),HJ78-HJ78*VLOOKUP(HH78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HH79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,HH$2+2),0)","v":236374.90790167821},58,{"$f":"IF(VLOOKUP(HL79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HL79,Lookups!$DH$3:$DU$53,13)*HM$58,0)","v":0},{"$f":"IF((HL79<111),IF(HL79<71,HN78+HM$58*VLOOKUP(HL78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HL78,Lookups!$DH$3:$DU$53,2)+IF(HL79<64,HM$58*VLOOKUP(HL78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HL78,Lookups!$DH$3:$DU$53,13,0))-HN78*VLOOKUP(HL78,Lookups!$A$3:$O$93,15),HN78-HN78*VLOOKUP(HL78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HL79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,HL$2+2),0)","v":205878.52504095747},57,{"$f":"IF(VLOOKUP(HP79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HP79,Lookups!$DH$3:$DU$53,13)*HQ$59,0)","v":0},{"$f":"IF((HP79<111),IF(HP79<71,HR78+HQ$59*VLOOKUP(HP78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HP78,Lookups!$DH$3:$DU$53,2)+IF(HP79<64,HQ$59*VLOOKUP(HP78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HP78,Lookups!$DH$3:$DU$53,13,0))-HR78*VLOOKUP(HP78,Lookups!$A$3:$O$93,15),HR78-HR78*VLOOKUP(HP78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HP79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,HP$2+2),0)","v":176790.38739815869},56,{"$f":"IF(VLOOKUP(HT79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HT79,Lookups!$DH$3:$DU$53,13)*HU$60,0)","v":0},{"$f":"IF((HT79<111),IF(HT79<71,HV78+HU$60*VLOOKUP(HT78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HT78,Lookups!$DH$3:$DU$53,2)+IF(HT79<64,HU$60*VLOOKUP(HT78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HT78,Lookups!$DH$3:$DU$53,13,0))-HV78*VLOOKUP(HT78,Lookups!$A$3:$O$93,15),HV78-HV78*VLOOKUP(HT78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HT79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,HT$2+2),0)","v":157505.04083491649},55,{"$f":"IF(VLOOKUP(HX79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HX79,Lookups!$DH$3:$DU$53,13)*HY$61,0)","v":0},{"$f":"IF((HX79<111),IF(HX79<71,HZ78+HY$61*VLOOKUP(HX78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HX78,Lookups!$DH$3:$DU$53,2)+IF(HX79<64,HY$61*VLOOKUP(HX78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HX78,Lookups!$DH$3:$DU$53,13,0))-HZ78*VLOOKUP(HX78,Lookups!$A$3:$O$93,15),HZ78-HZ78*VLOOKUP(HX78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HX79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,HX$2+2),0)","v":138928.74805009511},54,{"$f":"IF(VLOOKUP(IB79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IB79,Lookups!$DH$3:$DU$53,13)*IC$62,0)","v":0},{"$f":"IF((IB79<111),IF(IB79<71,ID78+IC$62*VLOOKUP(IB78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IB78,Lookups!$DH$3:$DU$53,2)+IF(IB79<64,IC$62*VLOOKUP(IB78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IB78,Lookups!$DH$3:$DU$53,13,0))-ID78*VLOOKUP(IB78,Lookups!$A$3:$O$93,15),ID78-ID78*VLOOKUP(IB78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IB79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,IB$2+2),0)","v":121036.61252790749},53,{"$f":"IF(VLOOKUP(IF79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IF79,Lookups!$DH$3:$DU$53,13)*IG$63,0)","v":0},{"$f":"IF((IF79<111),IF(IF79<71,IH78+IG$63*VLOOKUP(IF78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IF78,Lookups!$DH$3:$DU$53,2)+IF(IF79<64,IG$63*VLOOKUP(IF78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IF78,Lookups!$DH$3:$DU$53,13,0))-IH78*VLOOKUP(IF78,Lookups!$A$3:$O$93,15),IH78-IH78*VLOOKUP(IF78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IF79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,IF$2+2),0)","v":103804.63064058986},52,{"$f":"IF(VLOOKUP(IJ79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IJ79,Lookups!$DH$3:$DU$53,13)*IK$64,0)","v":0},{"$f":"IF((IJ79<111),IF(IJ79<71,IL78+IK$64*VLOOKUP(IJ78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IJ78,Lookups!$DH$3:$DU$53,2)+IF(IJ79<64,IK$64*VLOOKUP(IJ78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IJ78,Lookups!$DH$3:$DU$53,13,0))-IL78*VLOOKUP(IJ78,Lookups!$A$3:$O$93,15),IL78-IL78*VLOOKUP(IJ78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IJ79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,IJ$2+2),0)","v":87209.658882466814},51,{"$f":"IF(VLOOKUP(IN79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IN79,Lookups!$DH$3:$DU$53,13)*IO$65,0)","v":0},{"$f":"IF((IN79<111),IF(IN79<71,IP78+IO$65*VLOOKUP(IN78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IN78,Lookups!$DH$3:$DU$53,2)+IF(IN79<64,IO$65*VLOOKUP(IN78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IN78,Lookups!$DH$3:$DU$53,13,0))-IP78*VLOOKUP(IN78,Lookups!$A$3:$O$93,15),IP78-IP78*VLOOKUP(IN78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IN79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,IN$2+2),0)","v":89840.720656401551},50,{"$f":"IF(VLOOKUP(IR79,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IR79,Lookups!$DH$3:$DU$53,13)*IS$66,0)","v":0},{"$f":"IF((IR79<111),IF(IR79<71,IT78+IS$66*VLOOKUP(IR78,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IR78,Lookups!$DH$3:$DU$53,2)+IF(IR79<64,IS$66*VLOOKUP(IR78,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IR78,Lookups!$DH$3:$DU$53,13,0))-IT78*VLOOKUP(IR78,Lookups!$A$3:$O$93,15),IT78-IT78*VLOOKUP(IR78,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IR79<111,VLOOKUP($C79,Lookups!$T$3:$DG$93,IR$2+2),0)","v":92463.671417487058},{"$f":"MAX(0,SUM(F79*G79,J79*K79,N79*O79,R79*S79,V79*W79,Z79*AA79,AD79*AE79,AH79*AI79,AL79*AM79,AP79*AQ79,AT79*AU79,AX79*AY79,BB79*BC79,BF79*BG79,BJ79*BK79,BN79*BO79,BR79*BS79,BV79*BW79,BZ79*CA79,CD79*CE79,CH79*CI79)+SUM(CL79*CM79,CP79*CQ79,CT79*CU79,CX79*CY79,DB79*DC79,DF79*DG79,DJ79*DK79,DN79*DO79,DR79*DS79,DV79*DW79,DZ79*EA79,ED79*EE79,EH79*EI79,EL79*EM79,ET79*EU79,EX79*EY79,FB79*FC79,FF79*FG79,FJ79*FK79,FN79*FO79)+SUM(FR79*FS79,FV79*FW79,FZ79*GA79,GD79*GE79,GH79*GI79,GL79*GM79,GP79*GQ79,GT79*GU79,GX79*GY79,HB79*HC79,HF79*HG79,HJ79*HK79,HN79*HO79,HR79*HS79,HV79*HW79,HZ79*IA79,ID79*IE79,IH79*II79,IL79*IM79,IP79*IQ79,IT79*IU79))","v":0}]
[{"$f":"SUM(E80,I80,M80,Q80,U80,Y80,AC80,AG80,AK80,AO80,AS80,AW80,BA80,BE80,BI80,BM80,BQ80,BU80,BY80,CC80,CG80,CK80,CO80,CS80,CW80,DA80,DE80,DI80,DM80,DQ80)+SUM(DU80,DY80,EC80,EG80,EK80,EO80,ES80,EW80,FA80,FE80)+'Amort-Proj'!Q80+SUM(FI80,FM80,FQ80,FU80,FY80,GC80,GG80,GK80,GO80,GS80,GW80,HA80,HE80,HI80)+SUM(HM80,HQ80,HU80,HY80,IC80,IG80,IK80,IO80,IS80)","v":0},{"$error":"#DIV/0!"},2092,113,{"$f":"IF(VLOOKUP(D80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D80,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D80<111),IF(D80<71,F79+E$4*VLOOKUP(D79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D79,Lookups!$DH$3:$DU$53,2)+IF(D80<64,E$4*VLOOKUP(D79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D79,Lookups!$DH$3:$DU$53,13,0))-F79*VLOOKUP(D79,Lookups!$A$3:$O$93,15),F79-F79*VLOOKUP(D79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,D$2+2),0)","v":0},112,{"$f":"IF(VLOOKUP(H80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H80,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H80<111),IF(H80<71,J79+I$5*VLOOKUP(H79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H79,Lookups!$DH$3:$DU$53,2)+IF(H80<64,I$5*VLOOKUP(H79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H79,Lookups!$DH$3:$DU$53,13,0))-J79*VLOOKUP(H79,Lookups!$A$3:$O$93,15),J79-J79*VLOOKUP(H79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,H$2+2),0)","v":0},111,{"$f":"IF(VLOOKUP(L80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L80,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L80<111),IF(L80<71,N79+M$6*VLOOKUP(L79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L79,Lookups!$DH$3:$DU$53,2)+IF(L80<64,M$6*VLOOKUP(L79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L79,Lookups!$DH$3:$DU$53,13,0))-N79*VLOOKUP(L79,Lookups!$A$3:$O$93,15),N79-N79*VLOOKUP(L79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,L$2+2),0)","v":0},110,{"$f":"IF(VLOOKUP(P80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P80,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P80<111),IF(P80<71,R79+Q$7*VLOOKUP(P79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P79,Lookups!$DH$3:$DU$53,2)+IF(P80<64,Q$7*VLOOKUP(P79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P79,Lookups!$DH$3:$DU$53,13,0))-R79*VLOOKUP(P79,Lookups!$A$3:$O$93,15),R79-R79*VLOOKUP(P79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,P$2+2),0)","v":219874.43092942252},109,{"$f":"IF(VLOOKUP(T80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T80,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T80<111),IF(T80<71,V79+U$8*VLOOKUP(T79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T79,Lookups!$DH$3:$DU$53,2)+IF(T80<64,U$8*VLOOKUP(T79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T79,Lookups!$DH$3:$DU$53,13,0))-V79*VLOOKUP(T79,Lookups!$A$3:$O$93,15),V79-V79*VLOOKUP(T79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,T$2+2),0)","v":220921.45202908613},108,{"$f":"IF(VLOOKUP(X80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X80,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X80<111),IF(X80<71,Z79+Y$9*VLOOKUP(X79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X79,Lookups!$DH$3:$DU$53,2)+IF(X80<64,Y$9*VLOOKUP(X79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X79,Lookups!$DH$3:$DU$53,13,0))-Z79*VLOOKUP(X79,Lookups!$A$3:$O$93,15),Z79-Z79*VLOOKUP(X79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,X$2+2),0)","v":221762.25679418232},107,{"$f":"IF(VLOOKUP(AB80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB80,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB80<111),IF(AB80<71,AD79+AC$10*VLOOKUP(AB79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB79,Lookups!$DH$3:$DU$53,2)+IF(AB80<64,AC$10*VLOOKUP(AB79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB79,Lookups!$DH$3:$DU$53,13,0))-AD79*VLOOKUP(AB79,Lookups!$A$3:$O$93,15),AD79-AD79*VLOOKUP(AB79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,AB$2+2),0)","v":222817.26277322197},106,{"$f":"IF(VLOOKUP(AF80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF80,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF80<111),IF(AF80<71,AH79+AG$11*VLOOKUP(AF79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF79,Lookups!$DH$3:$DU$53,2)+IF(AF80<64,AG$11*VLOOKUP(AF79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF79,Lookups!$DH$3:$DU$53,13,0))-AH79*VLOOKUP(AF79,Lookups!$A$3:$O$93,15),AH79-AH79*VLOOKUP(AF79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,AF$2+2),0)","v":223664.47670011624},105,{"$f":"IF(VLOOKUP(AJ80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ80,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ80<111),IF(AJ80<71,AL79+AK$12*VLOOKUP(AJ79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ79,Lookups!$DH$3:$DU$53,2)+IF(AJ80<64,AK$12*VLOOKUP(AJ79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ79,Lookups!$DH$3:$DU$53,13,0))-AL79*VLOOKUP(AJ79,Lookups!$A$3:$O$93,15),AL79-AL79*VLOOKUP(AJ79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":224727.52079089594},104,{"$f":"IF(VLOOKUP(AN80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN80,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN80<111),IF(AN80<71,AP79+AO$13*VLOOKUP(AN79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN79,Lookups!$DH$3:$DU$53,2)+IF(AN80<64,AO$13*VLOOKUP(AN79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN79,Lookups!$DH$3:$DU$53,13,0))-AP79*VLOOKUP(AN79,Lookups!$A$3:$O$93,15),AP79-AP79*VLOOKUP(AN79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,AN$2+2),0)","v":225795.61737260161},{"$f":"1+AR79","v":103},{"$f":"IF(VLOOKUP(AR80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR80,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR80<111),IF(AR80<71,AT79+AS$14*VLOOKUP(AR79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR79,Lookups!$DH$3:$DU$53,2)+IF(AR80<64,AS$14*VLOOKUP(AR79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR79,Lookups!$DH$3:$DU$53,13,0))-AT79*VLOOKUP(AR79,Lookups!$A$3:$O$93,15),AT79-AT79*VLOOKUP(AR79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,AR$2+2),0)","v":226653.34051551722},102,{"$f":"IF(VLOOKUP(AV80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV80,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV80<111),IF(AV80<71,AX79+AW$15*VLOOKUP(AV79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV79,Lookups!$DH$3:$DU$53,2)+IF(AV80<64,AW$15*VLOOKUP(AV79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV79,Lookups!$DH$3:$DU$53,13,0))-AX79*VLOOKUP(AV79,Lookups!$A$3:$O$93,15),AX79-AX79*VLOOKUP(AV79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,AV$2+2),0)","v":227514.32186600327},101,{"$f":"IF(VLOOKUP(AZ80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ80,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ80<111),IF(AZ80<71,BB79+BA$16*VLOOKUP(AZ79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ79,Lookups!$DH$3:$DU$53,2)+IF(AZ80<64,BA$16*VLOOKUP(AZ79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ79,Lookups!$DH$3:$DU$53,13,0))-BB79*VLOOKUP(AZ79,Lookups!$A$3:$O$93,15),BB79-BB79*VLOOKUP(AZ79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":228161.89583715878},100,{"$f":"IF(VLOOKUP(BD80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD80,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD80<111),IF(BD80<71,BF79+BE$17*VLOOKUP(BD79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD79,Lookups!$DH$3:$DU$53,2)+IF(BD80<64,BE$17*VLOOKUP(BD79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD79,Lookups!$DH$3:$DU$53,13,0))-BF79*VLOOKUP(BD79,Lookups!$A$3:$O$93,15),BF79-BF79*VLOOKUP(BD79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,BD$2+2),0)","v":228811.31299798543},99,{"$f":"IF(VLOOKUP(BH80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH80,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH80<111),IF(BH80<71,BJ79+BI$18*VLOOKUP(BH79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH79,Lookups!$DH$3:$DU$53,2)+IF(BH80<64,BI$18*VLOOKUP(BH79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH79,Lookups!$DH$3:$DU$53,13,0))-BJ79*VLOOKUP(BH79,Lookups!$A$3:$O$93,15),BJ79-BJ79*VLOOKUP(BH79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,BH$2+2),0)","v":229245.07852025636},98,{"$f":"IF(VLOOKUP(BL80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL80,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL80<111),IF(BL80<71,BN79+BM$19*VLOOKUP(BL79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL79,Lookups!$DH$3:$DU$53,2)+IF(BL80<64,BM$19*VLOOKUP(BL79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL79,Lookups!$DH$3:$DU$53,13,0))-BN79*VLOOKUP(BL79,Lookups!$A$3:$O$93,15),BN79-BN79*VLOOKUP(BL79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,BL$2+2),0)","v":229679.66634683497},97,{"$f":"IF(VLOOKUP(BP80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP80,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP80<111),IF(BP80<71,BR79+BQ$20*VLOOKUP(BP79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP79,Lookups!$DH$3:$DU$53,2)+IF(BP80<64,BQ$20*VLOOKUP(BP79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP79,Lookups!$DH$3:$DU$53,13,0))-BR79*VLOOKUP(BP79,Lookups!$A$3:$O$93,15),BR79-BR79*VLOOKUP(BP79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,BP$2+2),0)","v":230115.07803659173},96,{"$f":"IF(VLOOKUP(BT80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT80,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT80<111),IF(BT80<71,BV79+BU$21*VLOOKUP(BT79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT79,Lookups!$DH$3:$DU$53,2)+IF(BT80<64,BU$21*VLOOKUP(BT79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT79,Lookups!$DH$3:$DU$53,13,0))-BV79*VLOOKUP(BT79,Lookups!$A$3:$O$93,15),BV79-BV79*VLOOKUP(BT79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,BT$2+2),0)","v":230551.3151513529},95,{"$f":"IF(VLOOKUP(BX80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX80,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX80<111),IF(BX80<71,BZ79+BY$22*VLOOKUP(BX79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX79,Lookups!$DH$3:$DU$53,2)+IF(BX80<64,BY$22*VLOOKUP(BX79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX79,Lookups!$DH$3:$DU$53,13,0))-BZ79*VLOOKUP(BX79,Lookups!$A$3:$O$93,15),BZ79-BZ79*VLOOKUP(BX79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,BX$2+2),0)","v":230988.37925590522},94,{"$f":"IF(VLOOKUP(CB80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB80,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB80<111),IF(CB80<71,CD79+CC$23*VLOOKUP(CB79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB79,Lookups!$DH$3:$DU$53,2)+IF(CB80<64,CC$23*VLOOKUP(CB79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB79,Lookups!$DH$3:$DU$53,13,0))-CD79*VLOOKUP(CB79,Lookups!$A$3:$O$93,15),CD79-CD79*VLOOKUP(CB79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,CB$2+2),0)","v":231426.2719180015},93,{"$f":"IF(VLOOKUP(CF80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF80,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF80<111),IF(CF80<71,CH79+CG$24*VLOOKUP(CF79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF79,Lookups!$DH$3:$DU$53,2)+IF(CF80<64,CG$24*VLOOKUP(CF79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF79,Lookups!$DH$3:$DU$53,13,0))-CH79*VLOOKUP(CF79,Lookups!$A$3:$O$93,15),CH79-CH79*VLOOKUP(CF79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,CF$2+2),0)","v":231864.99470836725},92,{"$f":"IF(VLOOKUP(CJ80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ80,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ80<111),IF(CJ80<71,CL79+CK$25*VLOOKUP(CJ79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ79,Lookups!$DH$3:$DU$53,2)+IF(CJ80<64,CK$25*VLOOKUP(CJ79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ79,Lookups!$DH$3:$DU$53,13,0))-CL79*VLOOKUP(CJ79,Lookups!$A$3:$O$93,15),CL79-CL79*VLOOKUP(CJ79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":232304.54920070517},91,{"$f":"IF(VLOOKUP(CN80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN80,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN80<111),IF(CN80<71,CP79+CO$26*VLOOKUP(CN79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN79,Lookups!$DH$3:$DU$53,2)+IF(CN80<64,CO$26*VLOOKUP(CN79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN79,Lookups!$DH$3:$DU$53,13,0))-CP79*VLOOKUP(CN79,Lookups!$A$3:$O$93,15),CP79-CP79*VLOOKUP(CN79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,CN$2+2),0)","v":232524.53456926646},90,{"$f":"IF(VLOOKUP(CR80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR80,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR80<111),IF(CR80<71,CT79+CS$27*VLOOKUP(CR79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR79,Lookups!$DH$3:$DU$53,2)+IF(CR80<64,CS$27*VLOOKUP(CR79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR79,Lookups!$DH$3:$DU$53,13,0))-CT79*VLOOKUP(CR79,Lookups!$A$3:$O$93,15),CT79-CT79*VLOOKUP(CR79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,CR$2+2),0)","v":232744.72825730534},89,{"$f":"IF(VLOOKUP(CV80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV80,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV80<111),IF(CV80<71,CX79+CW$28*VLOOKUP(CV79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV79,Lookups!$DH$3:$DU$53,2)+IF(CV80<64,CW$28*VLOOKUP(CV79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV79,Lookups!$DH$3:$DU$53,13,0))-CX79*VLOOKUP(CV79,Lookups!$A$3:$O$93,15),CX79-CX79*VLOOKUP(CV79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,CV$2+2),0)","v":232965.1304620943},88,{"$f":"IF(VLOOKUP(CZ80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ80,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ80<111),IF(CZ80<71,DB79+DA$29*VLOOKUP(CZ79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ79,Lookups!$DH$3:$DU$53,2)+IF(CZ80<64,DA$29*VLOOKUP(CZ79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ79,Lookups!$DH$3:$DU$53,13,0))-DB79*VLOOKUP(CZ79,Lookups!$A$3:$O$93,15),DB79-DB79*VLOOKUP(CZ79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":230997.96336372587},87,{"$f":"IF(VLOOKUP(DD80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD80,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD80<111),IF(DD80<71,DF79+DE$30*VLOOKUP(DD79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD79,Lookups!$DH$3:$DU$53,2)+IF(DD80<64,DE$30*VLOOKUP(DD79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD79,Lookups!$DH$3:$DU$53,13,0))-DF79*VLOOKUP(DD79,Lookups!$A$3:$O$93,15),DF79-DF79*VLOOKUP(DD79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,DD$2+2),0)","v":229038.61137468496},86,{"$f":"IF(VLOOKUP(DH80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH80,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH80<111),IF(DH80<71,DJ79+DI$31*VLOOKUP(DH79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH79,Lookups!$DH$3:$DU$53,2)+IF(DH80<64,DI$31*VLOOKUP(DH79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH79,Lookups!$DH$3:$DU$53,13,0))-DJ79*VLOOKUP(DH79,Lookups!$A$3:$O$93,15),DJ79-DJ79*VLOOKUP(DH79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,DH$2+2),0)","v":227087.03598425779},85,{"$f":"IF(VLOOKUP(DL80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL80,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL80<111),IF(DL80<71,DN79+DM$32*VLOOKUP(DL79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL79,Lookups!$DH$3:$DU$53,2)+IF(DL80<64,DM$32*VLOOKUP(DL79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL79,Lookups!$DH$3:$DU$53,13,0))-DN79*VLOOKUP(DL79,Lookups!$A$3:$O$93,15),DN79-DN79*VLOOKUP(DL79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,DL$2+2),0)","v":225143.19887365517},84,{"$f":"IF(VLOOKUP(DP80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP80,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP80<111),IF(DP80<71,DR79+DQ$33*VLOOKUP(DP79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP79,Lookups!$DH$3:$DU$53,2)+IF(DP80<64,DQ$33*VLOOKUP(DP79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP79,Lookups!$DH$3:$DU$53,13,0))-DR79*VLOOKUP(DP79,Lookups!$A$3:$O$93,15),DR79-DR79*VLOOKUP(DP79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,DP$2+2),0)","v":223207.06191502433},83,{"$f":"IF(VLOOKUP(DT80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT80,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT80<111),IF(DT80<71,DV79+DU$34*VLOOKUP(DT79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT79,Lookups!$DH$3:$DU$53,2)+IF(DT80<64,DU$34*VLOOKUP(DT79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT79,Lookups!$DH$3:$DU$53,13,0))-DV79*VLOOKUP(DT79,Lookups!$A$3:$O$93,15),DV79-DV79*VLOOKUP(DT79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,DT$2+2),0)","v":221278.58717046684},82,{"$f":"IF(VLOOKUP(DX80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX80,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX80<111),IF(DX80<71,DZ79+DY$35*VLOOKUP(DX79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX79,Lookups!$DH$3:$DU$53,2)+IF(DX80<64,DY$35*VLOOKUP(DX79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX79,Lookups!$DH$3:$DU$53,13,0))-DZ79*VLOOKUP(DX79,Lookups!$A$3:$O$93,15),DZ79-DZ79*VLOOKUP(DX79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,DX$2+2),0)","v":219357.73689105888},81,{"$f":"IF(VLOOKUP(EB80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB80,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB80<111),IF(EB80<71,ED79+EC$36*VLOOKUP(EB79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB79,Lookups!$DH$3:$DU$53,2)+IF(EB80<64,EC$36*VLOOKUP(EB79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB79,Lookups!$DH$3:$DU$53,13,0))-ED79*VLOOKUP(EB79,Lookups!$A$3:$O$93,15),ED79-ED79*VLOOKUP(EB79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,EB$2+2),0)","v":214761.66410266623},80,{"$f":"IF(VLOOKUP(EF80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF80,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF80<111),IF(EF80<71,EH79+EG$37*VLOOKUP(EF79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF79,Lookups!$DH$3:$DU$53,2)+IF(EF80<64,EG$37*VLOOKUP(EF79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF79,Lookups!$DH$3:$DU$53,13,0))-EH79*VLOOKUP(EF79,Lookups!$A$3:$O$93,15),EH79-EH79*VLOOKUP(EF79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,EF$2+2),0)","v":210212.24564614397},79,{"$f":"IF(VLOOKUP(EJ80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ80,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ80<111),IF(EJ80<71,EL79+EK$38*VLOOKUP(EJ79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ79,Lookups!$DH$3:$DU$53,2)+IF(EJ80<64,EK$38*VLOOKUP(EJ79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ79,Lookups!$DH$3:$DU$53,13,0))-EL79*VLOOKUP(EJ79,Lookups!$A$3:$O$93,15),EL79-EL79*VLOOKUP(EJ79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":205708.97812468451},78,{"$f":"IF(VLOOKUP(EN80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN80,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN80<111),IF(EN80<71,EP79+EO$39*VLOOKUP(EN79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN79,Lookups!$DH$3:$DU$53,2)+IF(EN80<64,EO$39*VLOOKUP(EN79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN79,Lookups!$DH$3:$DU$53,13,0))-EP79*VLOOKUP(EN79,Lookups!$A$3:$O$93,15),EP79-EP79*VLOOKUP(EN79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,EN$2+2),0)","v":201251.36360447956},77,{"$f":"IF(VLOOKUP(ER80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER80,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER80<111),IF(ER80<71,ET79+ES$40*VLOOKUP(ER79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER79,Lookups!$DH$3:$DU$53,2)+IF(ER80<64,ES$40*VLOOKUP(ER79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER79,Lookups!$DH$3:$DU$53,13,0))-ET79*VLOOKUP(ER79,Lookups!$A$3:$O$93,15),ET79-ET79*VLOOKUP(ER79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,ER$2+2),0)","v":196838.90955484236},76,{"$f":"IF(VLOOKUP(EV80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV80,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV80<111),IF(EV80<71,EX79+EW$41*VLOOKUP(EV79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV79,Lookups!$DH$3:$DU$53,2)+IF(EV80<64,EW$41*VLOOKUP(EV79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV79,Lookups!$DH$3:$DU$53,13,0))-EX79*VLOOKUP(EV79,Lookups!$A$3:$O$93,15),EX79-EX79*VLOOKUP(EV79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,EV$2+2),0)","v":189435.05085718376},75,{"$f":"IF(VLOOKUP(EZ80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ80,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ80<111),IF(EZ80<71,FB79+FA$42*VLOOKUP(EZ79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ79,Lookups!$DH$3:$DU$53,2)+IF(EZ80<64,FA$42*VLOOKUP(EZ79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ79,Lookups!$DH$3:$DU$53,13,0))-FB79*VLOOKUP(EZ79,Lookups!$A$3:$O$93,15),FB79-FB79*VLOOKUP(EZ79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":182163.2922177423},74,{"$f":"IF(VLOOKUP(FD80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD80,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD80<111),IF(FD80<71,FF79+FE$43*VLOOKUP(FD79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD79,Lookups!$DH$3:$DU$53,2)+IF(FD80<64,FE$43*VLOOKUP(FD79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD79,Lookups!$DH$3:$DU$53,13,0))-FF79*VLOOKUP(FD79,Lookups!$A$3:$O$93,15),FF79-FF79*VLOOKUP(FD79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,FD$2+2),0)","v":174855.5984325817},73,{"$f":"IF(VLOOKUP(FH80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH80,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH80<111),IF(FH80<71,FJ79+FI$44*VLOOKUP(FH79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH79,Lookups!$DH$3:$DU$53,2)+IF(FH80<64,FI$44*VLOOKUP(FH79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH79,Lookups!$DH$3:$DU$53,13,0))-FJ79*VLOOKUP(FH79,Lookups!$A$3:$O$93,15),FJ79-FJ79*VLOOKUP(FH79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,FH$2+2),0)","v":167688.56966649886},72,{"$f":"IF(VLOOKUP(FL80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FL80,Lookups!$DH$3:$DU$53,13)*FM$45,0)","v":0},{"$f":"IF((FL80<111),IF(FL80<71,FN79+FM$45*VLOOKUP(FL79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FL79,Lookups!$DH$3:$DU$53,2)+IF(FL80<64,FM$45*VLOOKUP(FL79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FL79,Lookups!$DH$3:$DU$53,13,0))-FN79*VLOOKUP(FL79,Lookups!$A$3:$O$93,15),FN79-FN79*VLOOKUP(FL79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FL80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,FL$2+2),0)","v":160659.47156468933},71,{"$f":"IF(VLOOKUP(FP80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FP80,Lookups!$DH$3:$DU$53,13)*FQ$46,0)","v":0},{"$f":"IF((FP80<111),IF(FP80<71,FR79+FQ$46*VLOOKUP(FP79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FP79,Lookups!$DH$3:$DU$53,2)+IF(FP80<64,FQ$46*VLOOKUP(FP79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FP79,Lookups!$DH$3:$DU$53,13,0))-FR79*VLOOKUP(FP79,Lookups!$A$3:$O$93,15),FR79-FR79*VLOOKUP(FP79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FP80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,FP$2+2),0)","v":151705.34362281868},70,{"$f":"IF(VLOOKUP(FT80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FT80,Lookups!$DH$3:$DU$53,13)*FU$47,0)","v":0},{"$f":"IF((FT80<111),IF(FT80<71,FV79+FU$47*VLOOKUP(FT79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FT79,Lookups!$DH$3:$DU$53,2)+IF(FT80<64,FU$47*VLOOKUP(FT79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FT79,Lookups!$DH$3:$DU$53,13,0))-FV79*VLOOKUP(FT79,Lookups!$A$3:$O$93,15),FV79-FV79*VLOOKUP(FT79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FT80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,FT$2+2),0)","v":142973.69381401295},69,{"$f":"IF(VLOOKUP(FX80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FX80,Lookups!$DH$3:$DU$53,13)*FY$48,0)","v":0},{"$f":"IF((FX80<111),IF(FX80<71,FZ79+FY$48*VLOOKUP(FX79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FX79,Lookups!$DH$3:$DU$53,2)+IF(FX80<64,FY$48*VLOOKUP(FX79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FX79,Lookups!$DH$3:$DU$53,13,0))-FZ79*VLOOKUP(FX79,Lookups!$A$3:$O$93,15),FZ79-FZ79*VLOOKUP(FX79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FX80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,FX$2+2),0)","v":134458.96968335519},68,{"$f":"IF(VLOOKUP(GB80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GB80,Lookups!$DH$3:$DU$53,13)*GC$49,0)","v":0},{"$f":"IF((GB80<111),IF(GB80<71,GD79+GC$49*VLOOKUP(GB79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GB79,Lookups!$DH$3:$DU$53,2)+IF(GB80<64,GC$49*VLOOKUP(GB79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GB79,Lookups!$DH$3:$DU$53,13,0))-GD79*VLOOKUP(GB79,Lookups!$A$3:$O$93,15),GD79-GD79*VLOOKUP(GB79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GB80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,GB$2+2),0)","v":126155.75795418356},67,{"$f":"IF(VLOOKUP(GF80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GF80,Lookups!$DH$3:$DU$53,13)*GG$50,0)","v":0},{"$f":"IF((GF80<111),IF(GF80<71,GH79+GG$50*VLOOKUP(GF79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GF79,Lookups!$DH$3:$DU$53,2)+IF(GF80<64,GG$50*VLOOKUP(GF79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GF79,Lookups!$DH$3:$DU$53,13,0))-GH79*VLOOKUP(GF79,Lookups!$A$3:$O$93,15),GH79-GH79*VLOOKUP(GF79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GF80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,GF$2+2),0)","v":117947.19427516723},66,{"$f":"IF(VLOOKUP(GJ80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GJ80,Lookups!$DH$3:$DU$53,13)*GK$51,0)","v":0},{"$f":"IF((GJ80<111),IF(GJ80<71,GL79+GK$51*VLOOKUP(GJ79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GJ79,Lookups!$DH$3:$DU$53,2)+IF(GJ80<64,GK$51*VLOOKUP(GJ79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GJ79,Lookups!$DH$3:$DU$53,13,0))-GL79*VLOOKUP(GJ79,Lookups!$A$3:$O$93,15),GL79-GL79*VLOOKUP(GJ79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GJ80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,GJ$2+2),0)","v":109954.74453301421},65,{"$f":"IF(VLOOKUP(GN80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GN80,Lookups!$DH$3:$DU$53,13)*GO$52,0)","v":0},{"$f":"IF((GN80<111),IF(GN80<71,GP79+GO$52*VLOOKUP(GN79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GN79,Lookups!$DH$3:$DU$53,2)+IF(GN80<64,GO$52*VLOOKUP(GN79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GN79,Lookups!$DH$3:$DU$53,13,0))-GP79*VLOOKUP(GN79,Lookups!$A$3:$O$93,15),GP79-GP79*VLOOKUP(GN79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GN80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,GN$2+2),0)","v":102172.81562205016},64,{"$f":"IF(VLOOKUP(GR80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GR80,Lookups!$DH$3:$DU$53,13)*GS$53,0)","v":0},{"$f":"IF((GR80<111),IF(GR80<71,GT79+GS$53*VLOOKUP(GR79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GR79,Lookups!$DH$3:$DU$53,2)+IF(GR80<64,GS$53*VLOOKUP(GR79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GR79,Lookups!$DH$3:$DU$53,13,0))-GT79*VLOOKUP(GR79,Lookups!$A$3:$O$93,15),GT79-GT79*VLOOKUP(GR79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GR80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,GR$2+2),0)","v":473989.19268424832},63,{"$f":"IF(VLOOKUP(GV80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GV80,Lookups!$DH$3:$DU$53,13)*GW$54,0)","v":0},{"$f":"IF((GV80<111),IF(GV80<71,GX79+GW$54*VLOOKUP(GV79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GV79,Lookups!$DH$3:$DU$53,2)+IF(GV80<64,GW$54*VLOOKUP(GV79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GV79,Lookups!$DH$3:$DU$53,13,0))-GX79*VLOOKUP(GV79,Lookups!$A$3:$O$93,15),GX79-GX79*VLOOKUP(GV79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GV80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,GV$2+2),0)","v":413363.56680806942},62,{"$f":"IF(VLOOKUP(GZ80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GZ80,Lookups!$DH$3:$DU$53,13)*HA$55,0)","v":0},{"$f":"IF((GZ80<111),IF(GZ80<71,HB79+HA$55*VLOOKUP(GZ79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GZ79,Lookups!$DH$3:$DU$53,2)+IF(GZ80<64,HA$55*VLOOKUP(GZ79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GZ79,Lookups!$DH$3:$DU$53,13,0))-HB79*VLOOKUP(GZ79,Lookups!$A$3:$O$93,15),HB79-HB79*VLOOKUP(GZ79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GZ80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,GZ$2+2),0)","v":356187.03257864696},61,{"$f":"IF(VLOOKUP(HD80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HD80,Lookups!$DH$3:$DU$53,13)*HE$56,0)","v":0},{"$f":"IF((HD80<111),IF(HD80<71,HF79+HE$56*VLOOKUP(HD79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HD79,Lookups!$DH$3:$DU$53,2)+IF(HD80<64,HE$56*VLOOKUP(HD79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HD79,Lookups!$DH$3:$DU$53,13,0))-HF79*VLOOKUP(HD79,Lookups!$A$3:$O$93,15),HF79-HF79*VLOOKUP(HD79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HD80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,HD$2+2),0)","v":319061.38688174897},60,{"$f":"IF(VLOOKUP(HH80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HH80,Lookups!$DH$3:$DU$53,13)*HI$57,0)","v":0},{"$f":"IF((HH80<111),IF(HH80<71,HJ79+HI$58*VLOOKUP(HH79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HH79,Lookups!$DH$3:$DU$53,2)+IF(HH80<64,HI$58*VLOOKUP(HH79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HH79,Lookups!$DH$3:$DU$53,13,0))-HJ79*VLOOKUP(HH79,Lookups!$A$3:$O$93,15),HJ79-HJ79*VLOOKUP(HH79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HH80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,HH$2+2),0)","v":283640.22613289987},59,{"$f":"IF(VLOOKUP(HL80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HL80,Lookups!$DH$3:$DU$53,13)*HM$58,0)","v":0},{"$f":"IF((HL80<111),IF(HL80<71,HN79+HM$58*VLOOKUP(HL79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HL79,Lookups!$DH$3:$DU$53,2)+IF(HL80<64,HM$58*VLOOKUP(HL79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HL79,Lookups!$DH$3:$DU$53,13,0))-HN79*VLOOKUP(HL79,Lookups!$A$3:$O$93,15),HN79-HN79*VLOOKUP(HL79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HL80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,HL$2+2),0)","v":249848.27765207386},58,{"$f":"IF(VLOOKUP(HP80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HP80,Lookups!$DH$3:$DU$53,13)*HQ$59,0)","v":0},{"$f":"IF((HP80<111),IF(HP80<71,HR79+HQ$59*VLOOKUP(HP79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HP79,Lookups!$DH$3:$DU$53,2)+IF(HP80<64,HQ$59*VLOOKUP(HP79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HP79,Lookups!$DH$3:$DU$53,13,0))-HR79*VLOOKUP(HP79,Lookups!$A$3:$O$93,15),HR79-HR79*VLOOKUP(HP79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HP80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,HP$2+2),0)","v":217613.60096829204},57,{"$f":"IF(VLOOKUP(HT80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HT80,Lookups!$DH$3:$DU$53,13)*HU$60,0)","v":0},{"$f":"IF((HT80<111),IF(HT80<71,HV79+HU$60*VLOOKUP(HT79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HT79,Lookups!$DH$3:$DU$53,2)+IF(HT80<64,HU$60*VLOOKUP(HT79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HT79,Lookups!$DH$3:$DU$53,13,0))-HV79*VLOOKUP(HT79,Lookups!$A$3:$O$93,15),HV79-HV79*VLOOKUP(HT79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HT80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,HT$2+2),0)","v":186867.43947985373},56,{"$f":"IF(VLOOKUP(HX80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HX80,Lookups!$DH$3:$DU$53,13)*HY$61,0)","v":0},{"$f":"IF((HX80<111),IF(HX80<71,HZ79+HY$61*VLOOKUP(HX79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HX79,Lookups!$DH$3:$DU$53,2)+IF(HX80<64,HY$61*VLOOKUP(HX79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HX79,Lookups!$DH$3:$DU$53,13,0))-HZ79*VLOOKUP(HX79,Lookups!$A$3:$O$93,15),HZ79-HZ79*VLOOKUP(HX79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HX80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,HX$2+2),0)","v":166482.82816250672},55,{"$f":"IF(VLOOKUP(IB80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IB80,Lookups!$DH$3:$DU$53,13)*IC$62,0)","v":0},{"$f":"IF((IB80<111),IF(IB80<71,ID79+IC$62*VLOOKUP(IB79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IB79,Lookups!$DH$3:$DU$53,2)+IF(IB80<64,IC$62*VLOOKUP(IB79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IB79,Lookups!$DH$3:$DU$53,13,0))-ID79*VLOOKUP(IB79,Lookups!$A$3:$O$93,15),ID79-ID79*VLOOKUP(IB79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IB80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,IB$2+2),0)","v":146847.68668895052},54,{"$f":"IF(VLOOKUP(IF80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IF80,Lookups!$DH$3:$DU$53,13)*IG$63,0)","v":0},{"$f":"IF((IF80<111),IF(IF80<71,IH79+IG$63*VLOOKUP(IF79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IF79,Lookups!$DH$3:$DU$53,2)+IF(IF80<64,IG$63*VLOOKUP(IF79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IF79,Lookups!$DH$3:$DU$53,13,0))-IH79*VLOOKUP(IF79,Lookups!$A$3:$O$93,15),IH79-IH79*VLOOKUP(IF79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IF80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,IF$2+2),0)","v":127935.69944199821},53,{"$f":"IF(VLOOKUP(IJ80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IJ80,Lookups!$DH$3:$DU$53,13)*IK$64,0)","v":0},{"$f":"IF((IJ80<111),IF(IJ80<71,IL79+IK$64*VLOOKUP(IJ79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IJ79,Lookups!$DH$3:$DU$53,2)+IF(IJ80<64,IK$64*VLOOKUP(IJ79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IJ79,Lookups!$DH$3:$DU$53,13,0))-IL79*VLOOKUP(IJ79,Lookups!$A$3:$O$93,15),IL79-IL79*VLOOKUP(IJ79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IJ80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,IJ$2+2),0)","v":109721.49458710349},52,{"$f":"IF(VLOOKUP(IN80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IN80,Lookups!$DH$3:$DU$53,13)*IO$65,0)","v":0},{"$f":"IF((IN80<111),IF(IN80<71,IP79+IO$65*VLOOKUP(IN79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IN79,Lookups!$DH$3:$DU$53,2)+IF(IN80<64,IO$65*VLOOKUP(IN79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IN79,Lookups!$DH$3:$DU$53,13,0))-IP79*VLOOKUP(IN79,Lookups!$A$3:$O$93,15),IP79-IP79*VLOOKUP(IN79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IN80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,IN$2+2),0)","v":92180.609438767424},51,{"$f":"IF(VLOOKUP(IR80,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IR80,Lookups!$DH$3:$DU$53,13)*IS$66,0)","v":0},{"$f":"IF((IR80<111),IF(IR80<71,IT79+IS$66*VLOOKUP(IR79,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IR79,Lookups!$DH$3:$DU$53,2)+IF(IR80<64,IS$66*VLOOKUP(IR79,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IR79,Lookups!$DH$3:$DU$53,13,0))-IT79*VLOOKUP(IR79,Lookups!$A$3:$O$93,15),IT79-IT79*VLOOKUP(IR79,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IR80<111,VLOOKUP($C80,Lookups!$T$3:$DG$93,IR$2+2),0)","v":94961.641733816432},0]
[{"$f":"SUM(E81,I81,M81,Q81,U81,Y81,AC81,AG81,AK81,AO81,AS81,AW81,BA81,BE81,BI81,BM81,BQ81,BU81,BY81,CC81,CG81,CK81,CO81,CS81,CW81,DA81,DE81,DI81,DM81,DQ81)+SUM(DU81,DY81,EC81,EG81,EK81,EO81,ES81,EW81,FA81,FE81)+'Amort-Proj'!Q81+SUM(FI81,FM81,FQ81,FU81,FY81,GC81,GG81,GK81,GO81,GS81,GW81,HA81,HE81,HI81)+SUM(HM81,HQ81,HU81,HY81,IC81,IG81,IK81,IO81,IS81)","v":0},{"$error":"#DIV/0!"},2093,114,{"$f":"IF(VLOOKUP(D81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D81,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D81<111),IF(D81<71,F80+E$4*VLOOKUP(D80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D80,Lookups!$DH$3:$DU$53,2)+IF(D81<64,E$4*VLOOKUP(D80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D80,Lookups!$DH$3:$DU$53,13,0))-F80*VLOOKUP(D80,Lookups!$A$3:$O$93,15),F80-F80*VLOOKUP(D80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,D$2+2),0)","v":0},113,{"$f":"IF(VLOOKUP(H81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H81,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H81<111),IF(H81<71,J80+I$5*VLOOKUP(H80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H80,Lookups!$DH$3:$DU$53,2)+IF(H81<64,I$5*VLOOKUP(H80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H80,Lookups!$DH$3:$DU$53,13,0))-J80*VLOOKUP(H80,Lookups!$A$3:$O$93,15),J80-J80*VLOOKUP(H80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,H$2+2),0)","v":0},112,{"$f":"IF(VLOOKUP(L81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L81,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L81<111),IF(L81<71,N80+M$6*VLOOKUP(L80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L80,Lookups!$DH$3:$DU$53,2)+IF(L81<64,M$6*VLOOKUP(L80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L80,Lookups!$DH$3:$DU$53,13,0))-N80*VLOOKUP(L80,Lookups!$A$3:$O$93,15),N80-N80*VLOOKUP(L80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,L$2+2),0)","v":0},111,{"$f":"IF(VLOOKUP(P81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P81,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P81<111),IF(P81<71,R80+Q$7*VLOOKUP(P80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P80,Lookups!$DH$3:$DU$53,2)+IF(P81<64,Q$7*VLOOKUP(P80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P80,Lookups!$DH$3:$DU$53,13,0))-R80*VLOOKUP(P80,Lookups!$A$3:$O$93,15),R80-R80*VLOOKUP(P80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,P$2+2),0)","v":0},110,{"$f":"IF(VLOOKUP(T81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T81,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T81<111),IF(T81<71,V80+U$8*VLOOKUP(T80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T80,Lookups!$DH$3:$DU$53,2)+IF(T81<64,U$8*VLOOKUP(T80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T80,Lookups!$DH$3:$DU$53,13,0))-V80*VLOOKUP(T80,Lookups!$A$3:$O$93,15),V80-V80*VLOOKUP(T80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,T$2+2),0)","v":231967.52463054075},109,{"$f":"IF(VLOOKUP(X81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X81,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X81<111),IF(X81<71,Z80+Y$9*VLOOKUP(X80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X80,Lookups!$DH$3:$DU$53,2)+IF(X81<64,Y$9*VLOOKUP(X80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X80,Lookups!$DH$3:$DU$53,13,0))-Z80*VLOOKUP(X80,Lookups!$A$3:$O$93,15),Z80-Z80*VLOOKUP(X80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,X$2+2),0)","v":233072.13189068585},108,{"$f":"IF(VLOOKUP(AB81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB81,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB81<111),IF(AB81<71,AD80+AC$10*VLOOKUP(AB80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB80,Lookups!$DH$3:$DU$53,2)+IF(AB81<64,AC$10*VLOOKUP(AB80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB80,Lookups!$DH$3:$DU$53,13,0))-AD80*VLOOKUP(AB80,Lookups!$A$3:$O$93,15),AD80-AD80*VLOOKUP(AB80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,AB$2+2),0)","v":234180.94317465654},107,{"$f":"IF(VLOOKUP(AF81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF81,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF81<111),IF(AF81<71,AH80+AG$11*VLOOKUP(AF80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF80,Lookups!$DH$3:$DU$53,2)+IF(AF81<64,AG$11*VLOOKUP(AF80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF80,Lookups!$DH$3:$DU$53,13,0))-AH80*VLOOKUP(AF80,Lookups!$A$3:$O$93,15),AH80-AH80*VLOOKUP(AF80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,AF$2+2),0)","v":235295.02948852241},106,{"$f":"IF(VLOOKUP(AJ81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ81,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ81<111),IF(AJ81<71,AL80+AK$12*VLOOKUP(AJ80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ80,Lookups!$DH$3:$DU$53,2)+IF(AJ81<64,AK$12*VLOOKUP(AJ80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ80,Lookups!$DH$3:$DU$53,13,0))-AL80*VLOOKUP(AJ80,Lookups!$A$3:$O$93,15),AL80-AL80*VLOOKUP(AJ80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":236413.35187202285},105,{"$f":"IF(VLOOKUP(AN81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN81,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN81<111),IF(AN81<71,AP80+AO$13*VLOOKUP(AN80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN80,Lookups!$DH$3:$DU$53,2)+IF(AN81<64,AO$13*VLOOKUP(AN80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN80,Lookups!$DH$3:$DU$53,13,0))-AP80*VLOOKUP(AN80,Lookups!$A$3:$O$93,15),AP80-AP80*VLOOKUP(AN80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,AN$2+2),0)","v":237536.989475977},104,{"$f":"IF(VLOOKUP(AR81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR81,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR81<111),IF(AR81<71,AT80+AS$14*VLOOKUP(AR80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR80,Lookups!$DH$3:$DU$53,2)+IF(AR81<64,AS$14*VLOOKUP(AR80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR80,Lookups!$DH$3:$DU$53,13,0))-AT80*VLOOKUP(AR80,Lookups!$A$3:$O$93,15),AT80-AT80*VLOOKUP(AR80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,AR$2+2),0)","v":238665.96756283988},{"$f":"1+AV80","v":103},{"$f":"IF(VLOOKUP(AV81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV81,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV81<111),IF(AV81<71,AX80+AW$15*VLOOKUP(AV80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV80,Lookups!$DH$3:$DU$53,2)+IF(AV81<64,AW$15*VLOOKUP(AV80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV80,Lookups!$DH$3:$DU$53,13,0))-AX80*VLOOKUP(AV80,Lookups!$A$3:$O$93,15),AX80-AX80*VLOOKUP(AV80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,AV$2+2),0)","v":239572.5809249017},102,{"$f":"IF(VLOOKUP(AZ81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ81,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ81<111),IF(AZ81<71,BB80+BA$16*VLOOKUP(AZ80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ80,Lookups!$DH$3:$DU$53,2)+IF(AZ81<64,BA$16*VLOOKUP(AZ80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ80,Lookups!$DH$3:$DU$53,13,0))-BB80*VLOOKUP(AZ80,Lookups!$A$3:$O$93,15),BB80-BB80*VLOOKUP(AZ80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":240482.63821236545},101,{"$f":"IF(VLOOKUP(BD81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD81,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD81<111),IF(BD81<71,BF80+BE$17*VLOOKUP(BD80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD80,Lookups!$DH$3:$DU$53,2)+IF(BD81<64,BE$17*VLOOKUP(BD80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD80,Lookups!$DH$3:$DU$53,13,0))-BF80*VLOOKUP(BD80,Lookups!$A$3:$O$93,15),BF80-BF80*VLOOKUP(BD80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,BD$2+2),0)","v":241167.12389987681},100,{"$f":"IF(VLOOKUP(BH81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH81,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH81<111),IF(BH81<71,BJ80+BI$18*VLOOKUP(BH80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH80,Lookups!$DH$3:$DU$53,2)+IF(BH81<64,BI$18*VLOOKUP(BH80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH80,Lookups!$DH$3:$DU$53,13,0))-BJ80*VLOOKUP(BH80,Lookups!$A$3:$O$93,15),BJ80-BJ80*VLOOKUP(BH80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,BH$2+2),0)","v":241853.55783887059},99,{"$f":"IF(VLOOKUP(BL81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL81,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL81<111),IF(BL81<71,BN80+BM$19*VLOOKUP(BL80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL80,Lookups!$DH$3:$DU$53,2)+IF(BL81<64,BM$19*VLOOKUP(BL80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL80,Lookups!$DH$3:$DU$53,13,0))-BN80*VLOOKUP(BL80,Lookups!$A$3:$O$93,15),BN80-BN80*VLOOKUP(BL80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,BL$2+2),0)","v":242312.04799591095},98,{"$f":"IF(VLOOKUP(BP81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP81,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP81<111),IF(BP81<71,BR80+BQ$20*VLOOKUP(BP80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP80,Lookups!$DH$3:$DU$53,2)+IF(BP81<64,BQ$20*VLOOKUP(BP80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP80,Lookups!$DH$3:$DU$53,13,0))-BR80*VLOOKUP(BP80,Lookups!$A$3:$O$93,15),BR80-BR80*VLOOKUP(BP80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,BP$2+2),0)","v":242771.40732860455},97,{"$f":"IF(VLOOKUP(BT81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT81,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT81<111),IF(BT81<71,BV80+BU$21*VLOOKUP(BT80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT80,Lookups!$DH$3:$DU$53,2)+IF(BT81<64,BU$21*VLOOKUP(BT80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT80,Lookups!$DH$3:$DU$53,13,0))-BV80*VLOOKUP(BT80,Lookups!$A$3:$O$93,15),BV80-BV80*VLOOKUP(BT80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,BT$2+2),0)","v":243231.63748467746},96,{"$f":"IF(VLOOKUP(BX81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX81,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX81<111),IF(BX81<71,BZ80+BY$22*VLOOKUP(BX80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX80,Lookups!$DH$3:$DU$53,2)+IF(BX81<64,BY$22*VLOOKUP(BX80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX80,Lookups!$DH$3:$DU$53,13,0))-BZ80*VLOOKUP(BX80,Lookups!$A$3:$O$93,15),BZ80-BZ80*VLOOKUP(BX80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,BX$2+2),0)","v":243692.74011498},95,{"$f":"IF(VLOOKUP(CB81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB81,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB81<111),IF(CB81<71,CD80+CC$23*VLOOKUP(CB80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB80,Lookups!$DH$3:$DU$53,2)+IF(CB81<64,CC$23*VLOOKUP(CB80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB80,Lookups!$DH$3:$DU$53,13,0))-CD80*VLOOKUP(CB80,Lookups!$A$3:$O$93,15),CD80-CD80*VLOOKUP(CB80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,CB$2+2),0)","v":244154.71687349179},94,{"$f":"IF(VLOOKUP(CF81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF81,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF81<111),IF(CF81<71,CH80+CG$24*VLOOKUP(CF80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF80,Lookups!$DH$3:$DU$53,2)+IF(CF81<64,CG$24*VLOOKUP(CF80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF80,Lookups!$DH$3:$DU$53,13,0))-CH80*VLOOKUP(CF80,Lookups!$A$3:$O$93,15),CH80-CH80*VLOOKUP(CF80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,CF$2+2),0)","v":244617.56941732756},93,{"$f":"IF(VLOOKUP(CJ81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ81,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ81<111),IF(CJ81<71,CL80+CK$25*VLOOKUP(CJ80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ80,Lookups!$DH$3:$DU$53,2)+IF(CJ81<64,CK$25*VLOOKUP(CJ80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ80,Lookups!$DH$3:$DU$53,13,0))-CL80*VLOOKUP(CJ80,Lookups!$A$3:$O$93,15),CL80-CL80*VLOOKUP(CJ80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":245081.29940674416},92,{"$f":"IF(VLOOKUP(CN81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN81,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN81<111),IF(CN81<71,CP80+CO$26*VLOOKUP(CN80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN80,Lookups!$DH$3:$DU$53,2)+IF(CN81<64,CO$26*VLOOKUP(CN80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN80,Lookups!$DH$3:$DU$53,13,0))-CP80*VLOOKUP(CN80,Lookups!$A$3:$O$93,15),CP80-CP80*VLOOKUP(CN80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,CN$2+2),0)","v":245545.90850514534},91,{"$f":"IF(VLOOKUP(CR81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR81,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR81<111),IF(CR81<71,CT80+CS$27*VLOOKUP(CR80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR80,Lookups!$DH$3:$DU$53,2)+IF(CR81<64,CS$27*VLOOKUP(CR80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR80,Lookups!$DH$3:$DU$53,13,0))-CT80*VLOOKUP(CR80,Lookups!$A$3:$O$93,15),CT80-CT80*VLOOKUP(CR80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,CR$2+2),0)","v":245778.43303971464},90,{"$f":"IF(VLOOKUP(CV81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV81,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV81<111),IF(CV81<71,CX80+CW$28*VLOOKUP(CV80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV80,Lookups!$DH$3:$DU$53,2)+IF(CV81<64,CW$28*VLOOKUP(CV80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV80,Lookups!$DH$3:$DU$53,13,0))-CX80*VLOOKUP(CV80,Lookups!$A$3:$O$93,15),CX80-CX80*VLOOKUP(CV80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,CV$2+2),0)","v":246011.17776797173},89,{"$f":"IF(VLOOKUP(CZ81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ81,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ81<111),IF(CZ81<71,DB80+DA$29*VLOOKUP(CZ80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ80,Lookups!$DH$3:$DU$53,2)+IF(CZ81<64,DA$29*VLOOKUP(CZ80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ80,Lookups!$DH$3:$DU$53,13,0))-DB80*VLOOKUP(CZ80,Lookups!$A$3:$O$93,15),DB80-DB80*VLOOKUP(CZ80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":246244.14289843367},88,{"$f":"IF(VLOOKUP(DD81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD81,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD81<111),IF(DD81<71,DF80+DE$30*VLOOKUP(DD80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD80,Lookups!$DH$3:$DU$53,2)+IF(DD81<64,DE$30*VLOOKUP(DD80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD80,Lookups!$DH$3:$DU$53,13,0))-DF80*VLOOKUP(DD80,Lookups!$A$3:$O$93,15),DF80-DF80*VLOOKUP(DD80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,DD$2+2),0)","v":244164.84727545822},87,{"$f":"IF(VLOOKUP(DH81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH81,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH81<111),IF(DH81<71,DJ80+DI$31*VLOOKUP(DH80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH80,Lookups!$DH$3:$DU$53,2)+IF(DH81<64,DI$31*VLOOKUP(DH80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH80,Lookups!$DH$3:$DU$53,13,0))-DJ80*VLOOKUP(DH80,Lookups!$A$3:$O$93,15),DJ80-DJ80*VLOOKUP(DH80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,DH$2+2),0)","v":242093.81222304198},86,{"$f":"IF(VLOOKUP(DL81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL81,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL81<111),IF(DL81<71,DN80+DM$32*VLOOKUP(DL80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL80,Lookups!$DH$3:$DU$53,2)+IF(DL81<64,DM$32*VLOOKUP(DL80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL80,Lookups!$DH$3:$DU$53,13,0))-DN80*VLOOKUP(DL80,Lookups!$A$3:$O$93,15),DN80-DN80*VLOOKUP(DL80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,DL$2+2),0)","v":240030.99703536046},85,{"$f":"IF(VLOOKUP(DP81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP81,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP81<111),IF(DP81<71,DR80+DQ$33*VLOOKUP(DP80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP80,Lookups!$DH$3:$DU$53,2)+IF(DP81<64,DQ$33*VLOOKUP(DP80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP80,Lookups!$DH$3:$DU$53,13,0))-DR80*VLOOKUP(DP80,Lookups!$A$3:$O$93,15),DR80-DR80*VLOOKUP(DP80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,DP$2+2),0)","v":237976.36120945349},84,{"$f":"IF(VLOOKUP(DT81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT81,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT81<111),IF(DT81<71,DV80+DU$34*VLOOKUP(DT80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT80,Lookups!$DH$3:$DU$53,2)+IF(DT81<64,DU$34*VLOOKUP(DT80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT80,Lookups!$DH$3:$DU$53,13,0))-DV80*VLOOKUP(DT80,Lookups!$A$3:$O$93,15),DV80-DV80*VLOOKUP(DT80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,DT$2+2),0)","v":235929.86444418071},83,{"$f":"IF(VLOOKUP(DX81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX81,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX81<111),IF(DX81<71,DZ80+DY$35*VLOOKUP(DX80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX80,Lookups!$DH$3:$DU$53,2)+IF(DX81<64,DY$35*VLOOKUP(DX80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX80,Lookups!$DH$3:$DU$53,13,0))-DZ80*VLOOKUP(DX80,Lookups!$A$3:$O$93,15),DZ80-DZ80*VLOOKUP(DX80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,DX$2+2),0)","v":233891.46663918343},82,{"$f":"IF(VLOOKUP(EB81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB81,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB81<111),IF(EB81<71,ED80+EC$36*VLOOKUP(EB80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB80,Lookups!$DH$3:$DU$53,2)+IF(EB81<64,EC$36*VLOOKUP(EB80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB80,Lookups!$DH$3:$DU$53,13,0))-ED80*VLOOKUP(EB80,Lookups!$A$3:$O$93,15),ED80-ED80*VLOOKUP(EB80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,EB$2+2),0)","v":231861.12789384922},81,{"$f":"IF(VLOOKUP(EF81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF81,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF81<111),IF(EF81<71,EH80+EG$37*VLOOKUP(EF80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF80,Lookups!$DH$3:$DU$53,2)+IF(EF81<64,EG$37*VLOOKUP(EF80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF80,Lookups!$DH$3:$DU$53,13,0))-EH80*VLOOKUP(EF80,Lookups!$A$3:$O$93,15),EH80-EH80*VLOOKUP(EF80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,EF$2+2),0)","v":227003.07895651818},80,{"$f":"IF(VLOOKUP(EJ81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ81,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ81<111),IF(EJ81<71,EL80+EK$38*VLOOKUP(EJ80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ80,Lookups!$DH$3:$DU$53,2)+IF(EJ81<64,EK$38*VLOOKUP(EJ80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ80,Lookups!$DH$3:$DU$53,13,0))-EL80*VLOOKUP(EJ80,Lookups!$A$3:$O$93,15),EL80-EL80*VLOOKUP(EJ80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":222194.34364797416},79,{"$f":"IF(VLOOKUP(EN81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN81,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN81<111),IF(EN81<71,EP80+EO$39*VLOOKUP(EN80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN80,Lookups!$DH$3:$DU$53,2)+IF(EN81<64,EO$39*VLOOKUP(EN80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN80,Lookups!$DH$3:$DU$53,13,0))-EP80*VLOOKUP(EN80,Lookups!$A$3:$O$93,15),EP80-EP80*VLOOKUP(EN80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,EN$2+2),0)","v":217434.38987779152},78,{"$f":"IF(VLOOKUP(ER81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER81,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER81<111),IF(ER81<71,ET80+ES$40*VLOOKUP(ER80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER80,Lookups!$DH$3:$DU$53,2)+IF(ER81<64,ES$40*VLOOKUP(ER80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER80,Lookups!$DH$3:$DU$53,13,0))-ET80*VLOOKUP(ER80,Lookups!$A$3:$O$93,15),ET80-ET80*VLOOKUP(ER80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,ER$2+2),0)","v":212722.69132993487},77,{"$f":"IF(VLOOKUP(EV81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV81,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV81<111),IF(EV81<71,EX80+EW$41*VLOOKUP(EV80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV80,Lookups!$DH$3:$DU$53,2)+IF(EV81<64,EW$41*VLOOKUP(EV80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV80,Lookups!$DH$3:$DU$53,13,0))-EX80*VLOOKUP(EV80,Lookups!$A$3:$O$93,15),EX80-EX80*VLOOKUP(EV80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,EV$2+2),0)","v":208058.72739946836},76,{"$f":"IF(VLOOKUP(EZ81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ81,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ81<111),IF(EZ81<71,FB80+FA$42*VLOOKUP(EZ80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ80,Lookups!$DH$3:$DU$53,2)+IF(EZ81<64,FA$42*VLOOKUP(EZ80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ80,Lookups!$DH$3:$DU$53,13,0))-FB80*VLOOKUP(EZ80,Lookups!$A$3:$O$93,15),FB80-FB80*VLOOKUP(EZ80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":200232.84875604321},75,{"$f":"IF(VLOOKUP(FD81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD81,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD81<111),IF(FD81<71,FF80+FE$43*VLOOKUP(FD80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD80,Lookups!$DH$3:$DU$53,2)+IF(FD81<64,FE$43*VLOOKUP(FD80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD80,Lookups!$DH$3:$DU$53,13,0))-FF80*VLOOKUP(FD80,Lookups!$A$3:$O$93,15),FF80-FF80*VLOOKUP(FD80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,FD$2+2),0)","v":192546.59987415362},74,{"$f":"IF(VLOOKUP(FH81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH81,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH81<111),IF(FH81<71,FJ80+FI$44*VLOOKUP(FH80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH80,Lookups!$DH$3:$DU$53,2)+IF(FH81<64,FI$44*VLOOKUP(FH80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH80,Lookups!$DH$3:$DU$53,13,0))-FJ80*VLOOKUP(FH80,Lookups!$A$3:$O$93,15),FJ80-FJ80*VLOOKUP(FH80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,FH$2+2),0)","v":184822.36754323886},73,{"$f":"IF(VLOOKUP(FL81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FL81,Lookups!$DH$3:$DU$53,13)*FM$45,0)","v":0},{"$f":"IF((FL81<111),IF(FL81<71,FN80+FM$45*VLOOKUP(FL80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FL80,Lookups!$DH$3:$DU$53,2)+IF(FL81<64,FM$45*VLOOKUP(FL80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FL80,Lookups!$DH$3:$DU$53,13,0))-FN80*VLOOKUP(FL80,Lookups!$A$3:$O$93,15),FN80-FN80*VLOOKUP(FL80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FL81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,FL$2+2),0)","v":177246.81813748929},72,{"$f":"IF(VLOOKUP(FP81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FP81,Lookups!$DH$3:$DU$53,13)*FQ$46,0)","v":0},{"$f":"IF((FP81<111),IF(FP81<71,FR80+FQ$46*VLOOKUP(FP80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FP80,Lookups!$DH$3:$DU$53,2)+IF(FP81<64,FQ$46*VLOOKUP(FP80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FP80,Lookups!$DH$3:$DU$53,13,0))-FR80*VLOOKUP(FP80,Lookups!$A$3:$O$93,15),FR80-FR80*VLOOKUP(FP80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FP81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,FP$2+2),0)","v":169817.06144387662},71,{"$f":"IF(VLOOKUP(FT81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FT81,Lookups!$DH$3:$DU$53,13)*FU$47,0)","v":0},{"$f":"IF((FT81<111),IF(FT81<71,FV80+FU$47*VLOOKUP(FT80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FT80,Lookups!$DH$3:$DU$53,2)+IF(FT81<64,FU$47*VLOOKUP(FT80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FT80,Lookups!$DH$3:$DU$53,13,0))-FV80*VLOOKUP(FT80,Lookups!$A$3:$O$93,15),FV80-FV80*VLOOKUP(FT80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FT81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,FT$2+2),0)","v":160352.54820931933},70,{"$f":"IF(VLOOKUP(FX81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FX81,Lookups!$DH$3:$DU$53,13)*FY$48,0)","v":0},{"$f":"IF((FX81<111),IF(FX81<71,FZ80+FY$48*VLOOKUP(FX80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FX80,Lookups!$DH$3:$DU$53,2)+IF(FX81<64,FY$48*VLOOKUP(FX80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FX80,Lookups!$DH$3:$DU$53,13,0))-FZ80*VLOOKUP(FX80,Lookups!$A$3:$O$93,15),FZ80-FZ80*VLOOKUP(FX80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FX81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,FX$2+2),0)","v":151123.19436141168},69,{"$f":"IF(VLOOKUP(GB81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GB81,Lookups!$DH$3:$DU$53,13)*GC$49,0)","v":0},{"$f":"IF((GB81<111),IF(GB81<71,GD80+GC$49*VLOOKUP(GB80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GB80,Lookups!$DH$3:$DU$53,2)+IF(GB81<64,GC$49*VLOOKUP(GB80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GB80,Lookups!$DH$3:$DU$53,13,0))-GD80*VLOOKUP(GB80,Lookups!$A$3:$O$93,15),GD80-GD80*VLOOKUP(GB80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GB81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,GB$2+2),0)","v":142123.13095530643},68,{"$f":"IF(VLOOKUP(GF81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GF81,Lookups!$DH$3:$DU$53,13)*GG$50,0)","v":0},{"$f":"IF((GF81<111),IF(GF81<71,GH80+GG$50*VLOOKUP(GF80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GF80,Lookups!$DH$3:$DU$53,2)+IF(GF81<64,GG$50*VLOOKUP(GF80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GF80,Lookups!$DH$3:$DU$53,13,0))-GH80*VLOOKUP(GF80,Lookups!$A$3:$O$93,15),GH80-GH80*VLOOKUP(GF80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GF81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,GF$2+2),0)","v":133346.63615757201},67,{"$f":"IF(VLOOKUP(GJ81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GJ81,Lookups!$DH$3:$DU$53,13)*GK$51,0)","v":0},{"$f":"IF((GJ81<111),IF(GJ81<71,GL80+GK$51*VLOOKUP(GJ80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GJ80,Lookups!$DH$3:$DU$53,2)+IF(GJ81<64,GK$51*VLOOKUP(GJ80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GJ80,Lookups!$DH$3:$DU$53,13,0))-GL80*VLOOKUP(GJ80,Lookups!$A$3:$O$93,15),GL80-GL80*VLOOKUP(GJ80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GJ81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,GJ$2+2),0)","v":124670.18434885176},66,{"$f":"IF(VLOOKUP(GN81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GN81,Lookups!$DH$3:$DU$53,13)*GO$52,0)","v":0},{"$f":"IF((GN81<111),IF(GN81<71,GP80+GO$52*VLOOKUP(GN80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GN80,Lookups!$DH$3:$DU$53,2)+IF(GN81<64,GO$52*VLOOKUP(GN80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GN80,Lookups!$DH$3:$DU$53,13,0))-GP80*VLOOKUP(GN80,Lookups!$A$3:$O$93,15),GP80-GP80*VLOOKUP(GN80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GN81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,GN$2+2),0)","v":116222.16497139601},65,{"$f":"IF(VLOOKUP(GR81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GR81,Lookups!$DH$3:$DU$53,13)*GS$53,0)","v":0},{"$f":"IF((GR81<111),IF(GR81<71,GT80+GS$53*VLOOKUP(GR80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GR80,Lookups!$DH$3:$DU$53,2)+IF(GR81<64,GS$53*VLOOKUP(GR80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GR80,Lookups!$DH$3:$DU$53,13,0))-GT80*VLOOKUP(GR80,Lookups!$A$3:$O$93,15),GT80-GT80*VLOOKUP(GR80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GR81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,GR$2+2),0)","v":107996.66611250701},64,{"$f":"IF(VLOOKUP(GV81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GV81,Lookups!$DH$3:$DU$53,13)*GW$54,0)","v":0},{"$f":"IF((GV81<111),IF(GV81<71,GX80+GW$54*VLOOKUP(GV80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GV80,Lookups!$DH$3:$DU$53,2)+IF(GV81<64,GW$54*VLOOKUP(GV80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GV80,Lookups!$DH$3:$DU$53,13,0))-GX80*VLOOKUP(GV80,Lookups!$A$3:$O$93,15),GX80-GX80*VLOOKUP(GV80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GV81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,GV$2+2),0)","v":501006.57666725043},63,{"$f":"IF(VLOOKUP(GZ81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GZ81,Lookups!$DH$3:$DU$53,13)*HA$55,0)","v":0},{"$f":"IF((GZ81<111),IF(GZ81<71,HB80+HA$55*VLOOKUP(GZ80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GZ80,Lookups!$DH$3:$DU$53,2)+IF(GZ81<64,HA$55*VLOOKUP(GZ80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GZ80,Lookups!$DH$3:$DU$53,13,0))-HB80*VLOOKUP(GZ80,Lookups!$A$3:$O$93,15),HB80-HB80*VLOOKUP(GZ80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GZ81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,GZ$2+2),0)","v":436925.29011612933},62,{"$f":"IF(VLOOKUP(HD81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HD81,Lookups!$DH$3:$DU$53,13)*HE$56,0)","v":0},{"$f":"IF((HD81<111),IF(HD81<71,HF80+HE$56*VLOOKUP(HD80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HD80,Lookups!$DH$3:$DU$53,2)+IF(HD81<64,HE$56*VLOOKUP(HD80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HD80,Lookups!$DH$3:$DU$53,13,0))-HF80*VLOOKUP(HD80,Lookups!$A$3:$O$93,15),HF80-HF80*VLOOKUP(HD80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HD81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,HD$2+2),0)","v":376489.69343562983},61,{"$f":"IF(VLOOKUP(HH81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HH81,Lookups!$DH$3:$DU$53,13)*HI$57,0)","v":0},{"$f":"IF((HH81<111),IF(HH81<71,HJ80+HI$58*VLOOKUP(HH80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HH80,Lookups!$DH$3:$DU$53,2)+IF(HH81<64,HI$58*VLOOKUP(HH80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HH80,Lookups!$DH$3:$DU$53,13,0))-HJ80*VLOOKUP(HH80,Lookups!$A$3:$O$93,15),HJ80-HJ80*VLOOKUP(HH80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HH81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,HH$2+2),0)","v":337247.88593400863},60,{"$f":"IF(VLOOKUP(HL81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HL81,Lookups!$DH$3:$DU$53,13)*HM$58,0)","v":0},{"$f":"IF((HL81<111),IF(HL81<71,HN80+HM$58*VLOOKUP(HL80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HL80,Lookups!$DH$3:$DU$53,2)+IF(HL81<64,HM$58*VLOOKUP(HL80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HL80,Lookups!$DH$3:$DU$53,13,0))-HN80*VLOOKUP(HL80,Lookups!$A$3:$O$93,15),HN80-HN80*VLOOKUP(HL80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HL81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,HL$2+2),0)","v":299807.71902247512},59,{"$f":"IF(VLOOKUP(HP81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HP81,Lookups!$DH$3:$DU$53,13)*HQ$59,0)","v":0},{"$f":"IF((HP81<111),IF(HP81<71,HR80+HQ$59*VLOOKUP(HP80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HP80,Lookups!$DH$3:$DU$53,2)+IF(HP81<64,HQ$59*VLOOKUP(HP80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HP80,Lookups!$DH$3:$DU$53,13,0))-HR80*VLOOKUP(HP80,Lookups!$A$3:$O$93,15),HR80-HR80*VLOOKUP(HP80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HP81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,HP$2+2),0)","v":264089.62947824207},58,{"$f":"IF(VLOOKUP(HT81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HT81,Lookups!$DH$3:$DU$53,13)*HU$60,0)","v":0},{"$f":"IF((HT81<111),IF(HT81<71,HV80+HU$60*VLOOKUP(HT80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HT80,Lookups!$DH$3:$DU$53,2)+IF(HT81<64,HU$60*VLOOKUP(HT80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HT80,Lookups!$DH$3:$DU$53,13,0))-HV80*VLOOKUP(HT80,Lookups!$A$3:$O$93,15),HV80-HV80*VLOOKUP(HT80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HT81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,HT$2+2),0)","v":230017.57622348468},57,{"$f":"IF(VLOOKUP(HX81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HX81,Lookups!$DH$3:$DU$53,13)*HY$61,0)","v":0},{"$f":"IF((HX81<111),IF(HX81<71,HZ80+HY$61*VLOOKUP(HX80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HX80,Lookups!$DH$3:$DU$53,2)+IF(HX81<64,HY$61*VLOOKUP(HX80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HX80,Lookups!$DH$3:$DU$53,13,0))-HZ80*VLOOKUP(HX80,Lookups!$A$3:$O$93,15),HZ80-HZ80*VLOOKUP(HX80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HX81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,HX$2+2),0)","v":197518.88353020538},56,{"$f":"IF(VLOOKUP(IB81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IB81,Lookups!$DH$3:$DU$53,13)*IC$62,0)","v":0},{"$f":"IF((IB81<111),IF(IB81<71,ID80+IC$62*VLOOKUP(IB80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IB80,Lookups!$DH$3:$DU$53,2)+IF(IB81<64,IC$62*VLOOKUP(IB80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IB80,Lookups!$DH$3:$DU$53,13,0))-ID80*VLOOKUP(IB80,Lookups!$A$3:$O$93,15),ID80-ID80*VLOOKUP(IB80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IB81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,IB$2+2),0)","v":175972.34936776958},55,{"$f":"IF(VLOOKUP(IF81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IF81,Lookups!$DH$3:$DU$53,13)*IG$63,0)","v":0},{"$f":"IF((IF81<111),IF(IF81<71,IH80+IG$63*VLOOKUP(IF80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IF80,Lookups!$DH$3:$DU$53,2)+IF(IF81<64,IG$63*VLOOKUP(IF80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IF80,Lookups!$DH$3:$DU$53,13,0))-IH80*VLOOKUP(IF80,Lookups!$A$3:$O$93,15),IH80-IH80*VLOOKUP(IF80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IF81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,IF$2+2),0)","v":155218.00483022069},54,{"$f":"IF(VLOOKUP(IJ81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IJ81,Lookups!$DH$3:$DU$53,13)*IK$64,0)","v":0},{"$f":"IF((IJ81<111),IF(IJ81<71,IL80+IK$64*VLOOKUP(IJ80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IJ80,Lookups!$DH$3:$DU$53,2)+IF(IJ81<64,IK$64*VLOOKUP(IJ80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IJ80,Lookups!$DH$3:$DU$53,13,0))-IL80*VLOOKUP(IJ80,Lookups!$A$3:$O$93,15),IL80-IL80*VLOOKUP(IJ80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IJ81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,IJ$2+2),0)","v":135228.0343101921},53,{"$f":"IF(VLOOKUP(IN81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IN81,Lookups!$DH$3:$DU$53,13)*IO$65,0)","v":0},{"$f":"IF((IN81<111),IF(IN81<71,IP80+IO$65*VLOOKUP(IN80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IN80,Lookups!$DH$3:$DU$53,2)+IF(IN81<64,IO$65*VLOOKUP(IN80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IN80,Lookups!$DH$3:$DU$53,13,0))-IP80*VLOOKUP(IN80,Lookups!$A$3:$O$93,15),IP80-IP80*VLOOKUP(IN80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IN81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,IN$2+2),0)","v":115975.61977856838},52,{"$f":"IF(VLOOKUP(IR81,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IR81,Lookups!$DH$3:$DU$53,13)*IS$66,0)","v":0},{"$f":"IF((IR81<111),IF(IR81<71,IT80+IS$66*VLOOKUP(IR80,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IR80,Lookups!$DH$3:$DU$53,2)+IF(IR81<64,IS$66*VLOOKUP(IR80,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IR80,Lookups!$DH$3:$DU$53,13,0))-IT80*VLOOKUP(IR80,Lookups!$A$3:$O$93,15),IT80-IT80*VLOOKUP(IR80,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IR81<111,VLOOKUP($C81,Lookups!$T$3:$DG$93,IR$2+2),0)","v":97434.904176777156},0]
[{"$f":"SUM(E82,I82,M82,Q82,U82,Y82,AC82,AG82,AK82,AO82,AS82,AW82,BA82,BE82,BI82,BM82,BQ82,BU82,BY82,CC82,CG82,CK82,CO82,CS82,CW82,DA82,DE82,DI82,DM82,DQ82)+SUM(DU82,DY82,EC82,EG82,EK82,EO82,ES82,EW82,FA82,FE82)+'Amort-Proj'!Q82+SUM(FI82,FM82,FQ82,FU82,FY82,GC82,GG82,GK82,GO82,GS82,GW82,HA82,HE82,HI82)+SUM(HM82,HQ82,HU82,HY82,IC82,IG82,IK82,IO82,IS82)","v":0},{"$error":"#DIV/0!"},2094,115,{"$f":"IF(VLOOKUP(D82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D82,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D82<111),IF(D82<71,F81+E$4*VLOOKUP(D81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D81,Lookups!$DH$3:$DU$53,2)+IF(D82<64,E$4*VLOOKUP(D81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D81,Lookups!$DH$3:$DU$53,13,0))-F81*VLOOKUP(D81,Lookups!$A$3:$O$93,15),F81-F81*VLOOKUP(D81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,D$2+2),0)","v":0},114,{"$f":"IF(VLOOKUP(H82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H82,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H82<111),IF(H82<71,J81+I$5*VLOOKUP(H81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H81,Lookups!$DH$3:$DU$53,2)+IF(H82<64,I$5*VLOOKUP(H81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H81,Lookups!$DH$3:$DU$53,13,0))-J81*VLOOKUP(H81,Lookups!$A$3:$O$93,15),J81-J81*VLOOKUP(H81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,H$2+2),0)","v":0},113,{"$f":"IF(VLOOKUP(L82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L82,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L82<111),IF(L82<71,N81+M$6*VLOOKUP(L81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L81,Lookups!$DH$3:$DU$53,2)+IF(L82<64,M$6*VLOOKUP(L81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L81,Lookups!$DH$3:$DU$53,13,0))-N81*VLOOKUP(L81,Lookups!$A$3:$O$93,15),N81-N81*VLOOKUP(L81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,L$2+2),0)","v":0},112,{"$f":"IF(VLOOKUP(P82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P82,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P82<111),IF(P82<71,R81+Q$7*VLOOKUP(P81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P81,Lookups!$DH$3:$DU$53,2)+IF(P82<64,Q$7*VLOOKUP(P81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P81,Lookups!$DH$3:$DU$53,13,0))-R81*VLOOKUP(P81,Lookups!$A$3:$O$93,15),R81-R81*VLOOKUP(P81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,P$2+2),0)","v":0},111,{"$f":"IF(VLOOKUP(T82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T82,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T82<111),IF(T82<71,V81+U$8*VLOOKUP(T81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T81,Lookups!$DH$3:$DU$53,2)+IF(T82<64,U$8*VLOOKUP(T81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T81,Lookups!$DH$3:$DU$53,13,0))-V81*VLOOKUP(T81,Lookups!$A$3:$O$93,15),V81-V81*VLOOKUP(T81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,T$2+2),0)","v":0},110,{"$f":"IF(VLOOKUP(X82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X82,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X82<111),IF(X82<71,Z81+Y$9*VLOOKUP(X81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X81,Lookups!$DH$3:$DU$53,2)+IF(X82<64,Y$9*VLOOKUP(X81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X81,Lookups!$DH$3:$DU$53,13,0))-Z81*VLOOKUP(X81,Lookups!$A$3:$O$93,15),Z81-Z81*VLOOKUP(X81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,X$2+2),0)","v":244725.73848522047},109,{"$f":"IF(VLOOKUP(AB82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB82,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB82<111),IF(AB82<71,AD81+AC$10*VLOOKUP(AB81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB81,Lookups!$DH$3:$DU$53,2)+IF(AB82<64,AC$10*VLOOKUP(AB81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB81,Lookups!$DH$3:$DU$53,13,0))-AD81*VLOOKUP(AB81,Lookups!$A$3:$O$93,15),AD81-AD81*VLOOKUP(AB81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,AB$2+2),0)","v":246124.17127656427},108,{"$f":"IF(VLOOKUP(AF82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF82,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF82<111),IF(AF82<71,AH81+AG$11*VLOOKUP(AF81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF81,Lookups!$DH$3:$DU$53,2)+IF(AF82<64,AG$11*VLOOKUP(AF81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF81,Lookups!$DH$3:$DU$53,13,0))-AH81*VLOOKUP(AF81,Lookups!$A$3:$O$93,15),AH81-AH81*VLOOKUP(AF81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,AF$2+2),0)","v":247295.07599243731},107,{"$f":"IF(VLOOKUP(AJ82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ82,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ82<111),IF(AJ82<71,AL81+AK$12*VLOOKUP(AJ81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ81,Lookups!$DH$3:$DU$53,2)+IF(AJ82<64,AK$12*VLOOKUP(AJ81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ81,Lookups!$DH$3:$DU$53,13,0))-AL81*VLOOKUP(AJ81,Lookups!$A$3:$O$93,15),AL81-AL81*VLOOKUP(AJ81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":248706.84616936819},106,{"$f":"IF(VLOOKUP(AN82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN82,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN82<111),IF(AN82<71,AP81+AO$13*VLOOKUP(AN81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN81,Lookups!$DH$3:$DU$53,2)+IF(AN82<64,AO$13*VLOOKUP(AN81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN81,Lookups!$DH$3:$DU$53,13,0))-AP81*VLOOKUP(AN81,Lookups!$A$3:$O$93,15),AP81-AP81*VLOOKUP(AN81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,AN$2+2),0)","v":249888.91292872812},105,{"$f":"IF(VLOOKUP(AR82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR82,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR82<111),IF(AR82<71,AT81+AS$14*VLOOKUP(AR81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR81,Lookups!$DH$3:$DU$53,2)+IF(AR82<64,AS$14*VLOOKUP(AR81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR81,Lookups!$DH$3:$DU$53,13,0))-AT81*VLOOKUP(AR81,Lookups!$A$3:$O$93,15),AT81-AT81*VLOOKUP(AR81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,AR$2+2),0)","v":251076.59787610767},104,{"$f":"IF(VLOOKUP(AV82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV82,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV82<111),IF(AV82<71,AX81+AW$15*VLOOKUP(AV81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV81,Lookups!$DH$3:$DU$53,2)+IF(AV82<64,AW$15*VLOOKUP(AV81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV81,Lookups!$DH$3:$DU$53,13,0))-AX81*VLOOKUP(AV81,Lookups!$A$3:$O$93,15),AX81-AX81*VLOOKUP(AV81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,AV$2+2),0)","v":252269.92771392173},{"$f":"1+AZ81","v":103},{"$f":"IF(VLOOKUP(AZ82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ82,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ82<111),IF(AZ82<71,BB81+BA$16*VLOOKUP(AZ81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ81,Lookups!$DH$3:$DU$53,2)+IF(AZ82<64,BA$16*VLOOKUP(AZ81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ81,Lookups!$DH$3:$DU$53,13,0))-BB81*VLOOKUP(AZ81,Lookups!$A$3:$O$93,15),BB81-BB81*VLOOKUP(AZ81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":253228.21803762109},102,{"$f":"IF(VLOOKUP(BD82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD82,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD82<111),IF(BD82<71,BF81+BE$17*VLOOKUP(BD81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD81,Lookups!$DH$3:$DU$53,2)+IF(BD82<64,BE$17*VLOOKUP(BD81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD81,Lookups!$DH$3:$DU$53,13,0))-BF81*VLOOKUP(BD81,Lookups!$A$3:$O$93,15),BF81-BF81*VLOOKUP(BD81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,BD$2+2),0)","v":254190.14859047026},101,{"$f":"IF(VLOOKUP(BH82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH82,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH82<111),IF(BH82<71,BJ81+BI$18*VLOOKUP(BH81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH81,Lookups!$DH$3:$DU$53,2)+IF(BH82<64,BI$18*VLOOKUP(BH81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH81,Lookups!$DH$3:$DU$53,13,0))-BJ81*VLOOKUP(BH81,Lookups!$A$3:$O$93,15),BJ81-BJ81*VLOOKUP(BH81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,BH$2+2),0)","v":254913.64996216976},100,{"$f":"IF(VLOOKUP(BL82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL82,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL82<111),IF(BL82<71,BN81+BM$19*VLOOKUP(BL81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL81,Lookups!$DH$3:$DU$53,2)+IF(BL82<64,BM$19*VLOOKUP(BL81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL81,Lookups!$DH$3:$DU$53,13,0))-BN81*VLOOKUP(BL81,Lookups!$A$3:$O$93,15),BN81-BN81*VLOOKUP(BL81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,BL$2+2),0)","v":255639.21063568621},99,{"$f":"IF(VLOOKUP(BP82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP82,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP82<111),IF(BP82<71,BR81+BQ$20*VLOOKUP(BP81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP81,Lookups!$DH$3:$DU$53,2)+IF(BP82<64,BQ$20*VLOOKUP(BP81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP81,Lookups!$DH$3:$DU$53,13,0))-BR81*VLOOKUP(BP81,Lookups!$A$3:$O$93,15),BR81-BR81*VLOOKUP(BP81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,BP$2+2),0)","v":256123.83473167787},98,{"$f":"IF(VLOOKUP(BT82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT82,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT82<111),IF(BT82<71,BV81+BU$21*VLOOKUP(BT81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT81,Lookups!$DH$3:$DU$53,2)+IF(BT82<64,BU$21*VLOOKUP(BT81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT81,Lookups!$DH$3:$DU$53,13,0))-BV81*VLOOKUP(BT81,Lookups!$A$3:$O$93,15),BV81-BV81*VLOOKUP(BT81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,BT$2+2),0)","v":256609.37754633499},97,{"$f":"IF(VLOOKUP(BX82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX82,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX82<111),IF(BX82<71,BZ81+BY$22*VLOOKUP(BX81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX81,Lookups!$DH$3:$DU$53,2)+IF(BX82<64,BY$22*VLOOKUP(BX81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX81,Lookups!$DH$3:$DU$53,13,0))-BZ81*VLOOKUP(BX81,Lookups!$A$3:$O$93,15),BZ81-BZ81*VLOOKUP(BX81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,BX$2+2),0)","v":257095.84082130407},96,{"$f":"IF(VLOOKUP(CB82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB82,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB82<111),IF(CB82<71,CD81+CC$23*VLOOKUP(CB81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB81,Lookups!$DH$3:$DU$53,2)+IF(CB82<64,CC$23*VLOOKUP(CB81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB81,Lookups!$DH$3:$DU$53,13,0))-CD81*VLOOKUP(CB81,Lookups!$A$3:$O$93,15),CD81-CD81*VLOOKUP(CB81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,CB$2+2),0)","v":257583.22630153384},95,{"$f":"IF(VLOOKUP(CF82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF82,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF82<111),IF(CF82<71,CH81+CG$24*VLOOKUP(CF81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF81,Lookups!$DH$3:$DU$53,2)+IF(CF82<64,CG$24*VLOOKUP(CF81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF81,Lookups!$DH$3:$DU$53,13,0))-CH81*VLOOKUP(CF81,Lookups!$A$3:$O$93,15),CH81-CH81*VLOOKUP(CF81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,CF$2+2),0)","v":258071.53573528081},94,{"$f":"IF(VLOOKUP(CJ82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ82,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ82<111),IF(CJ82<71,CL81+CK$25*VLOOKUP(CJ81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ81,Lookups!$DH$3:$DU$53,2)+IF(CJ82<64,CK$25*VLOOKUP(CJ81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ81,Lookups!$DH$3:$DU$53,13,0))-CL81*VLOOKUP(CJ81,Lookups!$A$3:$O$93,15),CL81-CL81*VLOOKUP(CJ81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":258560.7708741152},93,{"$f":"IF(VLOOKUP(CN82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN82,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN82<111),IF(CN82<71,CP81+CO$26*VLOOKUP(CN81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN81,Lookups!$DH$3:$DU$53,2)+IF(CN82<64,CO$26*VLOOKUP(CN81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN81,Lookups!$DH$3:$DU$53,13,0))-CP81*VLOOKUP(CN81,Lookups!$A$3:$O$93,15),CP81-CP81*VLOOKUP(CN81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,CN$2+2),0)","v":259050.93347292856},92,{"$f":"IF(VLOOKUP(CR82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR82,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR82<111),IF(CR82<71,CT81+CS$27*VLOOKUP(CR81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR81,Lookups!$DH$3:$DU$53,2)+IF(CR82<64,CS$27*VLOOKUP(CR81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR81,Lookups!$DH$3:$DU$53,13,0))-CT81*VLOOKUP(CR81,Lookups!$A$3:$O$93,15),CT81-CT81*VLOOKUP(CR81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,CR$2+2),0)","v":259542.02528993861},91,{"$f":"IF(VLOOKUP(CV82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV82,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV82<111),IF(CV82<71,CX81+CW$28*VLOOKUP(CV81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV81,Lookups!$DH$3:$DU$53,2)+IF(CV82<64,CW$28*VLOOKUP(CV81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV81,Lookups!$DH$3:$DU$53,13,0))-CX81*VLOOKUP(CV81,Lookups!$A$3:$O$93,15),CX81-CX81*VLOOKUP(CV81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,CV$2+2),0)","v":259787.80372297837},90,{"$f":"IF(VLOOKUP(CZ82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ82,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ82<111),IF(CZ82<71,DB81+DA$29*VLOOKUP(CZ81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ81,Lookups!$DH$3:$DU$53,2)+IF(CZ82<64,DA$29*VLOOKUP(CZ81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ81,Lookups!$DH$3:$DU$53,13,0))-DB81*VLOOKUP(CZ81,Lookups!$A$3:$O$93,15),DB81-DB81*VLOOKUP(CZ81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":260033.8149007461},89,{"$f":"IF(VLOOKUP(DD82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD82,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD82<111),IF(DD82<71,DF81+DE$30*VLOOKUP(DD81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD81,Lookups!$DH$3:$DU$53,2)+IF(DD82<64,DE$30*VLOOKUP(DD81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD81,Lookups!$DH$3:$DU$53,13,0))-DF81*VLOOKUP(DD81,Lookups!$A$3:$O$93,15),DF81-DF81*VLOOKUP(DD81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,DD$2+2),0)","v":260280.05904364437},88,{"$f":"IF(VLOOKUP(DH82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH82,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH82<111),IF(DH82<71,DJ81+DI$31*VLOOKUP(DH81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH81,Lookups!$DH$3:$DU$53,2)+IF(DH82<64,DI$31*VLOOKUP(DH81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH81,Lookups!$DH$3:$DU$53,13,0))-DJ81*VLOOKUP(DH81,Lookups!$A$3:$O$93,15),DJ81-DJ81*VLOOKUP(DH81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,DH$2+2),0)","v":258082.24357015933},87,{"$f":"IF(VLOOKUP(DL82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL82,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL82<111),IF(DL82<71,DN81+DM$32*VLOOKUP(DL81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL81,Lookups!$DH$3:$DU$53,2)+IF(DL82<64,DM$32*VLOOKUP(DL81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL81,Lookups!$DH$3:$DU$53,13,0))-DN81*VLOOKUP(DL81,Lookups!$A$3:$O$93,15),DN81-DN81*VLOOKUP(DL81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,DL$2+2),0)","v":255893.15951975537},86,{"$f":"IF(VLOOKUP(DP82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP82,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP82<111),IF(DP82<71,DR81+DQ$33*VLOOKUP(DP81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP81,Lookups!$DH$3:$DU$53,2)+IF(DP82<64,DQ$33*VLOOKUP(DP81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP81,Lookups!$DH$3:$DU$53,13,0))-DR81*VLOOKUP(DP81,Lookups!$A$3:$O$93,15),DR81-DR81*VLOOKUP(DP81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,DP$2+2),0)","v":253712.76386637599},85,{"$f":"IF(VLOOKUP(DT82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT82,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT82<111),IF(DT82<71,DV81+DU$34*VLOOKUP(DT81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT81,Lookups!$DH$3:$DU$53,2)+IF(DT82<64,DU$34*VLOOKUP(DT81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT81,Lookups!$DH$3:$DU$53,13,0))-DV81*VLOOKUP(DT81,Lookups!$A$3:$O$93,15),DV81-DV81*VLOOKUP(DT81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,DT$2+2),0)","v":251541.01379839232},84,{"$f":"IF(VLOOKUP(DX82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX82,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX82<111),IF(DX82<71,DZ81+DY$35*VLOOKUP(DX81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX81,Lookups!$DH$3:$DU$53,2)+IF(DX82<64,DY$35*VLOOKUP(DX81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX81,Lookups!$DH$3:$DU$53,13,0))-DZ81*VLOOKUP(DX81,Lookups!$A$3:$O$93,15),DZ81-DZ81*VLOOKUP(DX81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,DX$2+2),0)","v":249377.86671749901},83,{"$f":"IF(VLOOKUP(EB82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB82,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB82<111),IF(EB82<71,ED81+EC$36*VLOOKUP(EB81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB81,Lookups!$DH$3:$DU$53,2)+IF(EB82<64,EC$36*VLOOKUP(EB81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB81,Lookups!$DH$3:$DU$53,13,0))-ED81*VLOOKUP(EB81,Lookups!$A$3:$O$93,15),ED81-ED81*VLOOKUP(EB81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,EB$2+2),0)","v":247223.28023761688},82,{"$f":"IF(VLOOKUP(EF82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF82,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF82<111),IF(EF82<71,EH81+EG$37*VLOOKUP(EF81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF81,Lookups!$DH$3:$DU$53,2)+IF(EF82<64,EG$37*VLOOKUP(EF81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF81,Lookups!$DH$3:$DU$53,13,0))-EH81*VLOOKUP(EF81,Lookups!$A$3:$O$93,15),EH81-EH81*VLOOKUP(EF81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,EF$2+2),0)","v":245077.21218379861},81,{"$f":"IF(VLOOKUP(EJ82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ82,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ82<111),IF(EJ82<71,EL81+EK$38*VLOOKUP(EJ81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ81,Lookups!$DH$3:$DU$53,2)+IF(EJ82<64,EK$38*VLOOKUP(EJ81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ81,Lookups!$DH$3:$DU$53,13,0))-EL81*VLOOKUP(EJ81,Lookups!$A$3:$O$93,15),EL81-EL81*VLOOKUP(EJ81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":239942.2544570397},80,{"$f":"IF(VLOOKUP(EN82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN82,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN82<111),IF(EN82<71,EP81+EO$39*VLOOKUP(EN81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN81,Lookups!$DH$3:$DU$53,2)+IF(EN82<64,EO$39*VLOOKUP(EN81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN81,Lookups!$DH$3:$DU$53,13,0))-EP81*VLOOKUP(EN81,Lookups!$A$3:$O$93,15),EP81-EP81*VLOOKUP(EN81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,EN$2+2),0)","v":234859.42123590867},79,{"$f":"IF(VLOOKUP(ER82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER82,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER82<111),IF(ER82<71,ET81+ES$40*VLOOKUP(ER81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER81,Lookups!$DH$3:$DU$53,2)+IF(ER82<64,ES$40*VLOOKUP(ER81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER81,Lookups!$DH$3:$DU$53,13,0))-ET81*VLOOKUP(ER81,Lookups!$A$3:$O$93,15),ET81-ET81*VLOOKUP(ER81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,ER$2+2),0)","v":229828.15010082562},78,{"$f":"IF(VLOOKUP(EV82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV82,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV82<111),IF(EV82<71,EX81+EW$41*VLOOKUP(EV81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV81,Lookups!$DH$3:$DU$53,2)+IF(EV82<64,EW$41*VLOOKUP(EV81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV81,Lookups!$DH$3:$DU$53,13,0))-EX81*VLOOKUP(EV81,Lookups!$A$3:$O$93,15),EX81-EX81*VLOOKUP(EV81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,EV$2+2),0)","v":224847.88473574113},77,{"$f":"IF(VLOOKUP(EZ82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ82,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ82<111),IF(EZ82<71,FB81+FA$42*VLOOKUP(EZ81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ81,Lookups!$DH$3:$DU$53,2)+IF(EZ82<64,FA$42*VLOOKUP(EZ81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ81,Lookups!$DH$3:$DU$53,13,0))-FB81*VLOOKUP(EZ81,Lookups!$A$3:$O$93,15),FB81-FB81*VLOOKUP(EZ81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":219918.07486123804},76,{"$f":"IF(VLOOKUP(FD82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD82,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD82<111),IF(FD82<71,FF81+FE$43*VLOOKUP(FD81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD81,Lookups!$DH$3:$DU$53,2)+IF(FD82<64,FE$43*VLOOKUP(FD81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD81,Lookups!$DH$3:$DU$53,13,0))-FF81*VLOOKUP(FD81,Lookups!$A$3:$O$93,15),FF81-FF81*VLOOKUP(FD81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,FD$2+2),0)","v":211646.12113513766},75,{"$f":"IF(VLOOKUP(FH82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH82,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH82<111),IF(FH82<71,FJ81+FI$44*VLOOKUP(FH81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH81,Lookups!$DH$3:$DU$53,2)+IF(FH82<64,FI$44*VLOOKUP(FH81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH81,Lookups!$DH$3:$DU$53,13,0))-FJ81*VLOOKUP(FH81,Lookups!$A$3:$O$93,15),FJ81-FJ81*VLOOKUP(FH81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,FH$2+2),0)","v":203521.75606698036},74,{"$f":"IF(VLOOKUP(FL82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FL82,Lookups!$DH$3:$DU$53,13)*FM$45,0)","v":0},{"$f":"IF((FL82<111),IF(FL82<71,FN81+FM$45*VLOOKUP(FL81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FL81,Lookups!$DH$3:$DU$53,2)+IF(FL82<64,FM$45*VLOOKUP(FL81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FL81,Lookups!$DH$3:$DU$53,13,0))-FN81*VLOOKUP(FL81,Lookups!$A$3:$O$93,15),FN81-FN81*VLOOKUP(FL81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FL82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,FL$2+2),0)","v":195357.24249320346},73,{"$f":"IF(VLOOKUP(FP82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FP82,Lookups!$DH$3:$DU$53,13)*FQ$46,0)","v":0},{"$f":"IF((FP82<111),IF(FP82<71,FR81+FQ$46*VLOOKUP(FP81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FP81,Lookups!$DH$3:$DU$53,2)+IF(FP82<64,FQ$46*VLOOKUP(FP81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FP81,Lookups!$DH$3:$DU$53,13,0))-FR81*VLOOKUP(FP81,Lookups!$A$3:$O$93,15),FR81-FR81*VLOOKUP(FP81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FP82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,FP$2+2),0)","v":187349.88677132616},72,{"$f":"IF(VLOOKUP(FT82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FT82,Lookups!$DH$3:$DU$53,13)*FU$47,0)","v":0},{"$f":"IF((FT82<111),IF(FT82<71,FV81+FU$47*VLOOKUP(FT81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FT81,Lookups!$DH$3:$DU$53,2)+IF(FT82<64,FU$47*VLOOKUP(FT81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FT81,Lookups!$DH$3:$DU$53,13,0))-FV81*VLOOKUP(FT81,Lookups!$A$3:$O$93,15),FV81-FV81*VLOOKUP(FT81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FT82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,FT$2+2),0)","v":179496.63394617758},71,{"$f":"IF(VLOOKUP(FX82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FX82,Lookups!$DH$3:$DU$53,13)*FY$48,0)","v":0},{"$f":"IF((FX82<111),IF(FX82<71,FZ81+FY$48*VLOOKUP(FX81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FX81,Lookups!$DH$3:$DU$53,2)+IF(FX82<64,FY$48*VLOOKUP(FX81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FX81,Lookups!$DH$3:$DU$53,13,0))-FZ81*VLOOKUP(FX81,Lookups!$A$3:$O$93,15),FZ81-FZ81*VLOOKUP(FX81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FX82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,FX$2+2),0)","v":169492.64345725052},70,{"$f":"IF(VLOOKUP(GB82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GB82,Lookups!$DH$3:$DU$53,13)*GC$49,0)","v":0},{"$f":"IF((GB82<111),IF(GB82<71,GD81+GC$49*VLOOKUP(GB81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GB81,Lookups!$DH$3:$DU$53,2)+IF(GB82<64,GC$49*VLOOKUP(GB81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GB81,Lookups!$DH$3:$DU$53,13,0))-GD81*VLOOKUP(GB81,Lookups!$A$3:$O$93,15),GD81-GD81*VLOOKUP(GB81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GB82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,GB$2+2),0)","v":159737.21644001213},69,{"$f":"IF(VLOOKUP(GF82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GF82,Lookups!$DH$3:$DU$53,13)*GG$50,0)","v":0},{"$f":"IF((GF82<111),IF(GF82<71,GH81+GG$50*VLOOKUP(GF81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GF81,Lookups!$DH$3:$DU$53,2)+IF(GF82<64,GG$50*VLOOKUP(GF81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GF81,Lookups!$DH$3:$DU$53,13,0))-GH81*VLOOKUP(GF81,Lookups!$A$3:$O$93,15),GH81-GH81*VLOOKUP(GF81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GF82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,GF$2+2),0)","v":150224.14941975891},68,{"$f":"IF(VLOOKUP(GJ82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GJ82,Lookups!$DH$3:$DU$53,13)*GK$51,0)","v":0},{"$f":"IF((GJ82<111),IF(GJ82<71,GL81+GK$51*VLOOKUP(GJ81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GJ81,Lookups!$DH$3:$DU$53,2)+IF(GJ82<64,GK$51*VLOOKUP(GJ81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GJ81,Lookups!$DH$3:$DU$53,13,0))-GL81*VLOOKUP(GJ81,Lookups!$A$3:$O$93,15),GL81-GL81*VLOOKUP(GJ81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GJ82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,GJ$2+2),0)","v":140947.39441855359},67,{"$f":"IF(VLOOKUP(GN82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GN82,Lookups!$DH$3:$DU$53,13)*GO$52,0)","v":0},{"$f":"IF((GN82<111),IF(GN82<71,GP81+GO$52*VLOOKUP(GN81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GN81,Lookups!$DH$3:$DU$53,2)+IF(GN82<64,GO$52*VLOOKUP(GN81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GN81,Lookups!$DH$3:$DU$53,13,0))-GP81*VLOOKUP(GN81,Lookups!$A$3:$O$93,15),GP81-GP81*VLOOKUP(GN81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GN82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,GN$2+2),0)","v":131776.38485673632},66,{"$f":"IF(VLOOKUP(GR82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GR82,Lookups!$DH$3:$DU$53,13)*GS$53,0)","v":0},{"$f":"IF((GR82<111),IF(GR82<71,GT81+GS$53*VLOOKUP(GR81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GR81,Lookups!$DH$3:$DU$53,2)+IF(GR82<64,GS$53*VLOOKUP(GR81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GR81,Lookups!$DH$3:$DU$53,13,0))-GT81*VLOOKUP(GR81,Lookups!$A$3:$O$93,15),GT81-GT81*VLOOKUP(GR81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GR82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,GR$2+2),0)","v":122846.82837476557},65,{"$f":"IF(VLOOKUP(GV82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GV82,Lookups!$DH$3:$DU$53,13)*GW$54,0)","v":0},{"$f":"IF((GV82<111),IF(GV82<71,GX81+GW$54*VLOOKUP(GV81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GV81,Lookups!$DH$3:$DU$53,2)+IF(GV82<64,GW$54*VLOOKUP(GV81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GV81,Lookups!$DH$3:$DU$53,13,0))-GX81*VLOOKUP(GV81,Lookups!$A$3:$O$93,15),GX81-GX81*VLOOKUP(GV81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GV82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,GV$2+2),0)","v":114152.47608091991},64,{"$f":"IF(VLOOKUP(GZ82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GZ82,Lookups!$DH$3:$DU$53,13)*HA$55,0)","v":0},{"$f":"IF((GZ82<111),IF(GZ82<71,HB81+HA$55*VLOOKUP(GZ81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GZ81,Lookups!$DH$3:$DU$53,2)+IF(GZ82<64,HA$55*VLOOKUP(GZ81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GZ81,Lookups!$DH$3:$DU$53,13,0))-HB81*VLOOKUP(GZ81,Lookups!$A$3:$O$93,15),HB81-HB81*VLOOKUP(GZ81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GZ82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,GZ$2+2),0)","v":529563.95153728372},63,{"$f":"IF(VLOOKUP(HD82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HD82,Lookups!$DH$3:$DU$53,13)*HE$56,0)","v":0},{"$f":"IF((HD82<111),IF(HD82<71,HF81+HE$56*VLOOKUP(HD81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HD81,Lookups!$DH$3:$DU$53,2)+IF(HD82<64,HE$56*VLOOKUP(HD81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HD81,Lookups!$DH$3:$DU$53,13,0))-HF81*VLOOKUP(HD81,Lookups!$A$3:$O$93,15),HF81-HF81*VLOOKUP(HD81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HD82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,HD$2+2),0)","v":461830.03165274864},62,{"$f":"IF(VLOOKUP(HH82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HH82,Lookups!$DH$3:$DU$53,13)*HI$57,0)","v":0},{"$f":"IF((HH82<111),IF(HH82<71,HJ81+HI$58*VLOOKUP(HH81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HH81,Lookups!$DH$3:$DU$53,2)+IF(HH82<64,HI$58*VLOOKUP(HH81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HH81,Lookups!$DH$3:$DU$53,13,0))-HJ81*VLOOKUP(HH81,Lookups!$A$3:$O$93,15),HJ81-HJ81*VLOOKUP(HH81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HH82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,HH$2+2),0)","v":397949.60596146068},61,{"$f":"IF(VLOOKUP(HL82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HL82,Lookups!$DH$3:$DU$53,13)*HM$58,0)","v":0},{"$f":"IF((HL82<111),IF(HL82<71,HN81+HM$58*VLOOKUP(HL81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HL81,Lookups!$DH$3:$DU$53,2)+IF(HL82<64,HM$58*VLOOKUP(HL81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HL81,Lookups!$DH$3:$DU$53,13,0))-HN81*VLOOKUP(HL81,Lookups!$A$3:$O$93,15),HN81-HN81*VLOOKUP(HL81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HL82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,HL$2+2),0)","v":356471.01543224714},60,{"$f":"IF(VLOOKUP(HP82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HP82,Lookups!$DH$3:$DU$53,13)*HQ$59,0)","v":0},{"$f":"IF((HP82<111),IF(HP82<71,HR81+HQ$59*VLOOKUP(HP81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HP81,Lookups!$DH$3:$DU$53,2)+IF(HP82<64,HQ$59*VLOOKUP(HP81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HP81,Lookups!$DH$3:$DU$53,13,0))-HR81*VLOOKUP(HP81,Lookups!$A$3:$O$93,15),HR81-HR81*VLOOKUP(HP81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HP82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,HP$2+2),0)","v":316896.75900675618},59,{"$f":"IF(VLOOKUP(HT82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HT82,Lookups!$DH$3:$DU$53,13)*HU$60,0)","v":0},{"$f":"IF((HT82<111),IF(HT82<71,HV81+HU$60*VLOOKUP(HT81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HT81,Lookups!$DH$3:$DU$53,2)+IF(HT82<64,HU$60*VLOOKUP(HT81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HT81,Lookups!$DH$3:$DU$53,13,0))-HV81*VLOOKUP(HT81,Lookups!$A$3:$O$93,15),HV81-HV81*VLOOKUP(HT81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HT82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,HT$2+2),0)","v":279142.73835850187},58,{"$f":"IF(VLOOKUP(HX82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HX82,Lookups!$DH$3:$DU$53,13)*HY$61,0)","v":0},{"$f":"IF((HX82<111),IF(HX82<71,HZ81+HY$61*VLOOKUP(HX81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HX81,Lookups!$DH$3:$DU$53,2)+IF(HX82<64,HY$61*VLOOKUP(HX81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HX81,Lookups!$DH$3:$DU$53,13,0))-HZ81*VLOOKUP(HX81,Lookups!$A$3:$O$93,15),HZ81-HZ81*VLOOKUP(HX81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HX82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,HX$2+2),0)","v":243128.57806822329},57,{"$f":"IF(VLOOKUP(IB82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IB82,Lookups!$DH$3:$DU$53,13)*IC$62,0)","v":0},{"$f":"IF((IB82<111),IF(IB82<71,ID81+IC$62*VLOOKUP(IB81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IB81,Lookups!$DH$3:$DU$53,2)+IF(IB82<64,IC$62*VLOOKUP(IB81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IB81,Lookups!$DH$3:$DU$53,13,0))-ID81*VLOOKUP(IB81,Lookups!$A$3:$O$93,15),ID81-ID81*VLOOKUP(IB81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IB82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,IB$2+2),0)","v":208777.45989142708},56,{"$f":"IF(VLOOKUP(IF82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IF82,Lookups!$DH$3:$DU$53,13)*IG$63,0)","v":0},{"$f":"IF((IF82<111),IF(IF82<71,IH81+IG$63*VLOOKUP(IF81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IF81,Lookups!$DH$3:$DU$53,2)+IF(IF82<64,IG$63*VLOOKUP(IF81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IF81,Lookups!$DH$3:$DU$53,13,0))-IH81*VLOOKUP(IF81,Lookups!$A$3:$O$93,15),IH81-IH81*VLOOKUP(IF81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IF82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,IF$2+2),0)","v":186002.77328173243},55,{"$f":"IF(VLOOKUP(IJ82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IJ82,Lookups!$DH$3:$DU$53,13)*IK$64,0)","v":0},{"$f":"IF((IJ82<111),IF(IJ82<71,IL81+IK$64*VLOOKUP(IJ81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IJ81,Lookups!$DH$3:$DU$53,2)+IF(IJ82<64,IK$64*VLOOKUP(IJ81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IJ81,Lookups!$DH$3:$DU$53,13,0))-IL81*VLOOKUP(IJ81,Lookups!$A$3:$O$93,15),IL81-IL81*VLOOKUP(IJ81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IJ82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,IJ$2+2),0)","v":164065.43110554325},54,{"$f":"IF(VLOOKUP(IN82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IN82,Lookups!$DH$3:$DU$53,13)*IO$65,0)","v":0},{"$f":"IF((IN82<111),IF(IN82<71,IP81+IO$65*VLOOKUP(IN81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IN81,Lookups!$DH$3:$DU$53,2)+IF(IN82<64,IO$65*VLOOKUP(IN81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IN81,Lookups!$DH$3:$DU$53,13,0))-IP81*VLOOKUP(IN81,Lookups!$A$3:$O$93,15),IP81-IP81*VLOOKUP(IN81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IN82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,IN$2+2),0)","v":142936.03226587304},53,{"$f":"IF(VLOOKUP(IR82,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IR82,Lookups!$DH$3:$DU$53,13)*IS$66,0)","v":0},{"$f":"IF((IR82<111),IF(IR82<71,IT81+IS$66*VLOOKUP(IR81,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IR81,Lookups!$DH$3:$DU$53,2)+IF(IR82<64,IS$66*VLOOKUP(IR81,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IR81,Lookups!$DH$3:$DU$53,13,0))-IT81*VLOOKUP(IR81,Lookups!$A$3:$O$93,15),IT81-IT81*VLOOKUP(IR81,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IR82<111,VLOOKUP($C82,Lookups!$T$3:$DG$93,IR$2+2),0)","v":122586.23010594677},0]
[{"$f":"SUM(E83,I83,M83,Q83,U83,Y83,AC83,AG83,AK83,AO83,AS83,AW83,BA83,BE83,BI83,BM83,BQ83,BU83,BY83,CC83,CG83,CK83,CO83,CS83,CW83,DA83,DE83,DI83,DM83,DQ83)+SUM(DU83,DY83,EC83,EG83,EK83,EO83,ES83,EW83,FA83,FE83)+'Amort-Proj'!Q83+SUM(FI83,FM83,FQ83,FU83,FY83,GC83,GG83,GK83,GO83,GS83,GW83,HA83,HE83,HI83)+SUM(HM83,HQ83,HU83,HY83,IC83,IG83,IK83,IO83,IS83)","v":0},{"$error":"#DIV/0!"},2095,116,{"$f":"IF(VLOOKUP(D83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D83,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D83<111),IF(D83<71,F82+E$4*VLOOKUP(D82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D82,Lookups!$DH$3:$DU$53,2)+IF(D83<64,E$4*VLOOKUP(D82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D82,Lookups!$DH$3:$DU$53,13,0))-F82*VLOOKUP(D82,Lookups!$A$3:$O$93,15),F82-F82*VLOOKUP(D82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,D$2+2),0)","v":0},115,{"$f":"IF(VLOOKUP(H83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H83,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H83<111),IF(H83<71,J82+I$5*VLOOKUP(H82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H82,Lookups!$DH$3:$DU$53,2)+IF(H83<64,I$5*VLOOKUP(H82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H82,Lookups!$DH$3:$DU$53,13,0))-J82*VLOOKUP(H82,Lookups!$A$3:$O$93,15),J82-J82*VLOOKUP(H82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,H$2+2),0)","v":0},114,{"$f":"IF(VLOOKUP(L83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L83,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L83<111),IF(L83<71,N82+M$6*VLOOKUP(L82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L82,Lookups!$DH$3:$DU$53,2)+IF(L83<64,M$6*VLOOKUP(L82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L82,Lookups!$DH$3:$DU$53,13,0))-N82*VLOOKUP(L82,Lookups!$A$3:$O$93,15),N82-N82*VLOOKUP(L82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,L$2+2),0)","v":0},113,{"$f":"IF(VLOOKUP(P83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P83,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P83<111),IF(P83<71,R82+Q$7*VLOOKUP(P82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P82,Lookups!$DH$3:$DU$53,2)+IF(P83<64,Q$7*VLOOKUP(P82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P82,Lookups!$DH$3:$DU$53,13,0))-R82*VLOOKUP(P82,Lookups!$A$3:$O$93,15),R82-R82*VLOOKUP(P82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,P$2+2),0)","v":0},112,{"$f":"IF(VLOOKUP(T83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T83,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T83<111),IF(T83<71,V82+U$8*VLOOKUP(T82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T82,Lookups!$DH$3:$DU$53,2)+IF(T83<64,U$8*VLOOKUP(T82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T82,Lookups!$DH$3:$DU$53,13,0))-V82*VLOOKUP(T82,Lookups!$A$3:$O$93,15),V82-V82*VLOOKUP(T82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,T$2+2),0)","v":0},111,{"$f":"IF(VLOOKUP(X83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X83,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X83<111),IF(X83<71,Z82+Y$9*VLOOKUP(X82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X82,Lookups!$DH$3:$DU$53,2)+IF(X83<64,Y$9*VLOOKUP(X82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X82,Lookups!$DH$3:$DU$53,13,0))-Z82*VLOOKUP(X82,Lookups!$A$3:$O$93,15),Z82-Z82*VLOOKUP(X82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,X$2+2),0)","v":0},110,{"$f":"IF(VLOOKUP(AB83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB83,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB83<111),IF(AB83<71,AD82+AC$10*VLOOKUP(AB82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB82,Lookups!$DH$3:$DU$53,2)+IF(AB83<64,AC$10*VLOOKUP(AB82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB82,Lookups!$DH$3:$DU$53,13,0))-AD82*VLOOKUP(AB82,Lookups!$A$3:$O$93,15),AD82-AD82*VLOOKUP(AB82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,AB$2+2),0)","v":258430.37984039282},109,{"$f":"IF(VLOOKUP(AF83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF83,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF83<111),IF(AF83<71,AH82+AG$11*VLOOKUP(AF82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF82,Lookups!$DH$3:$DU$53,2)+IF(AF83<64,AG$11*VLOOKUP(AF82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF82,Lookups!$DH$3:$DU$53,13,0))-AH82*VLOOKUP(AF82,Lookups!$A$3:$O$93,15),AH82-AH82*VLOOKUP(AF82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,AF$2+2),0)","v":259907.12486805188},108,{"$f":"IF(VLOOKUP(AJ83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ83,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ83<111),IF(AJ83<71,AL82+AK$12*VLOOKUP(AJ82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ82,Lookups!$DH$3:$DU$53,2)+IF(AJ83<64,AK$12*VLOOKUP(AJ82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ82,Lookups!$DH$3:$DU$53,13,0))-AL82*VLOOKUP(AJ82,Lookups!$A$3:$O$93,15),AL82-AL82*VLOOKUP(AJ82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":261390.89532400621},107,{"$f":"IF(VLOOKUP(AN83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN83,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN83<111),IF(AN83<71,AP82+AO$13*VLOOKUP(AN82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN82,Lookups!$DH$3:$DU$53,2)+IF(AN83<64,AO$13*VLOOKUP(AN82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN82,Lookups!$DH$3:$DU$53,13,0))-AP82*VLOOKUP(AN82,Lookups!$A$3:$O$93,15),AP82-AP82*VLOOKUP(AN82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,AN$2+2),0)","v":262883.13640102214},106,{"$f":"IF(VLOOKUP(AR83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR83,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR83<111),IF(AR83<71,AT82+AS$14*VLOOKUP(AR82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR82,Lookups!$DH$3:$DU$53,2)+IF(AR83<64,AS$14*VLOOKUP(AR82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR82,Lookups!$DH$3:$DU$53,13,0))-AT82*VLOOKUP(AR82,Lookups!$A$3:$O$93,15),AT82-AT82*VLOOKUP(AR82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,AR$2+2),0)","v":264132.58096566563},105,{"$f":"IF(VLOOKUP(AV83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV83,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV83<111),IF(AV83<71,AX82+AW$15*VLOOKUP(AV82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV82,Lookups!$DH$3:$DU$53,2)+IF(AV83<64,AW$15*VLOOKUP(AV82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV82,Lookups!$DH$3:$DU$53,13,0))-AX82*VLOOKUP(AV82,Lookups!$A$3:$O$93,15),AX82-AX82*VLOOKUP(AV82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,AV$2+2),0)","v":265387.96395504579},104,{"$f":"IF(VLOOKUP(AZ83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ83,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ83<111),IF(AZ83<71,BB82+BA$16*VLOOKUP(AZ82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ82,Lookups!$DH$3:$DU$53,2)+IF(AZ83<64,BA$16*VLOOKUP(AZ82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ82,Lookups!$DH$3:$DU$53,13,0))-BB82*VLOOKUP(AZ82,Lookups!$A$3:$O$93,15),BB82-BB82*VLOOKUP(AZ82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":266649.31359361525},{"$f":"1+BD82","v":103},{"$f":"IF(VLOOKUP(BD83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD83,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD83<111),IF(BD83<71,BF82+BE$17*VLOOKUP(BD82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD82,Lookups!$DH$3:$DU$53,2)+IF(BD83<64,BE$17*VLOOKUP(BD82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD82,Lookups!$DH$3:$DU$53,13,0))-BF82*VLOOKUP(BD82,Lookups!$A$3:$O$93,15),BF82-BF82*VLOOKUP(BD82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,BD$2+2),0)","v":267662.2264657655},102,{"$f":"IF(VLOOKUP(BH83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH83,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH83<111),IF(BH83<71,BJ82+BI$18*VLOOKUP(BH82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH82,Lookups!$DH$3:$DU$53,2)+IF(BH83<64,BI$18*VLOOKUP(BH82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH82,Lookups!$DH$3:$DU$53,13,0))-BJ82*VLOOKUP(BH82,Lookups!$A$3:$O$93,15),BJ82-BJ82*VLOOKUP(BH82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,BH$2+2),0)","v":268678.98706012702},101,{"$f":"IF(VLOOKUP(BL83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL83,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL83<111),IF(BL83<71,BN82+BM$19*VLOOKUP(BL82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL82,Lookups!$DH$3:$DU$53,2)+IF(BL83<64,BM$19*VLOOKUP(BL82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL82,Lookups!$DH$3:$DU$53,13,0))-BN82*VLOOKUP(BL82,Lookups!$A$3:$O$93,15),BN82-BN82*VLOOKUP(BL82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,BL$2+2),0)","v":269443.72801001341},100,{"$f":"IF(VLOOKUP(BP83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP83,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP83<111),IF(BP83<71,BR82+BQ$20*VLOOKUP(BP82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP82,Lookups!$DH$3:$DU$53,2)+IF(BP83<64,BQ$20*VLOOKUP(BP82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP82,Lookups!$DH$3:$DU$53,13,0))-BR82*VLOOKUP(BP82,Lookups!$A$3:$O$93,15),BR82-BR82*VLOOKUP(BP82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,BP$2+2),0)","v":270210.64564192033},99,{"$f":"IF(VLOOKUP(BT83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT83,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT83<111),IF(BT83<71,BV82+BU$21*VLOOKUP(BT82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT82,Lookups!$DH$3:$DU$53,2)+IF(BT83<64,BU$21*VLOOKUP(BT82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT82,Lookups!$DH$3:$DU$53,13,0))-BV82*VLOOKUP(BT82,Lookups!$A$3:$O$93,15),BV82-BV82*VLOOKUP(BT82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,BT$2+2),0)","v":270722.89331138349},98,{"$f":"IF(VLOOKUP(BX83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX83,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX83<111),IF(BX83<71,BZ82+BY$22*VLOOKUP(BX82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX82,Lookups!$DH$3:$DU$53,2)+IF(BX83<64,BY$22*VLOOKUP(BX82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX82,Lookups!$DH$3:$DU$53,13,0))-BZ82*VLOOKUP(BX82,Lookups!$A$3:$O$93,15),BZ82-BZ82*VLOOKUP(BX82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,BX$2+2),0)","v":271236.11206647608},97,{"$f":"IF(VLOOKUP(CB83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB83,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB83<111),IF(CB83<71,CD82+CC$23*VLOOKUP(CB82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB82,Lookups!$DH$3:$DU$53,2)+IF(CB83<64,CC$23*VLOOKUP(CB82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB82,Lookups!$DH$3:$DU$53,13,0))-CD82*VLOOKUP(CB82,Lookups!$A$3:$O$93,15),CD82-CD82*VLOOKUP(CB82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,CB$2+2),0)","v":271750.3037481184},96,{"$f":"IF(VLOOKUP(CF83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF83,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF83<111),IF(CF83<71,CH82+CG$24*VLOOKUP(CF82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF82,Lookups!$DH$3:$DU$53,2)+IF(CF83<64,CG$24*VLOOKUP(CF82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF82,Lookups!$DH$3:$DU$53,13,0))-CH82*VLOOKUP(CF82,Lookups!$A$3:$O$93,15),CH82-CH82*VLOOKUP(CF82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,CF$2+2),0)","v":272265.47020072123},95,{"$f":"IF(VLOOKUP(CJ83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ83,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ83<111),IF(CJ83<71,CL82+CK$25*VLOOKUP(CJ82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ82,Lookups!$DH$3:$DU$53,2)+IF(CJ83<64,CK$25*VLOOKUP(CJ82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ82,Lookups!$DH$3:$DU$53,13,0))-CL82*VLOOKUP(CJ82,Lookups!$A$3:$O$93,15),CL82-CL82*VLOOKUP(CJ82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":272781.61327219178},94,{"$f":"IF(VLOOKUP(CN83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN83,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN83<111),IF(CN83<71,CP82+CO$26*VLOOKUP(CN82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN82,Lookups!$DH$3:$DU$53,2)+IF(CN83<64,CO$26*VLOOKUP(CN82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN82,Lookups!$DH$3:$DU$53,13,0))-CP82*VLOOKUP(CN82,Lookups!$A$3:$O$93,15),CP82-CP82*VLOOKUP(CN82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,CN$2+2),0)","v":273298.73481393978},93,{"$f":"IF(VLOOKUP(CR83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR83,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR83<111),IF(CR83<71,CT82+CS$27*VLOOKUP(CR82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR82,Lookups!$DH$3:$DU$53,2)+IF(CR83<64,CS$27*VLOOKUP(CR82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR82,Lookups!$DH$3:$DU$53,13,0))-CT82*VLOOKUP(CR82,Lookups!$A$3:$O$93,15),CT82-CT82*VLOOKUP(CR82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,CR$2+2),0)","v":273816.83668088546},92,{"$f":"IF(VLOOKUP(CV83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV83,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV83<111),IF(CV83<71,CX82+CW$28*VLOOKUP(CV82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV82,Lookups!$DH$3:$DU$53,2)+IF(CV83<64,CW$28*VLOOKUP(CV82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV82,Lookups!$DH$3:$DU$53,13,0))-CX82*VLOOKUP(CV82,Lookups!$A$3:$O$93,15),CX82-CX82*VLOOKUP(CV82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,CV$2+2),0)","v":274335.9207314651},91,{"$f":"IF(VLOOKUP(CZ83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ83,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ83<111),IF(CZ83<71,DB82+DA$29*VLOOKUP(CZ82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ82,Lookups!$DH$3:$DU$53,2)+IF(CZ83<64,DA$29*VLOOKUP(CZ82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ82,Lookups!$DH$3:$DU$53,13,0))-DB82*VLOOKUP(CZ82,Lookups!$A$3:$O$93,15),DB82-DB82*VLOOKUP(CZ82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":274595.70853518811},90,{"$f":"IF(VLOOKUP(DD83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD83,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD83<111),IF(DD83<71,DF82+DE$30*VLOOKUP(DD82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD82,Lookups!$DH$3:$DU$53,2)+IF(DD83<64,DE$30*VLOOKUP(DD82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD82,Lookups!$DH$3:$DU$53,13,0))-DF82*VLOOKUP(DD82,Lookups!$A$3:$O$93,15),DF82-DF82*VLOOKUP(DD82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,DD$2+2),0)","v":274855.74235008861},89,{"$f":"IF(VLOOKUP(DH83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH83,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH83<111),IF(DH83<71,DJ82+DI$31*VLOOKUP(DH82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH82,Lookups!$DH$3:$DU$53,2)+IF(DH83<64,DI$31*VLOOKUP(DH82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH82,Lookups!$DH$3:$DU$53,13,0))-DJ82*VLOOKUP(DH82,Lookups!$A$3:$O$93,15),DJ82-DJ82*VLOOKUP(DH82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,DH$2+2),0)","v":275116.0224091321},88,{"$f":"IF(VLOOKUP(DL83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL83,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL83<111),IF(DL83<71,DN82+DM$32*VLOOKUP(DL82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL82,Lookups!$DH$3:$DU$53,2)+IF(DL83<64,DM$32*VLOOKUP(DL82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL82,Lookups!$DH$3:$DU$53,13,0))-DN82*VLOOKUP(DL82,Lookups!$A$3:$O$93,15),DN82-DN82*VLOOKUP(DL82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,DL$2+2),0)","v":272792.93145365838},87,{"$f":"IF(VLOOKUP(DP83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP83,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP83<111),IF(DP83<71,DR82+DQ$33*VLOOKUP(DP82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP82,Lookups!$DH$3:$DU$53,2)+IF(DP83<64,DQ$33*VLOOKUP(DP82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP82,Lookups!$DH$3:$DU$53,13,0))-DR82*VLOOKUP(DP82,Lookups!$A$3:$O$93,15),DR82-DR82*VLOOKUP(DP82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,DP$2+2),0)","v":270479.0696123814},86,{"$f":"IF(VLOOKUP(DT83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT83,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT83<111),IF(DT83<71,DV82+DU$34*VLOOKUP(DT82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT82,Lookups!$DH$3:$DU$53,2)+IF(DT83<64,DU$34*VLOOKUP(DT82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT82,Lookups!$DH$3:$DU$53,13,0))-DV82*VLOOKUP(DT82,Lookups!$A$3:$O$93,15),DV82-DV82*VLOOKUP(DT82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,DT$2+2),0)","v":268174.39140675939},85,{"$f":"IF(VLOOKUP(DX83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX83,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX83<111),IF(DX83<71,DZ82+DY$35*VLOOKUP(DX82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX82,Lookups!$DH$3:$DU$53,2)+IF(DX83<64,DY$35*VLOOKUP(DX82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX82,Lookups!$DH$3:$DU$53,13,0))-DZ82*VLOOKUP(DX82,Lookups!$A$3:$O$93,15),DZ82-DZ82*VLOOKUP(DX82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,DX$2+2),0)","v":265878.85158490069},84,{"$f":"IF(VLOOKUP(EB83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB83,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB83<111),IF(EB83<71,ED82+EC$36*VLOOKUP(EB82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB82,Lookups!$DH$3:$DU$53,2)+IF(EB83<64,EC$36*VLOOKUP(EB82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB82,Lookups!$DH$3:$DU$53,13,0))-ED82*VLOOKUP(EB82,Lookups!$A$3:$O$93,15),ED82-ED82*VLOOKUP(EB82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,EB$2+2),0)","v":263592.40512039646},83,{"$f":"IF(VLOOKUP(EF83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF83,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF83<111),IF(EF83<71,EH82+EG$37*VLOOKUP(EF82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF82,Lookups!$DH$3:$DU$53,2)+IF(EF83<64,EG$37*VLOOKUP(EF82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF82,Lookups!$DH$3:$DU$53,13,0))-EH82*VLOOKUP(EF82,Lookups!$A$3:$O$93,15),EH82-EH82*VLOOKUP(EF82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,EF$2+2),0)","v":261315.00721116102},82,{"$f":"IF(VLOOKUP(EJ83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ83,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ83<111),IF(EJ83<71,EL82+EK$38*VLOOKUP(EJ82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ82,Lookups!$DH$3:$DU$53,2)+IF(EJ83<64,EK$38*VLOOKUP(EJ82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ82,Lookups!$DH$3:$DU$53,13,0))-EL82*VLOOKUP(EJ82,Lookups!$A$3:$O$93,15),EL82-EL82*VLOOKUP(EJ82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":259046.61327827512},81,{"$f":"IF(VLOOKUP(EN83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN83,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN83<111),IF(EN83<71,EP82+EO$39*VLOOKUP(EN82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN82,Lookups!$DH$3:$DU$53,2)+IF(EN83<64,EO$39*VLOOKUP(EN82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN82,Lookups!$DH$3:$DU$53,13,0))-EP82*VLOOKUP(EN82,Lookups!$A$3:$O$93,15),EP82-EP82*VLOOKUP(EN82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,EN$2+2),0)","v":253618.96296109096},80,{"$f":"IF(VLOOKUP(ER83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER83,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER83<111),IF(ER83<71,ET82+ES$40*VLOOKUP(ER82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER82,Lookups!$DH$3:$DU$53,2)+IF(ER83<64,ES$40*VLOOKUP(ER82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER82,Lookups!$DH$3:$DU$53,13,0))-ET82*VLOOKUP(ER82,Lookups!$A$3:$O$93,15),ET82-ET82*VLOOKUP(ER82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,ER$2+2),0)","v":248246.40824635545},79,{"$f":"IF(VLOOKUP(EV83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV83,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV83<111),IF(EV83<71,EX82+EW$41*VLOOKUP(EV82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV82,Lookups!$DH$3:$DU$53,2)+IF(EV83<64,EW$41*VLOOKUP(EV82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV82,Lookups!$DH$3:$DU$53,13,0))-EX82*VLOOKUP(EV82,Lookups!$A$3:$O$93,15),EX82-EX82*VLOOKUP(EV82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,EV$2+2),0)","v":242928.35465657266},78,{"$f":"IF(VLOOKUP(EZ83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ83,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ83<111),IF(EZ83<71,FB82+FA$42*VLOOKUP(EZ82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ82,Lookups!$DH$3:$DU$53,2)+IF(EZ83<64,FA$42*VLOOKUP(EZ82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ82,Lookups!$DH$3:$DU$53,13,0))-FB82*VLOOKUP(EZ82,Lookups!$A$3:$O$93,15),FB82-FB82*VLOOKUP(EZ82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":237664.21416567836},77,{"$f":"IF(VLOOKUP(FD83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD83,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD83<111),IF(FD83<71,FF82+FE$43*VLOOKUP(FD82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD82,Lookups!$DH$3:$DU$53,2)+IF(FD83<64,FE$43*VLOOKUP(FD82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD82,Lookups!$DH$3:$DU$53,13,0))-FF82*VLOOKUP(FD82,Lookups!$A$3:$O$93,15),FF82-FF82*VLOOKUP(FD82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,FD$2+2),0)","v":232453.4051283286},76,{"$f":"IF(VLOOKUP(FH83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH83,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH83<111),IF(FH83<71,FJ82+FI$44*VLOOKUP(FH82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH82,Lookups!$DH$3:$DU$53,2)+IF(FH83<64,FI$44*VLOOKUP(FH82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH82,Lookups!$DH$3:$DU$53,13,0))-FJ82*VLOOKUP(FH82,Lookups!$A$3:$O$93,15),FJ82-FJ82*VLOOKUP(FH82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,FH$2+2),0)","v":223709.95003984048},75,{"$f":"IF(VLOOKUP(FL83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FL83,Lookups!$DH$3:$DU$53,13)*FM$45,0)","v":0},{"$f":"IF((FL83<111),IF(FL83<71,FN82+FM$45*VLOOKUP(FL82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FL82,Lookups!$DH$3:$DU$53,2)+IF(FL83<64,FM$45*VLOOKUP(FL82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FL82,Lookups!$DH$3:$DU$53,13,0))-FN82*VLOOKUP(FL82,Lookups!$A$3:$O$93,15),FN82-FN82*VLOOKUP(FL82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FL83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,FL$2+2),0)","v":215122.49616279823},74,{"$f":"IF(VLOOKUP(FP83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FP83,Lookups!$DH$3:$DU$53,13)*FQ$46,0)","v":0},{"$f":"IF((FP83<111),IF(FP83<71,FR82+FQ$46*VLOOKUP(FP82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FP82,Lookups!$DH$3:$DU$53,2)+IF(FP83<64,FQ$46*VLOOKUP(FP82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FP82,Lookups!$DH$3:$DU$53,13,0))-FR82*VLOOKUP(FP82,Lookups!$A$3:$O$93,15),FR82-FR82*VLOOKUP(FP82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FP83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,FP$2+2),0)","v":206492.60531531606},73,{"$f":"IF(VLOOKUP(FT83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FT83,Lookups!$DH$3:$DU$53,13)*FU$47,0)","v":0},{"$f":"IF((FT83<111),IF(FT83<71,FV82+FU$47*VLOOKUP(FT82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FT82,Lookups!$DH$3:$DU$53,2)+IF(FT83<64,FU$47*VLOOKUP(FT82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FT82,Lookups!$DH$3:$DU$53,13,0))-FV82*VLOOKUP(FT82,Lookups!$A$3:$O$93,15),FV82-FV82*VLOOKUP(FT82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FT83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,FT$2+2),0)","v":198028.83031729172},72,{"$f":"IF(VLOOKUP(FX83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FX83,Lookups!$DH$3:$DU$53,13)*FY$48,0)","v":0},{"$f":"IF((FX83<111),IF(FX83<71,FZ82+FY$48*VLOOKUP(FX82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FX82,Lookups!$DH$3:$DU$53,2)+IF(FX83<64,FY$48*VLOOKUP(FX82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FX82,Lookups!$DH$3:$DU$53,13,0))-FZ82*VLOOKUP(FX82,Lookups!$A$3:$O$93,15),FZ82-FZ82*VLOOKUP(FX82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FX83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,FX$2+2),0)","v":189727.94208110968},71,{"$f":"IF(VLOOKUP(GB83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GB83,Lookups!$DH$3:$DU$53,13)*GC$49,0)","v":0},{"$f":"IF((GB83<111),IF(GB83<71,GD82+GC$49*VLOOKUP(GB82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GB82,Lookups!$DH$3:$DU$53,2)+IF(GB83<64,GC$49*VLOOKUP(GB82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GB82,Lookups!$DH$3:$DU$53,13,0))-GD82*VLOOKUP(GB82,Lookups!$A$3:$O$93,15),GD82-GD82*VLOOKUP(GB82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GB83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,GB$2+2),0)","v":179153.72413431379},70,{"$f":"IF(VLOOKUP(GF83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GF83,Lookups!$DH$3:$DU$53,13)*GG$50,0)","v":0},{"$f":"IF((GF83<111),IF(GF83<71,GH82+GG$50*VLOOKUP(GF82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GF82,Lookups!$DH$3:$DU$53,2)+IF(GF83<64,GG$50*VLOOKUP(GF82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GF82,Lookups!$DH$3:$DU$53,13,0))-GH82*VLOOKUP(GF82,Lookups!$A$3:$O$93,15),GH82-GH82*VLOOKUP(GF82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GF83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,GF$2+2),0)","v":168842.23777709281},69,{"$f":"IF(VLOOKUP(GJ83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GJ83,Lookups!$DH$3:$DU$53,13)*GK$51,0)","v":0},{"$f":"IF((GJ83<111),IF(GJ83<71,GL82+GK$51*VLOOKUP(GJ82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GJ82,Lookups!$DH$3:$DU$53,2)+IF(GJ83<64,GK$51*VLOOKUP(GJ82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GJ82,Lookups!$DH$3:$DU$53,13,0))-GL82*VLOOKUP(GJ82,Lookups!$A$3:$O$93,15),GL82-GL82*VLOOKUP(GJ82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GJ83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,GJ$2+2),0)","v":158786.92593668515},68,{"$f":"IF(VLOOKUP(GN83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GN83,Lookups!$DH$3:$DU$53,13)*GO$52,0)","v":0},{"$f":"IF((GN83<111),IF(GN83<71,GP82+GO$52*VLOOKUP(GN82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GN82,Lookups!$DH$3:$DU$53,2)+IF(GN83<64,GO$52*VLOOKUP(GN82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GN82,Lookups!$DH$3:$DU$53,13,0))-GP82*VLOOKUP(GN82,Lookups!$A$3:$O$93,15),GP82-GP82*VLOOKUP(GN82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GN83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,GN$2+2),0)","v":148981.39590041115},67,{"$f":"IF(VLOOKUP(GR83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GR83,Lookups!$DH$3:$DU$53,13)*GS$53,0)","v":0},{"$f":"IF((GR83<111),IF(GR83<71,GT82+GS$53*VLOOKUP(GR82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GR82,Lookups!$DH$3:$DU$53,2)+IF(GR83<64,GS$53*VLOOKUP(GR82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GR82,Lookups!$DH$3:$DU$53,13,0))-GT82*VLOOKUP(GR82,Lookups!$A$3:$O$93,15),GT82-GT82*VLOOKUP(GR82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GR83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,GR$2+2),0)","v":139287.63879357028},66,{"$f":"IF(VLOOKUP(GV83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GV83,Lookups!$DH$3:$DU$53,13)*GW$54,0)","v":0},{"$f":"IF((GV83<111),IF(GV83<71,GX82+GW$54*VLOOKUP(GV82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GV82,Lookups!$DH$3:$DU$53,2)+IF(GV83<64,GW$54*VLOOKUP(GV82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GV82,Lookups!$DH$3:$DU$53,13,0))-GX82*VLOOKUP(GV82,Lookups!$A$3:$O$93,15),GX82-GX82*VLOOKUP(GV82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GV83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,GV$2+2),0)","v":129849.09759212719},65,{"$f":"IF(VLOOKUP(GZ83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GZ83,Lookups!$DH$3:$DU$53,13)*HA$55,0)","v":0},{"$f":"IF((GZ83<111),IF(GZ83<71,HB82+HA$55*VLOOKUP(GZ82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GZ82,Lookups!$DH$3:$DU$53,2)+IF(GZ83<64,HA$55*VLOOKUP(GZ82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GZ82,Lookups!$DH$3:$DU$53,13,0))-HB82*VLOOKUP(GZ82,Lookups!$A$3:$O$93,15),HB82-HB82*VLOOKUP(GZ82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GZ83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,GZ$2+2),0)","v":120659.16721753233},64,{"$f":"IF(VLOOKUP(HD83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HD83,Lookups!$DH$3:$DU$53,13)*HE$56,0)","v":0},{"$f":"IF((HD83<111),IF(HD83<71,HF82+HE$56*VLOOKUP(HD82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HD82,Lookups!$DH$3:$DU$53,2)+IF(HD83<64,HE$56*VLOOKUP(HD82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HD82,Lookups!$DH$3:$DU$53,13,0))-HF82*VLOOKUP(HD82,Lookups!$A$3:$O$93,15),HF82-HF82*VLOOKUP(HD82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HD83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,HD$2+2),0)","v":559749.09677490883},63,{"$f":"IF(VLOOKUP(HH83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HH83,Lookups!$DH$3:$DU$53,13)*HI$57,0)","v":0},{"$f":"IF((HH83<111),IF(HH83<71,HJ82+HI$58*VLOOKUP(HH82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HH82,Lookups!$DH$3:$DU$53,2)+IF(HH83<64,HI$58*VLOOKUP(HH82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HH82,Lookups!$DH$3:$DU$53,13,0))-HJ82*VLOOKUP(HH82,Lookups!$A$3:$O$93,15),HJ82-HJ82*VLOOKUP(HH82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HH83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,HH$2+2),0)","v":488154.34345695528},62,{"$f":"IF(VLOOKUP(HL83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HL83,Lookups!$DH$3:$DU$53,13)*HM$58,0)","v":0},{"$f":"IF((HL83<111),IF(HL83<71,HN82+HM$58*VLOOKUP(HL82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HL82,Lookups!$DH$3:$DU$53,2)+IF(HL83<64,HM$58*VLOOKUP(HL82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HL82,Lookups!$DH$3:$DU$53,13,0))-HN82*VLOOKUP(HL82,Lookups!$A$3:$O$93,15),HN82-HN82*VLOOKUP(HL82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HL83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,HL$2+2),0)","v":420632.73350126389},61,{"$f":"IF(VLOOKUP(HP83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HP83,Lookups!$DH$3:$DU$53,13)*HQ$59,0)","v":0},{"$f":"IF((HP83<111),IF(HP83<71,HR82+HQ$59*VLOOKUP(HP82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HP82,Lookups!$DH$3:$DU$53,2)+IF(HP83<64,HQ$59*VLOOKUP(HP82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HP82,Lookups!$DH$3:$DU$53,13,0))-HR82*VLOOKUP(HP82,Lookups!$A$3:$O$93,15),HR82-HR82*VLOOKUP(HP82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HP83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,HP$2+2),0)","v":376789.86331188522},60,{"$f":"IF(VLOOKUP(HT83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HT83,Lookups!$DH$3:$DU$53,13)*HU$60,0)","v":0},{"$f":"IF((HT83<111),IF(HT83<71,HV82+HU$60*VLOOKUP(HT82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HT82,Lookups!$DH$3:$DU$53,2)+IF(HT83<64,HU$60*VLOOKUP(HT82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HT82,Lookups!$DH$3:$DU$53,13,0))-HV82*VLOOKUP(HT82,Lookups!$A$3:$O$93,15),HV82-HV82*VLOOKUP(HT82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HT83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,HT$2+2),0)","v":334959.87427014124},59,{"$f":"IF(VLOOKUP(HX83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HX83,Lookups!$DH$3:$DU$53,13)*HY$61,0)","v":0},{"$f":"IF((HX83<111),IF(HX83<71,HZ82+HY$61*VLOOKUP(HX82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HX82,Lookups!$DH$3:$DU$53,2)+IF(HX83<64,HY$61*VLOOKUP(HX82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HX82,Lookups!$DH$3:$DU$53,13,0))-HZ82*VLOOKUP(HX82,Lookups!$A$3:$O$93,15),HZ82-HZ82*VLOOKUP(HX82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HX83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,HX$2+2),0)","v":295053.87444493646},58,{"$f":"IF(VLOOKUP(IB83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IB83,Lookups!$DH$3:$DU$53,13)*IC$62,0)","v":0},{"$f":"IF((IB83<111),IF(IB83<71,ID82+IC$62*VLOOKUP(IB82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IB82,Lookups!$DH$3:$DU$53,2)+IF(IB83<64,IC$62*VLOOKUP(IB82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IB82,Lookups!$DH$3:$DU$53,13,0))-ID82*VLOOKUP(IB82,Lookups!$A$3:$O$93,15),ID82-ID82*VLOOKUP(IB82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IB83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,IB$2+2),0)","v":256986.90701811199},57,{"$f":"IF(VLOOKUP(IF83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IF83,Lookups!$DH$3:$DU$53,13)*IG$63,0)","v":0},{"$f":"IF((IF83<111),IF(IF83<71,IH82+IG$63*VLOOKUP(IF82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IF82,Lookups!$DH$3:$DU$53,2)+IF(IF83<64,IG$63*VLOOKUP(IF82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IF82,Lookups!$DH$3:$DU$53,13,0))-IH82*VLOOKUP(IF82,Lookups!$A$3:$O$93,15),IH82-IH82*VLOOKUP(IF82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IF83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,IF$2+2),0)","v":220677.7751052384},56,{"$f":"IF(VLOOKUP(IJ83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IJ83,Lookups!$DH$3:$DU$53,13)*IK$64,0)","v":0},{"$f":"IF((IJ83<111),IF(IJ83<71,IL82+IK$64*VLOOKUP(IJ82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IJ82,Lookups!$DH$3:$DU$53,2)+IF(IJ83<64,IK$64*VLOOKUP(IJ82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IJ82,Lookups!$DH$3:$DU$53,13,0))-IL82*VLOOKUP(IJ82,Lookups!$A$3:$O$93,15),IL82-IL82*VLOOKUP(IJ82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IJ83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,IJ$2+2),0)","v":196604.93135879116},55,{"$f":"IF(VLOOKUP(IN83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IN83,Lookups!$DH$3:$DU$53,13)*IO$65,0)","v":0},{"$f":"IF((IN83<111),IF(IN83<71,IP82+IO$65*VLOOKUP(IN82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IN82,Lookups!$DH$3:$DU$53,2)+IF(IN83<64,IO$65*VLOOKUP(IN82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IN82,Lookups!$DH$3:$DU$53,13,0))-IP82*VLOOKUP(IN82,Lookups!$A$3:$O$93,15),IP82-IP82*VLOOKUP(IN82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IN83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,IN$2+2),0)","v":173417.16067855922},54,{"$f":"IF(VLOOKUP(IR83,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IR83,Lookups!$DH$3:$DU$53,13)*IS$66,0)","v":0},{"$f":"IF((IR83<111),IF(IR83<71,IT82+IS$66*VLOOKUP(IR82,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IR82,Lookups!$DH$3:$DU$53,2)+IF(IR83<64,IS$66*VLOOKUP(IR82,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IR82,Lookups!$DH$3:$DU$53,13,0))-IT82*VLOOKUP(IR82,Lookups!$A$3:$O$93,15),IT82-IT82*VLOOKUP(IR82,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IR83<111,VLOOKUP($C83,Lookups!$T$3:$DG$93,IR$2+2),0)","v":151083.38610502781},0]
[{"$f":"SUM(E84,I84,M84,Q84,U84,Y84,AC84,AG84,AK84,AO84,AS84,AW84,BA84,BE84,BI84,BM84,BQ84,BU84,BY84,CC84,CG84,CK84,CO84,CS84,CW84,DA84,DE84,DI84,DM84,DQ84)+SUM(DU84,DY84,EC84,EG84,EK84,EO84,ES84,EW84,FA84,FE84)+'Amort-Proj'!Q84+SUM(FI84,FM84,FQ84,FU84,FY84,GC84,GG84,GK84,GO84,GS84,GW84,HA84,HE84,HI84)+SUM(HM84,HQ84,HU84,HY84,IC84,IG84,IK84,IO84,IS84)","v":0},{"$error":"#DIV/0!"},2096,117,{"$f":"IF(VLOOKUP(D84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D84,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D84<111),IF(D84<71,F83+E$4*VLOOKUP(D83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D83,Lookups!$DH$3:$DU$53,2)+IF(D84<64,E$4*VLOOKUP(D83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D83,Lookups!$DH$3:$DU$53,13,0))-F83*VLOOKUP(D83,Lookups!$A$3:$O$93,15),F83-F83*VLOOKUP(D83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,D$2+2),0)","v":0},116,{"$f":"IF(VLOOKUP(H84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H84,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H84<111),IF(H84<71,J83+I$5*VLOOKUP(H83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H83,Lookups!$DH$3:$DU$53,2)+IF(H84<64,I$5*VLOOKUP(H83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H83,Lookups!$DH$3:$DU$53,13,0))-J83*VLOOKUP(H83,Lookups!$A$3:$O$93,15),J83-J83*VLOOKUP(H83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,H$2+2),0)","v":0},115,{"$f":"IF(VLOOKUP(L84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L84,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L84<111),IF(L84<71,N83+M$6*VLOOKUP(L83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L83,Lookups!$DH$3:$DU$53,2)+IF(L84<64,M$6*VLOOKUP(L83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L83,Lookups!$DH$3:$DU$53,13,0))-N83*VLOOKUP(L83,Lookups!$A$3:$O$93,15),N83-N83*VLOOKUP(L83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,L$2+2),0)","v":0},114,{"$f":"IF(VLOOKUP(P84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P84,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P84<111),IF(P84<71,R83+Q$7*VLOOKUP(P83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P83,Lookups!$DH$3:$DU$53,2)+IF(P84<64,Q$7*VLOOKUP(P83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P83,Lookups!$DH$3:$DU$53,13,0))-R83*VLOOKUP(P83,Lookups!$A$3:$O$93,15),R83-R83*VLOOKUP(P83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,P$2+2),0)","v":0},113,{"$f":"IF(VLOOKUP(T84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T84,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T84<111),IF(T84<71,V83+U$8*VLOOKUP(T83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T83,Lookups!$DH$3:$DU$53,2)+IF(T84<64,U$8*VLOOKUP(T83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T83,Lookups!$DH$3:$DU$53,13,0))-V83*VLOOKUP(T83,Lookups!$A$3:$O$93,15),V83-V83*VLOOKUP(T83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,T$2+2),0)","v":0},112,{"$f":"IF(VLOOKUP(X84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X84,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X84<111),IF(X84<71,Z83+Y$9*VLOOKUP(X83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X83,Lookups!$DH$3:$DU$53,2)+IF(X84<64,Y$9*VLOOKUP(X83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X83,Lookups!$DH$3:$DU$53,13,0))-Z83*VLOOKUP(X83,Lookups!$A$3:$O$93,15),Z83-Z83*VLOOKUP(X83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,X$2+2),0)","v":0},111,{"$f":"IF(VLOOKUP(AB84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB84,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB84<111),IF(AB84<71,AD83+AC$10*VLOOKUP(AB83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB83,Lookups!$DH$3:$DU$53,2)+IF(AB84<64,AC$10*VLOOKUP(AB83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB83,Lookups!$DH$3:$DU$53,13,0))-AD83*VLOOKUP(AB83,Lookups!$A$3:$O$93,15),AD83-AD83*VLOOKUP(AB83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,AB$2+2),0)","v":0},110,{"$f":"IF(VLOOKUP(AF84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF84,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF84<111),IF(AF84<71,AH83+AG$11*VLOOKUP(AF83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF83,Lookups!$DH$3:$DU$53,2)+IF(AF84<64,AG$11*VLOOKUP(AF83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF83,Lookups!$DH$3:$DU$53,13,0))-AH83*VLOOKUP(AF83,Lookups!$A$3:$O$93,15),AH83-AH83*VLOOKUP(AF83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,AF$2+2),0)","v":272902.48111145484},109,{"$f":"IF(VLOOKUP(AJ84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ84,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ84<111),IF(AJ84<71,AL83+AK$12*VLOOKUP(AJ83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ83,Lookups!$DH$3:$DU$53,2)+IF(AJ84<64,AK$12*VLOOKUP(AJ83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ83,Lookups!$DH$3:$DU$53,13,0))-AL83*VLOOKUP(AJ83,Lookups!$A$3:$O$93,15),AL83-AL83*VLOOKUP(AJ83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":274721.8309855308},108,{"$f":"IF(VLOOKUP(AN84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN84,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN84<111),IF(AN84<71,AP83+AO$13*VLOOKUP(AN83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN83,Lookups!$DH$3:$DU$53,2)+IF(AN84<64,AO$13*VLOOKUP(AN83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN83,Lookups!$DH$3:$DU$53,13,0))-AP83*VLOOKUP(AN83,Lookups!$A$3:$O$93,15),AP83-AP83*VLOOKUP(AN83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,AN$2+2),0)","v":276290.17635747453},107,{"$f":"IF(VLOOKUP(AR84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR84,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR84<111),IF(AR84<71,AT83+AS$14*VLOOKUP(AR83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR83,Lookups!$DH$3:$DU$53,2)+IF(AR84<64,AS$14*VLOOKUP(AR83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR83,Lookups!$DH$3:$DU$53,13,0))-AT83*VLOOKUP(AR83,Lookups!$A$3:$O$93,15),AT83-AT83*VLOOKUP(AR83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,AR$2+2),0)","v":277867.47517588036},106,{"$f":"IF(VLOOKUP(AV84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV84,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV84<111),IF(AV84<71,AX83+AW$15*VLOOKUP(AV83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV83,Lookups!$DH$3:$DU$53,2)+IF(AV84<64,AW$15*VLOOKUP(AV83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV83,Lookups!$DH$3:$DU$53,13,0))-AX83*VLOOKUP(AV83,Lookups!$A$3:$O$93,15),AX83-AX83*VLOOKUP(AV83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,AV$2+2),0)","v":279188.13808070857},105,{"$f":"IF(VLOOKUP(AZ84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ84,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ84<111),IF(AZ84<71,BB83+BA$16*VLOOKUP(AZ83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ83,Lookups!$DH$3:$DU$53,2)+IF(AZ84<64,BA$16*VLOOKUP(AZ83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ83,Lookups!$DH$3:$DU$53,13,0))-BB83*VLOOKUP(AZ83,Lookups!$A$3:$O$93,15),BB83-BB83*VLOOKUP(AZ83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":280515.07790048339},104,{"$f":"IF(VLOOKUP(BD84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD84,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD84<111),IF(BD84<71,BF83+BE$17*VLOOKUP(BD83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD83,Lookups!$DH$3:$DU$53,2)+IF(BD84<64,BE$17*VLOOKUP(BD83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD83,Lookups!$DH$3:$DU$53,13,0))-BF83*VLOOKUP(BD83,Lookups!$A$3:$O$93,15),BF83-BF83*VLOOKUP(BD83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,BD$2+2),0)","v":281848.32446845132},{"$f":"1+BH83","v":103},{"$f":"IF(VLOOKUP(BH84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH84,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH84<111),IF(BH84<71,BJ83+BI$18*VLOOKUP(BH83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH83,Lookups!$DH$3:$DU$53,2)+IF(BH84<64,BI$18*VLOOKUP(BH83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH83,Lookups!$DH$3:$DU$53,13,0))-BJ83*VLOOKUP(BH83,Lookups!$A$3:$O$93,15),BJ83-BJ83*VLOOKUP(BH83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,BH$2+2),0)","v":282918.97337431414},102,{"$f":"IF(VLOOKUP(BL84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL84,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL84<111),IF(BL84<71,BN83+BM$19*VLOOKUP(BL83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL83,Lookups!$DH$3:$DU$53,2)+IF(BL84<64,BM$19*VLOOKUP(BL83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL83,Lookups!$DH$3:$DU$53,13,0))-BN83*VLOOKUP(BL83,Lookups!$A$3:$O$93,15),BN83-BN83*VLOOKUP(BL83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,BL$2+2),0)","v":283993.68932255427},101,{"$f":"IF(VLOOKUP(BP84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP84,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP84<111),IF(BP84<71,BR83+BQ$20*VLOOKUP(BP83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP83,Lookups!$DH$3:$DU$53,2)+IF(BP84<64,BQ$20*VLOOKUP(BP83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP83,Lookups!$DH$3:$DU$53,13,0))-BR83*VLOOKUP(BP83,Lookups!$A$3:$O$93,15),BR83-BR83*VLOOKUP(BP83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,BP$2+2),0)","v":284802.02050658414},100,{"$f":"IF(VLOOKUP(BT84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT84,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT84<111),IF(BT84<71,BV83+BU$21*VLOOKUP(BT83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT83,Lookups!$DH$3:$DU$53,2)+IF(BT84<64,BU$21*VLOOKUP(BT83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT83,Lookups!$DH$3:$DU$53,13,0))-BV83*VLOOKUP(BT83,Lookups!$A$3:$O$93,15),BV83-BV83*VLOOKUP(BT83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,BT$2+2),0)","v":285612.65244350978},99,{"$f":"IF(VLOOKUP(BX84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX84,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX84<111),IF(BX84<71,BZ83+BY$22*VLOOKUP(BX83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX83,Lookups!$DH$3:$DU$53,2)+IF(BX84<64,BY$22*VLOOKUP(BX83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX83,Lookups!$DH$3:$DU$53,13,0))-BZ83*VLOOKUP(BX83,Lookups!$A$3:$O$93,15),BZ83-BZ83*VLOOKUP(BX83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,BX$2+2),0)","v":286154.09823013231},98,{"$f":"IF(VLOOKUP(CB84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB84,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB84<111),IF(CB84<71,CD83+CC$23*VLOOKUP(CB83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB83,Lookups!$DH$3:$DU$53,2)+IF(CB84<64,CC$23*VLOOKUP(CB83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB83,Lookups!$DH$3:$DU$53,13,0))-CD83*VLOOKUP(CB83,Lookups!$A$3:$O$93,15),CD83-CD83*VLOOKUP(CB83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,CB$2+2),0)","v":286696.57045426522},97,{"$f":"IF(VLOOKUP(CF84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF84,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF84<111),IF(CF84<71,CH83+CG$24*VLOOKUP(CF83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF83,Lookups!$DH$3:$DU$53,2)+IF(CF84<64,CG$24*VLOOKUP(CF83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF83,Lookups!$DH$3:$DU$53,13,0))-CH83*VLOOKUP(CF83,Lookups!$A$3:$O$93,15),CH83-CH83*VLOOKUP(CF83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,CF$2+2),0)","v":287240.07106176112},96,{"$f":"IF(VLOOKUP(CJ84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ84,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ84<111),IF(CJ84<71,CL83+CK$25*VLOOKUP(CJ83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ83,Lookups!$DH$3:$DU$53,2)+IF(CJ84<64,CK$25*VLOOKUP(CJ83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ83,Lookups!$DH$3:$DU$53,13,0))-CL83*VLOOKUP(CJ83,Lookups!$A$3:$O$93,15),CL83-CL83*VLOOKUP(CJ83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":287784.60200216231},95,{"$f":"IF(VLOOKUP(CN84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN84,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN84<111),IF(CN84<71,CP83+CO$26*VLOOKUP(CN83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN83,Lookups!$DH$3:$DU$53,2)+IF(CN84<64,CO$26*VLOOKUP(CN83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN83,Lookups!$DH$3:$DU$53,13,0))-CP83*VLOOKUP(CN83,Lookups!$A$3:$O$93,15),CP83-CP83*VLOOKUP(CN83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,CN$2+2),0)","v":288330.16522870667},94,{"$f":"IF(VLOOKUP(CR84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR84,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR84<111),IF(CR84<71,CT83+CS$27*VLOOKUP(CR83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR83,Lookups!$DH$3:$DU$53,2)+IF(CR84<64,CS$27*VLOOKUP(CR83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR83,Lookups!$DH$3:$DU$53,13,0))-CT83*VLOOKUP(CR83,Lookups!$A$3:$O$93,15),CT83-CT83*VLOOKUP(CR83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,CR$2+2),0)","v":288876.76269833435},93,{"$f":"IF(VLOOKUP(CV84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV84,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV84<111),IF(CV84<71,CX83+CW$28*VLOOKUP(CV83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV83,Lookups!$DH$3:$DU$53,2)+IF(CV84<64,CW$28*VLOOKUP(CV83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV83,Lookups!$DH$3:$DU$53,13,0))-CX83*VLOOKUP(CV83,Lookups!$A$3:$O$93,15),CX83-CX83*VLOOKUP(CV83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,CV$2+2),0)","v":289424.39637169591},92,{"$f":"IF(VLOOKUP(CZ84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ84,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ84<111),IF(CZ84<71,DB83+DA$29*VLOOKUP(CZ83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ83,Lookups!$DH$3:$DU$53,2)+IF(CZ84<64,DA$29*VLOOKUP(CZ83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ83,Lookups!$DH$3:$DU$53,13,0))-DB83*VLOOKUP(CZ83,Lookups!$A$3:$O$93,15),DB83-DB83*VLOOKUP(CZ83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":289973.06821315858},91,{"$f":"IF(VLOOKUP(DD84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD84,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD84<111),IF(DD84<71,DF83+DE$30*VLOOKUP(DD83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD83,Lookups!$DH$3:$DU$53,2)+IF(DD84<64,DE$30*VLOOKUP(DD83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD83,Lookups!$DH$3:$DU$53,13,0))-DF83*VLOOKUP(DD83,Lookups!$A$3:$O$93,15),DF83-DF83*VLOOKUP(DD83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,DD$2+2),0)","v":290247.66392169381},90,{"$f":"IF(VLOOKUP(DH84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH84,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH84<111),IF(DH84<71,DJ83+DI$31*VLOOKUP(DH83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH83,Lookups!$DH$3:$DU$53,2)+IF(DH84<64,DI$31*VLOOKUP(DH83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH83,Lookups!$DH$3:$DU$53,13,0))-DJ83*VLOOKUP(DH83,Lookups!$A$3:$O$93,15),DJ83-DJ83*VLOOKUP(DH83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,DH$2+2),0)","v":290522.51966404362},89,{"$f":"IF(VLOOKUP(DL84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL84,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL84<111),IF(DL84<71,DN83+DM$32*VLOOKUP(DL83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL83,Lookups!$DH$3:$DU$53,2)+IF(DL84<64,DM$32*VLOOKUP(DL83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL83,Lookups!$DH$3:$DU$53,13,0))-DN83*VLOOKUP(DL83,Lookups!$A$3:$O$93,15),DN83-DN83*VLOOKUP(DL83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,DL$2+2),0)","v":290797.63568645262},88,{"$f":"IF(VLOOKUP(DP84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP84,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP84<111),IF(DP84<71,DR83+DQ$33*VLOOKUP(DP83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP83,Lookups!$DH$3:$DU$53,2)+IF(DP84<64,DQ$33*VLOOKUP(DP83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP83,Lookups!$DH$3:$DU$53,13,0))-DR83*VLOOKUP(DP83,Lookups!$A$3:$O$93,15),DR83-DR83*VLOOKUP(DP83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,DP$2+2),0)","v":288342.12854651688},87,{"$f":"IF(VLOOKUP(DT84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT84,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT84<111),IF(DT84<71,DV83+DU$34*VLOOKUP(DT83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT83,Lookups!$DH$3:$DU$53,2)+IF(DT84<64,DU$34*VLOOKUP(DT83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT83,Lookups!$DH$3:$DU$53,13,0))-DV83*VLOOKUP(DT83,Lookups!$A$3:$O$93,15),DV83-DV83*VLOOKUP(DT83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,DT$2+2),0)","v":285896.37658028712},86,{"$f":"IF(VLOOKUP(DX84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX84,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX84<111),IF(DX84<71,DZ83+DY$35*VLOOKUP(DX83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX83,Lookups!$DH$3:$DU$53,2)+IF(DX84<64,DY$35*VLOOKUP(DX83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX83,Lookups!$DH$3:$DU$53,13,0))-DZ83*VLOOKUP(DX83,Lookups!$A$3:$O$93,15),DZ83-DZ83*VLOOKUP(DX83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,DX$2+2),0)","v":283460.33171694464},85,{"$f":"IF(VLOOKUP(EB84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB84,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB84<111),IF(EB84<71,ED83+EC$36*VLOOKUP(EB83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB83,Lookups!$DH$3:$DU$53,2)+IF(EB84<64,EC$36*VLOOKUP(EB83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB83,Lookups!$DH$3:$DU$53,13,0))-ED83*VLOOKUP(EB83,Lookups!$A$3:$O$93,15),ED83-ED83*VLOOKUP(EB83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,EB$2+2),0)","v":281033.94612524001},84,{"$f":"IF(VLOOKUP(EF84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF84,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF84<111),IF(EF84<71,EH83+EG$37*VLOOKUP(EF83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF83,Lookups!$DH$3:$DU$53,2)+IF(EF84<64,EG$37*VLOOKUP(EF83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF83,Lookups!$DH$3:$DU$53,13,0))-EH83*VLOOKUP(EF83,Lookups!$A$3:$O$93,15),EH83-EH83*VLOOKUP(EF83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,EF$2+2),0)","v":278617.17221225903},83,{"$f":"IF(VLOOKUP(EJ84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ84,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ84<111),IF(EJ84<71,EL83+EK$38*VLOOKUP(EJ83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ83,Lookups!$DH$3:$DU$53,2)+IF(EJ84<64,EK$38*VLOOKUP(EJ83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ83,Lookups!$DH$3:$DU$53,13,0))-EL83*VLOOKUP(EJ83,Lookups!$A$3:$O$93,15),EL83-EL83*VLOOKUP(EJ83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":276209.96262219717},82,{"$f":"IF(VLOOKUP(EN84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN84,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN84<111),IF(EN84<71,EP83+EO$39*VLOOKUP(EN83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN83,Lookups!$DH$3:$DU$53,2)+IF(EN84<64,EO$39*VLOOKUP(EN83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN83,Lookups!$DH$3:$DU$53,13,0))-EP83*VLOOKUP(EN83,Lookups!$A$3:$O$93,15),EP83-EP83*VLOOKUP(EN83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,EN$2+2),0)","v":273812.27023513679},81,{"$f":"IF(VLOOKUP(ER84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER84,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER84<111),IF(ER84<71,ET83+ES$40*VLOOKUP(ER83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER83,Lookups!$DH$3:$DU$53,2)+IF(ER84<64,ES$40*VLOOKUP(ER83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER83,Lookups!$DH$3:$DU$53,13,0))-ET83*VLOOKUP(ER83,Lookups!$A$3:$O$93,15),ET83-ET83*VLOOKUP(ER83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,ER$2+2),0)","v":268075.24384987314},80,{"$f":"IF(VLOOKUP(EV84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV84,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV84<111),IF(EV84<71,EX83+EW$41*VLOOKUP(EV83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV83,Lookups!$DH$3:$DU$53,2)+IF(EV84<64,EW$41*VLOOKUP(EV83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV83,Lookups!$DH$3:$DU$53,13,0))-EX83*VLOOKUP(EV83,Lookups!$A$3:$O$93,15),EX83-EX83*VLOOKUP(EV83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,EV$2+2),0)","v":262396.45351639768},79,{"$f":"IF(VLOOKUP(EZ84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ84,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ84<111),IF(EZ84<71,FB83+FA$42*VLOOKUP(EZ83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ83,Lookups!$DH$3:$DU$53,2)+IF(EZ84<64,FA$42*VLOOKUP(EZ83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ83,Lookups!$DH$3:$DU$53,13,0))-FB83*VLOOKUP(EZ83,Lookups!$A$3:$O$93,15),FB83-FB83*VLOOKUP(EZ83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":256775.27087199729},78,{"$f":"IF(VLOOKUP(FD84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD84,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD84<111),IF(FD84<71,FF83+FE$43*VLOOKUP(FD83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD83,Lookups!$DH$3:$DU$53,2)+IF(FD84<64,FE$43*VLOOKUP(FD83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD83,Lookups!$DH$3:$DU$53,13,0))-FF83*VLOOKUP(FD83,Lookups!$A$3:$O$93,15),FF83-FF83*VLOOKUP(FD83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,FD$2+2),0)","v":251211.07437312201},77,{"$f":"IF(VLOOKUP(FH84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH84,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH84<111),IF(FH84<71,FJ83+FI$44*VLOOKUP(FH83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH83,Lookups!$DH$3:$DU$53,2)+IF(FH84<64,FI$44*VLOOKUP(FH83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH83,Lookups!$DH$3:$DU$53,13,0))-FJ83*VLOOKUP(FH83,Lookups!$A$3:$O$93,15),FJ83-FJ83*VLOOKUP(FH83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,FH$2+2),0)","v":245703.24922064331},76,{"$f":"IF(VLOOKUP(FL84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FL84,Lookups!$DH$3:$DU$53,13)*FM$45,0)","v":0},{"$f":"IF((FL84<111),IF(FL84<71,FN83+FM$45*VLOOKUP(FL83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FL83,Lookups!$DH$3:$DU$53,2)+IF(FL84<64,FM$45*VLOOKUP(FL83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FL83,Lookups!$DH$3:$DU$53,13,0))-FN83*VLOOKUP(FL83,Lookups!$A$3:$O$93,15),FN83-FN83*VLOOKUP(FL83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FL84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,FL$2+2),0)","v":236461.41719211137},75,{"$f":"IF(VLOOKUP(FP84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FP84,Lookups!$DH$3:$DU$53,13)*FQ$46,0)","v":0},{"$f":"IF((FP84<111),IF(FP84<71,FR83+FQ$46*VLOOKUP(FP83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FP83,Lookups!$DH$3:$DU$53,2)+IF(FP84<64,FQ$46*VLOOKUP(FP83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FP83,Lookups!$DH$3:$DU$53,13,0))-FR83*VLOOKUP(FP83,Lookups!$A$3:$O$93,15),FR83-FR83*VLOOKUP(FP83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FP84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,FP$2+2),0)","v":227384.47844407771},74,{"$f":"IF(VLOOKUP(FT84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FT84,Lookups!$DH$3:$DU$53,13)*FU$47,0)","v":0},{"$f":"IF((FT84<111),IF(FT84<71,FV83+FU$47*VLOOKUP(FT83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FT83,Lookups!$DH$3:$DU$53,2)+IF(FT84<64,FU$47*VLOOKUP(FT83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FT83,Lookups!$DH$3:$DU$53,13,0))-FV83*VLOOKUP(FT83,Lookups!$A$3:$O$93,15),FV83-FV83*VLOOKUP(FT83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FT84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,FT$2+2),0)","v":218262.68381828905},73,{"$f":"IF(VLOOKUP(FX84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FX84,Lookups!$DH$3:$DU$53,13)*FY$48,0)","v":0},{"$f":"IF((FX84<111),IF(FX84<71,FZ83+FY$48*VLOOKUP(FX83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FX83,Lookups!$DH$3:$DU$53,2)+IF(FX84<64,FY$48*VLOOKUP(FX83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FX83,Lookups!$DH$3:$DU$53,13,0))-FZ83*VLOOKUP(FX83,Lookups!$A$3:$O$93,15),FZ83-FZ83*VLOOKUP(FX83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FX84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,FX$2+2),0)","v":209316.47364537735},72,{"$f":"IF(VLOOKUP(GB84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GB84,Lookups!$DH$3:$DU$53,13)*GC$49,0)","v":0},{"$f":"IF((GB84<111),IF(GB84<71,GD83+GC$49*VLOOKUP(GB83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GB83,Lookups!$DH$3:$DU$53,2)+IF(GB84<64,GC$49*VLOOKUP(GB83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GB83,Lookups!$DH$3:$DU$53,13,0))-GD83*VLOOKUP(GB83,Lookups!$A$3:$O$93,15),GD83-GD83*VLOOKUP(GB83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GB84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,GB$2+2),0)","v":200542.43477973292},71,{"$f":"IF(VLOOKUP(GF84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GF84,Lookups!$DH$3:$DU$53,13)*GG$50,0)","v":0},{"$f":"IF((GF84<111),IF(GF84<71,GH83+GG$50*VLOOKUP(GF83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GF83,Lookups!$DH$3:$DU$53,2)+IF(GF84<64,GG$50*VLOOKUP(GF83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GF83,Lookups!$DH$3:$DU$53,13,0))-GH83*VLOOKUP(GF83,Lookups!$A$3:$O$93,15),GH83-GH83*VLOOKUP(GF83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GF84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,GF$2+2),0)","v":189365.48640996966},70,{"$f":"IF(VLOOKUP(GJ84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GJ84,Lookups!$DH$3:$DU$53,13)*GK$51,0)","v":0},{"$f":"IF((GJ84<111),IF(GJ84<71,GL83+GK$51*VLOOKUP(GJ83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GJ83,Lookups!$DH$3:$DU$53,2)+IF(GJ84<64,GK$51*VLOOKUP(GJ83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GJ83,Lookups!$DH$3:$DU$53,13,0))-GL83*VLOOKUP(GJ83,Lookups!$A$3:$O$93,15),GL83-GL83*VLOOKUP(GJ83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GJ84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,GJ$2+2),0)","v":178466.24533038709},69,{"$f":"IF(VLOOKUP(GN84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GN84,Lookups!$DH$3:$DU$53,13)*GO$52,0)","v":0},{"$f":"IF((GN84<111),IF(GN84<71,GP83+GO$52*VLOOKUP(GN83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GN83,Lookups!$DH$3:$DU$53,2)+IF(GN84<64,GO$52*VLOOKUP(GN83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GN83,Lookups!$DH$3:$DU$53,13,0))-GP83*VLOOKUP(GN83,Lookups!$A$3:$O$93,15),GP83-GP83*VLOOKUP(GN83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GN84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,GN$2+2),0)","v":167837.78071507619},68,{"$f":"IF(VLOOKUP(GR84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GR84,Lookups!$DH$3:$DU$53,13)*GS$53,0)","v":0},{"$f":"IF((GR84<111),IF(GR84<71,GT83+GS$53*VLOOKUP(GR83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GR83,Lookups!$DH$3:$DU$53,2)+IF(GR84<64,GS$53*VLOOKUP(GR83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GR83,Lookups!$DH$3:$DU$53,13,0))-GT83*VLOOKUP(GR83,Lookups!$A$3:$O$93,15),GT83-GT83*VLOOKUP(GR83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GR84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,GR$2+2),0)","v":157473.33546673457},67,{"$f":"IF(VLOOKUP(GV84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GV84,Lookups!$DH$3:$DU$53,13)*GW$54,0)","v":0},{"$f":"IF((GV84<111),IF(GV84<71,GX83+GW$54*VLOOKUP(GV83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GV83,Lookups!$DH$3:$DU$53,2)+IF(GV84<64,GW$54*VLOOKUP(GV83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GV83,Lookups!$DH$3:$DU$53,13,0))-GX83*VLOOKUP(GV83,Lookups!$A$3:$O$93,15),GX83-GX83*VLOOKUP(GV83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GV84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,GV$2+2),0)","v":147227.03420480379},66,{"$f":"IF(VLOOKUP(GZ84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GZ84,Lookups!$DH$3:$DU$53,13)*HA$55,0)","v":0},{"$f":"IF((GZ84<111),IF(GZ84<71,HB83+HA$55*VLOOKUP(GZ83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GZ83,Lookups!$DH$3:$DU$53,2)+IF(GZ84<64,HA$55*VLOOKUP(GZ83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GZ83,Lookups!$DH$3:$DU$53,13,0))-HB83*VLOOKUP(GZ83,Lookups!$A$3:$O$93,15),HB83-HB83*VLOOKUP(GZ83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GZ84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,GZ$2+2),0)","v":137250.49615487843},65,{"$f":"IF(VLOOKUP(HD84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HD84,Lookups!$DH$3:$DU$53,13)*HE$56,0)","v":0},{"$f":"IF((HD84<111),IF(HD84<71,HF83+HE$56*VLOOKUP(HD83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HD83,Lookups!$DH$3:$DU$53,2)+IF(HD84<64,HE$56*VLOOKUP(HD83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HD83,Lookups!$DH$3:$DU$53,13,0))-HF83*VLOOKUP(HD83,Lookups!$A$3:$O$93,15),HF83-HF83*VLOOKUP(HD83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HD84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,HD$2+2),0)","v":127536.73974893166},64,{"$f":"IF(VLOOKUP(HH84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HH84,Lookups!$DH$3:$DU$53,13)*HI$57,0)","v":0},{"$f":"IF((HH84<111),IF(HH84<71,HJ83+HI$58*VLOOKUP(HH83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HH83,Lookups!$DH$3:$DU$53,2)+IF(HH84<64,HI$58*VLOOKUP(HH83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HH83,Lookups!$DH$3:$DU$53,13,0))-HJ83*VLOOKUP(HH83,Lookups!$A$3:$O$93,15),HJ83-HJ83*VLOOKUP(HH83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HH84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,HH$2+2),0)","v":591654.79529107863},63,{"$f":"IF(VLOOKUP(HL84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HL84,Lookups!$DH$3:$DU$53,13)*HM$58,0)","v":0},{"$f":"IF((HL84<111),IF(HL84<71,HN83+HM$58*VLOOKUP(HL83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HL83,Lookups!$DH$3:$DU$53,2)+IF(HL84<64,HM$58*VLOOKUP(HL83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HL83,Lookups!$DH$3:$DU$53,13,0))-HN83*VLOOKUP(HL83,Lookups!$A$3:$O$93,15),HN83-HN83*VLOOKUP(HL83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HL84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,HL$2+2),0)","v":515979.14103400172},62,{"$f":"IF(VLOOKUP(HP84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HP84,Lookups!$DH$3:$DU$53,13)*HQ$59,0)","v":0},{"$f":"IF((HP84<111),IF(HP84<71,HR83+HQ$59*VLOOKUP(HP83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HP83,Lookups!$DH$3:$DU$53,2)+IF(HP84<64,HQ$59*VLOOKUP(HP83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HP83,Lookups!$DH$3:$DU$53,13,0))-HR83*VLOOKUP(HP83,Lookups!$A$3:$O$93,15),HR83-HR83*VLOOKUP(HP83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HP84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,HP$2+2),0)","v":444608.79931083589},61,{"$f":"IF(VLOOKUP(HT84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HT84,Lookups!$DH$3:$DU$53,13)*HU$60,0)","v":0},{"$f":"IF((HT84<111),IF(HT84<71,HV83+HU$60*VLOOKUP(HT83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HT83,Lookups!$DH$3:$DU$53,2)+IF(HT84<64,HU$60*VLOOKUP(HT83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HT83,Lookups!$DH$3:$DU$53,13,0))-HV83*VLOOKUP(HT83,Lookups!$A$3:$O$93,15),HV83-HV83*VLOOKUP(HT83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HT84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,HT$2+2),0)","v":398266.88552066265},60,{"$f":"IF(VLOOKUP(HX84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HX84,Lookups!$DH$3:$DU$53,13)*HY$61,0)","v":0},{"$f":"IF((HX84<111),IF(HX84<71,HZ83+HY$61*VLOOKUP(HX83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HX83,Lookups!$DH$3:$DU$53,2)+IF(HX84<64,HY$61*VLOOKUP(HX83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HX83,Lookups!$DH$3:$DU$53,13,0))-HZ83*VLOOKUP(HX83,Lookups!$A$3:$O$93,15),HZ83-HZ83*VLOOKUP(HX83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HX84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,HX$2+2),0)","v":354052.58710353926},59,{"$f":"IF(VLOOKUP(IB84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IB84,Lookups!$DH$3:$DU$53,13)*IC$62,0)","v":0},{"$f":"IF((IB84<111),IF(IB84<71,ID83+IC$62*VLOOKUP(IB83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IB83,Lookups!$DH$3:$DU$53,2)+IF(IB84<64,IC$62*VLOOKUP(IB83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IB83,Lookups!$DH$3:$DU$53,13,0))-ID83*VLOOKUP(IB83,Lookups!$A$3:$O$93,15),ID83-ID83*VLOOKUP(IB83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IB84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,IB$2+2),0)","v":311871.94528829784},58,{"$f":"IF(VLOOKUP(IF84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IF84,Lookups!$DH$3:$DU$53,13)*IG$63,0)","v":0},{"$f":"IF((IF84<111),IF(IF84<71,IH83+IG$63*VLOOKUP(IF83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IF83,Lookups!$DH$3:$DU$53,2)+IF(IF84<64,IG$63*VLOOKUP(IF83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IF83,Lookups!$DH$3:$DU$53,13,0))-IH83*VLOOKUP(IF83,Lookups!$A$3:$O$93,15),IH83-IH83*VLOOKUP(IF83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IF84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,IF$2+2),0)","v":271635.16071814438},57,{"$f":"IF(VLOOKUP(IJ84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IJ84,Lookups!$DH$3:$DU$53,13)*IK$64,0)","v":0},{"$f":"IF((IJ84<111),IF(IJ84<71,IL83+IK$64*VLOOKUP(IJ83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IJ83,Lookups!$DH$3:$DU$53,2)+IF(IJ84<64,IK$64*VLOOKUP(IJ83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IJ83,Lookups!$DH$3:$DU$53,13,0))-IL83*VLOOKUP(IJ83,Lookups!$A$3:$O$93,15),IL83-IL83*VLOOKUP(IJ83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IJ84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,IJ$2+2),0)","v":233256.40828623698},56,{"$f":"IF(VLOOKUP(IN84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IN84,Lookups!$DH$3:$DU$53,13)*IO$65,0)","v":0},{"$f":"IF((IN84<111),IF(IN84<71,IP83+IO$65*VLOOKUP(IN83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IN83,Lookups!$DH$3:$DU$53,2)+IF(IN84<64,IO$65*VLOOKUP(IN83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IN83,Lookups!$DH$3:$DU$53,13,0))-IP83*VLOOKUP(IN83,Lookups!$A$3:$O$93,15),IP83-IP83*VLOOKUP(IN83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IN84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,IN$2+2),0)","v":207811.41244624223},55,{"$f":"IF(VLOOKUP(IR84,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IR84,Lookups!$DH$3:$DU$53,13)*IS$66,0)","v":0},{"$f":"IF((IR84<111),IF(IR84<71,IT83+IS$66*VLOOKUP(IR83,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IR83,Lookups!$DH$3:$DU$53,2)+IF(IR84<64,IS$66*VLOOKUP(IR83,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IR83,Lookups!$DH$3:$DU$53,13,0))-IT83*VLOOKUP(IR83,Lookups!$A$3:$O$93,15),IT83-IT83*VLOOKUP(IR83,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IR84<111,VLOOKUP($C84,Lookups!$T$3:$DG$93,IR$2+2),0)","v":183301.93883723707},0]
[{"$f":"SUM(E85,I85,M85,Q85,U85,Y85,AC85,AG85,AK85,AO85,AS85,AW85,BA85,BE85,BI85,BM85,BQ85,BU85,BY85,CC85,CG85,CK85,CO85,CS85,CW85,DA85,DE85,DI85,DM85,DQ85)+SUM(DU85,DY85,EC85,EG85,EK85,EO85,ES85,EW85,FA85,FE85)+'Amort-Proj'!Q85+SUM(FI85,FM85,FQ85,FU85,FY85,GC85,GG85,GK85,GO85,GS85,GW85,HA85,HE85,HI85)+SUM(HM85,HQ85,HU85,HY85,IC85,IG85,IK85,IO85,IS85)","v":0},{"$error":"#DIV/0!"},2097,118,{"$f":"IF(VLOOKUP(D85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D85,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D85<111),IF(D85<71,F84+E$4*VLOOKUP(D84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D84,Lookups!$DH$3:$DU$53,2)+IF(D85<64,E$4*VLOOKUP(D84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D84,Lookups!$DH$3:$DU$53,13,0))-F84*VLOOKUP(D84,Lookups!$A$3:$O$93,15),F84-F84*VLOOKUP(D84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,D$2+2),0)","v":0},117,{"$f":"IF(VLOOKUP(H85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H85,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H85<111),IF(H85<71,J84+I$5*VLOOKUP(H84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H84,Lookups!$DH$3:$DU$53,2)+IF(H85<64,I$5*VLOOKUP(H84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H84,Lookups!$DH$3:$DU$53,13,0))-J84*VLOOKUP(H84,Lookups!$A$3:$O$93,15),J84-J84*VLOOKUP(H84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,H$2+2),0)","v":0},116,{"$f":"IF(VLOOKUP(L85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L85,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L85<111),IF(L85<71,N84+M$6*VLOOKUP(L84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L84,Lookups!$DH$3:$DU$53,2)+IF(L85<64,M$6*VLOOKUP(L84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L84,Lookups!$DH$3:$DU$53,13,0))-N84*VLOOKUP(L84,Lookups!$A$3:$O$93,15),N84-N84*VLOOKUP(L84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,L$2+2),0)","v":0},115,{"$f":"IF(VLOOKUP(P85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P85,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P85<111),IF(P85<71,R84+Q$7*VLOOKUP(P84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P84,Lookups!$DH$3:$DU$53,2)+IF(P85<64,Q$7*VLOOKUP(P84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P84,Lookups!$DH$3:$DU$53,13,0))-R84*VLOOKUP(P84,Lookups!$A$3:$O$93,15),R84-R84*VLOOKUP(P84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,P$2+2),0)","v":0},114,{"$f":"IF(VLOOKUP(T85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T85,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T85<111),IF(T85<71,V84+U$8*VLOOKUP(T84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T84,Lookups!$DH$3:$DU$53,2)+IF(T85<64,U$8*VLOOKUP(T84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T84,Lookups!$DH$3:$DU$53,13,0))-V84*VLOOKUP(T84,Lookups!$A$3:$O$93,15),V84-V84*VLOOKUP(T84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,T$2+2),0)","v":0},113,{"$f":"IF(VLOOKUP(X85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X85,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X85<111),IF(X85<71,Z84+Y$9*VLOOKUP(X84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X84,Lookups!$DH$3:$DU$53,2)+IF(X85<64,Y$9*VLOOKUP(X84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X84,Lookups!$DH$3:$DU$53,13,0))-Z84*VLOOKUP(X84,Lookups!$A$3:$O$93,15),Z84-Z84*VLOOKUP(X84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,X$2+2),0)","v":0},112,{"$f":"IF(VLOOKUP(AB85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB85,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB85<111),IF(AB85<71,AD84+AC$10*VLOOKUP(AB84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB84,Lookups!$DH$3:$DU$53,2)+IF(AB85<64,AC$10*VLOOKUP(AB84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB84,Lookups!$DH$3:$DU$53,13,0))-AD84*VLOOKUP(AB84,Lookups!$A$3:$O$93,15),AD84-AD84*VLOOKUP(AB84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,AB$2+2),0)","v":0},111,{"$f":"IF(VLOOKUP(AF85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF85,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF85<111),IF(AF85<71,AH84+AG$11*VLOOKUP(AF84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF84,Lookups!$DH$3:$DU$53,2)+IF(AF85<64,AG$11*VLOOKUP(AF84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF84,Lookups!$DH$3:$DU$53,13,0))-AH84*VLOOKUP(AF84,Lookups!$A$3:$O$93,15),AH84-AH84*VLOOKUP(AF84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,AF$2+2),0)","v":0},110,{"$f":"IF(VLOOKUP(AJ85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ85,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ85<111),IF(AJ85<71,AL84+AK$12*VLOOKUP(AJ84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ84,Lookups!$DH$3:$DU$53,2)+IF(AJ85<64,AK$12*VLOOKUP(AJ84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ84,Lookups!$DH$3:$DU$53,13,0))-AL84*VLOOKUP(AJ84,Lookups!$A$3:$O$93,15),AL84-AL84*VLOOKUP(AJ84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":288457.92253480776},109,{"$f":"IF(VLOOKUP(AN85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN85,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN85<111),IF(AN85<71,AP84+AO$13*VLOOKUP(AN84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN84,Lookups!$DH$3:$DU$53,2)+IF(AN85<64,AO$13*VLOOKUP(AN84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN84,Lookups!$DH$3:$DU$53,13,0))-AP84*VLOOKUP(AN84,Lookups!$A$3:$O$93,15),AP84-AP84*VLOOKUP(AN84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,AN$2+2),0)","v":290380.97535170603},108,{"$f":"IF(VLOOKUP(AR85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR85,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR85<111),IF(AR85<71,AT84+AS$14*VLOOKUP(AR84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR84,Lookups!$DH$3:$DU$53,2)+IF(AR85<64,AS$14*VLOOKUP(AR84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR84,Lookups!$DH$3:$DU$53,13,0))-AT84*VLOOKUP(AR84,Lookups!$A$3:$O$93,15),AT84-AT84*VLOOKUP(AR84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,AR$2+2),0)","v":292038.71640985057},107,{"$f":"IF(VLOOKUP(AV85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV85,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV85<111),IF(AV85<71,AX84+AW$15*VLOOKUP(AV84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV84,Lookups!$DH$3:$DU$53,2)+IF(AV85<64,AW$15*VLOOKUP(AV84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV84,Lookups!$DH$3:$DU$53,13,0))-AX84*VLOOKUP(AV84,Lookups!$A$3:$O$93,15),AX84-AX84*VLOOKUP(AV84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,AV$2+2),0)","v":293705.92126090551},106,{"$f":"IF(VLOOKUP(AZ85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ85,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ85<111),IF(AZ85<71,BB84+BA$16*VLOOKUP(AZ84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ84,Lookups!$DH$3:$DU$53,2)+IF(AZ85<64,BA$16*VLOOKUP(AZ84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ84,Lookups!$DH$3:$DU$53,13,0))-BB84*VLOOKUP(AZ84,Lookups!$A$3:$O$93,15),BB84-BB84*VLOOKUP(AZ84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":295101.86195130897},105,{"$f":"IF(VLOOKUP(BD85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD85,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD85<111),IF(BD85<71,BF84+BE$17*VLOOKUP(BD84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD84,Lookups!$DH$3:$DU$53,2)+IF(BD85<64,BE$17*VLOOKUP(BD84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD84,Lookups!$DH$3:$DU$53,13,0))-BF84*VLOOKUP(BD84,Lookups!$A$3:$O$93,15),BF84-BF84*VLOOKUP(BD84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,BD$2+2),0)","v":296504.43734081095},104,{"$f":"IF(VLOOKUP(BH85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH85,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH85<111),IF(BH85<71,BJ84+BI$18*VLOOKUP(BH84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH84,Lookups!$DH$3:$DU$53,2)+IF(BH85<64,BI$18*VLOOKUP(BH84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH84,Lookups!$DH$3:$DU$53,13,0))-BJ84*VLOOKUP(BH84,Lookups!$A$3:$O$93,15),BJ84-BJ84*VLOOKUP(BH84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,BH$2+2),0)","v":297913.67896315304},{"$f":"1+BL84","v":103},{"$f":"IF(VLOOKUP(BL85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL85,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL85<111),IF(BL85<71,BN84+BM$19*VLOOKUP(BL84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL84,Lookups!$DH$3:$DU$53,2)+IF(BL85<64,BM$19*VLOOKUP(BL84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL84,Lookups!$DH$3:$DU$53,13,0))-BN84*VLOOKUP(BL84,Lookups!$A$3:$O$93,15),BN84-BN84*VLOOKUP(BL84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,BL$2+2),0)","v":299045.35485665005},102,{"$f":"IF(VLOOKUP(BP85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP85,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP85<111),IF(BP85<71,BR84+BQ$20*VLOOKUP(BP84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP84,Lookups!$DH$3:$DU$53,2)+IF(BP85<64,BQ$20*VLOOKUP(BP84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP84,Lookups!$DH$3:$DU$53,13,0))-BR84*VLOOKUP(BP84,Lookups!$A$3:$O$93,15),BR84-BR84*VLOOKUP(BP84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,BP$2+2),0)","v":300181.32961393986},101,{"$f":"IF(VLOOKUP(BT85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT85,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT85<111),IF(BT85<71,BV84+BU$21*VLOOKUP(BT84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT84,Lookups!$DH$3:$DU$53,2)+IF(BT85<64,BU$21*VLOOKUP(BT84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT84,Lookups!$DH$3:$DU$53,13,0))-BV84*VLOOKUP(BT84,Lookups!$A$3:$O$93,15),BV84-BV84*VLOOKUP(BT84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,BT$2+2),0)","v":301035.73567545944},100,{"$f":"IF(VLOOKUP(BX85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX85,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX85<111),IF(BX85<71,BZ84+BY$22*VLOOKUP(BX84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX84,Lookups!$DH$3:$DU$53,2)+IF(BX85<64,BY$22*VLOOKUP(BX84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX84,Lookups!$DH$3:$DU$53,13,0))-BZ84*VLOOKUP(BX84,Lookups!$A$3:$O$93,15),BZ84-BZ84*VLOOKUP(BX84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,BX$2+2),0)","v":301892.57363278983},99,{"$f":"IF(VLOOKUP(CB85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB85,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB85<111),IF(CB85<71,CD84+CC$23*VLOOKUP(CB84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB84,Lookups!$DH$3:$DU$53,2)+IF(CB85<64,CC$23*VLOOKUP(CB84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB84,Lookups!$DH$3:$DU$53,13,0))-CD84*VLOOKUP(CB84,Lookups!$A$3:$O$93,15),CD84-CD84*VLOOKUP(CB84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,CB$2+2),0)","v":302464.88182924985},98,{"$f":"IF(VLOOKUP(CF85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF85,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF85<111),IF(CF85<71,CH84+CG$24*VLOOKUP(CF84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF84,Lookups!$DH$3:$DU$53,2)+IF(CF85<64,CG$24*VLOOKUP(CF84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF84,Lookups!$DH$3:$DU$53,13,0))-CH84*VLOOKUP(CF84,Lookups!$A$3:$O$93,15),CH84-CH84*VLOOKUP(CF84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,CF$2+2),0)","v":303038.27497015835},97,{"$f":"IF(VLOOKUP(CJ85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ85,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ85<111),IF(CJ85<71,CL84+CK$25*VLOOKUP(CJ84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ84,Lookups!$DH$3:$DU$53,2)+IF(CJ85<64,CK$25*VLOOKUP(CJ84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ84,Lookups!$DH$3:$DU$53,13,0))-CL84*VLOOKUP(CJ84,Lookups!$A$3:$O$93,15),CL84-CL84*VLOOKUP(CJ84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":303612.75511228148},96,{"$f":"IF(VLOOKUP(CN85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN85,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN85<111),IF(CN85<71,CP84+CO$26*VLOOKUP(CN84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN84,Lookups!$DH$3:$DU$53,2)+IF(CN85<64,CO$26*VLOOKUP(CN84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN84,Lookups!$DH$3:$DU$53,13,0))-CP84*VLOOKUP(CN84,Lookups!$A$3:$O$93,15),CP84-CP84*VLOOKUP(CN84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,CN$2+2),0)","v":304188.32431628555},95,{"$f":"IF(VLOOKUP(CR85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR85,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR85<111),IF(CR85<71,CT84+CS$27*VLOOKUP(CR84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR84,Lookups!$DH$3:$DU$53,2)+IF(CR85<64,CS$27*VLOOKUP(CR84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR84,Lookups!$DH$3:$DU$53,13,0))-CT84*VLOOKUP(CR84,Lookups!$A$3:$O$93,15),CT84-CT84*VLOOKUP(CR84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,CR$2+2),0)","v":304764.98464674293},94,{"$f":"IF(VLOOKUP(CV85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV85,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV85<111),IF(CV85<71,CX84+CW$28*VLOOKUP(CV84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV84,Lookups!$DH$3:$DU$53,2)+IF(CV85<64,CW$28*VLOOKUP(CV84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV84,Lookups!$DH$3:$DU$53,13,0))-CX84*VLOOKUP(CV84,Lookups!$A$3:$O$93,15),CX84-CX84*VLOOKUP(CV84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,CV$2+2),0)","v":305342.73817213939},93,{"$f":"IF(VLOOKUP(CZ85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ85,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ85<111),IF(CZ85<71,DB84+DA$29*VLOOKUP(CZ84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ84,Lookups!$DH$3:$DU$53,2)+IF(CZ85<64,DA$29*VLOOKUP(CZ84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ84,Lookups!$DH$3:$DU$53,13,0))-DB84*VLOOKUP(CZ84,Lookups!$A$3:$O$93,15),DB84-DB84*VLOOKUP(CZ84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":305921.58696488256},92,{"$f":"IF(VLOOKUP(DD85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD85,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD85<111),IF(DD85<71,DF84+DE$30*VLOOKUP(DD84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD84,Lookups!$DH$3:$DU$53,2)+IF(DD85<64,DE$30*VLOOKUP(DD84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD84,Lookups!$DH$3:$DU$53,13,0))-DF84*VLOOKUP(DD84,Lookups!$A$3:$O$93,15),DF84-DF84*VLOOKUP(DD84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,DD$2+2),0)","v":306501.53310130863},91,{"$f":"IF(VLOOKUP(DH85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH85,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH85<111),IF(DH85<71,DJ84+DI$31*VLOOKUP(DH84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH84,Lookups!$DH$3:$DU$53,2)+IF(DH85<64,DI$31*VLOOKUP(DH84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH84,Lookups!$DH$3:$DU$53,13,0))-DJ84*VLOOKUP(DH84,Lookups!$A$3:$O$93,15),DJ84-DJ84*VLOOKUP(DH84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,DH$2+2),0)","v":306791.78076523036},90,{"$f":"IF(VLOOKUP(DL85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL85,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL85<111),IF(DL85<71,DN84+DM$32*VLOOKUP(DL84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL84,Lookups!$DH$3:$DU$53,2)+IF(DL85<64,DM$32*VLOOKUP(DL84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL84,Lookups!$DH$3:$DU$53,13,0))-DN84*VLOOKUP(DL84,Lookups!$A$3:$O$93,15),DN84-DN84*VLOOKUP(DL84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,DL$2+2),0)","v":307082.30328489409},89,{"$f":"IF(VLOOKUP(DP85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP85,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP85<111),IF(DP85<71,DR84+DQ$33*VLOOKUP(DP84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP84,Lookups!$DH$3:$DU$53,2)+IF(DP85<64,DQ$33*VLOOKUP(DP84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP84,Lookups!$DH$3:$DU$53,13,0))-DR84*VLOOKUP(DP84,Lookups!$A$3:$O$93,15),DR84-DR84*VLOOKUP(DP84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,DP$2+2),0)","v":307373.10092058039},88,{"$f":"IF(VLOOKUP(DT85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT85,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT85<111),IF(DT85<71,DV84+DU$34*VLOOKUP(DT84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT84,Lookups!$DH$3:$DU$53,2)+IF(DT85<64,DU$34*VLOOKUP(DT84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT84,Lookups!$DH$3:$DU$53,13,0))-DV84*VLOOKUP(DT84,Lookups!$A$3:$O$93,15),DV84-DV84*VLOOKUP(DT84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,DT$2+2),0)","v":304777.62987366831},87,{"$f":"IF(VLOOKUP(DX85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX85,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX85<111),IF(DX85<71,DZ84+DY$35*VLOOKUP(DX84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX84,Lookups!$DH$3:$DU$53,2)+IF(DX85<64,DY$35*VLOOKUP(DX84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX84,Lookups!$DH$3:$DU$53,13,0))-DZ84*VLOOKUP(DX84,Lookups!$A$3:$O$93,15),DZ84-DZ84*VLOOKUP(DX84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,DX$2+2),0)","v":302192.47004536347},86,{"$f":"IF(VLOOKUP(EB85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB85,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB85<111),IF(EB85<71,ED84+EC$36*VLOOKUP(EB84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB84,Lookups!$DH$3:$DU$53,2)+IF(EB85<64,EC$36*VLOOKUP(EB84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB84,Lookups!$DH$3:$DU$53,13,0))-ED84*VLOOKUP(EB84,Lookups!$A$3:$O$93,15),ED84-ED84*VLOOKUP(EB84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,EB$2+2),0)","v":299617.57062481047},85,{"$f":"IF(VLOOKUP(EF85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF85,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF85<111),IF(EF85<71,EH84+EG$37*VLOOKUP(EF84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF84,Lookups!$DH$3:$DU$53,2)+IF(EF85<64,EG$37*VLOOKUP(EF84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF84,Lookups!$DH$3:$DU$53,13,0))-EH84*VLOOKUP(EF84,Lookups!$A$3:$O$93,15),EH84-EH84*VLOOKUP(EF84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,EF$2+2),0)","v":297052.8810543787},84,{"$f":"IF(VLOOKUP(EJ85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ85,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ85<111),IF(EJ85<71,EL84+EK$38*VLOOKUP(EJ84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ84,Lookups!$DH$3:$DU$53,2)+IF(EJ85<64,EK$38*VLOOKUP(EJ84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ84,Lookups!$DH$3:$DU$53,13,0))-EL84*VLOOKUP(EJ84,Lookups!$A$3:$O$93,15),EL84-EL84*VLOOKUP(EJ84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":294498.35102835775},83,{"$f":"IF(VLOOKUP(EN85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN85,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN85<111),IF(EN85<71,EP84+EO$39*VLOOKUP(EN84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN84,Lookups!$DH$3:$DU$53,2)+IF(EN85<64,EO$39*VLOOKUP(EN84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN84,Lookups!$DH$3:$DU$53,13,0))-EP84*VLOOKUP(EN84,Lookups!$A$3:$O$93,15),EP84-EP84*VLOOKUP(EN84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,EN$2+2),0)","v":291953.93049166241},82,{"$f":"IF(VLOOKUP(ER85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER85,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER85<111),IF(ER85<71,ET84+ES$40*VLOOKUP(ER84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER84,Lookups!$DH$3:$DU$53,2)+IF(ER85<64,ES$40*VLOOKUP(ER84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER84,Lookups!$DH$3:$DU$53,13,0))-ET84*VLOOKUP(ER84,Lookups!$A$3:$O$93,15),ET84-ET84*VLOOKUP(ER84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,ER$2+2),0)","v":289419.56963853957},81,{"$f":"IF(VLOOKUP(EV85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV85,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV85<111),IF(EV85<71,EX84+EW$41*VLOOKUP(EV84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV84,Lookups!$DH$3:$DU$53,2)+IF(EV85<64,EW$41*VLOOKUP(EV84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV84,Lookups!$DH$3:$DU$53,13,0))-EX84*VLOOKUP(EV84,Lookups!$A$3:$O$93,15),EX84-EX84*VLOOKUP(EV84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,EV$2+2),0)","v":283355.5327493159},80,{"$f":"IF(VLOOKUP(EZ85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ85,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ85<111),IF(EZ85<71,FB84+FA$42*VLOOKUP(EZ84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ84,Lookups!$DH$3:$DU$53,2)+IF(EZ85<64,FA$42*VLOOKUP(EZ84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ84,Lookups!$DH$3:$DU$53,13,0))-FB84*VLOOKUP(EZ84,Lookups!$A$3:$O$93,15),FB84-FB84*VLOOKUP(EZ84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":277353.05136683234},79,{"$f":"IF(VLOOKUP(FD85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD85,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD85<111),IF(FD85<71,FF84+FE$43*VLOOKUP(FD84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD84,Lookups!$DH$3:$DU$53,2)+IF(FD85<64,FE$43*VLOOKUP(FD84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD84,Lookups!$DH$3:$DU$53,13,0))-FF84*VLOOKUP(FD84,Lookups!$A$3:$O$93,15),FF84-FF84*VLOOKUP(FD84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,FD$2+2),0)","v":271411.4613117011},78,{"$f":"IF(VLOOKUP(FH85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH85,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH85<111),IF(FH85<71,FJ84+FI$44*VLOOKUP(FH84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH84,Lookups!$DH$3:$DU$53,2)+IF(FH85<64,FI$44*VLOOKUP(FH84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH84,Lookups!$DH$3:$DU$53,13,0))-FJ84*VLOOKUP(FH84,Lookups!$A$3:$O$93,15),FJ84-FJ84*VLOOKUP(FH84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,FH$2+2),0)","v":265530.10561238998},77,{"$f":"IF(VLOOKUP(FL85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FL85,Lookups!$DH$3:$DU$53,13)*FM$45,0)","v":0},{"$f":"IF((FL85<111),IF(FL85<71,FN84+FM$45*VLOOKUP(FL84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FL84,Lookups!$DH$3:$DU$53,2)+IF(FL85<64,FM$45*VLOOKUP(FL84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FL84,Lookups!$DH$3:$DU$53,13,0))-FN84*VLOOKUP(FL84,Lookups!$A$3:$O$93,15),FN84-FN84*VLOOKUP(FL84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FL85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,FL$2+2),0)","v":259708.33442621995},76,{"$f":"IF(VLOOKUP(FP85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FP85,Lookups!$DH$3:$DU$53,13)*FQ$46,0)","v":0},{"$f":"IF((FP85<111),IF(FP85<71,FR84+FQ$46*VLOOKUP(FP84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FP84,Lookups!$DH$3:$DU$53,2)+IF(FP85<64,FQ$46*VLOOKUP(FP84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FP84,Lookups!$DH$3:$DU$53,13,0))-FR84*VLOOKUP(FP84,Lookups!$A$3:$O$93,15),FR84-FR84*VLOOKUP(FP84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FP85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,FP$2+2),0)","v":249939.71797206171},75,{"$f":"IF(VLOOKUP(FT85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FT85,Lookups!$DH$3:$DU$53,13)*FU$47,0)","v":0},{"$f":"IF((FT85<111),IF(FT85<71,FV84+FU$47*VLOOKUP(FT84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FT84,Lookups!$DH$3:$DU$53,2)+IF(FT85<64,FU$47*VLOOKUP(FT84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FT84,Lookups!$DH$3:$DU$53,13,0))-FV84*VLOOKUP(FT84,Lookups!$A$3:$O$93,15),FV84-FV84*VLOOKUP(FT84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FT85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,FT$2+2),0)","v":240345.39371539012},74,{"$f":"IF(VLOOKUP(FX85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FX85,Lookups!$DH$3:$DU$53,13)*FY$48,0)","v":0},{"$f":"IF((FX85<111),IF(FX85<71,FZ84+FY$48*VLOOKUP(FX84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FX84,Lookups!$DH$3:$DU$53,2)+IF(FX85<64,FY$48*VLOOKUP(FX84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FX84,Lookups!$DH$3:$DU$53,13,0))-FZ84*VLOOKUP(FX84,Lookups!$A$3:$O$93,15),FZ84-FZ84*VLOOKUP(FX84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FX85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,FX$2+2),0)","v":230703.65679593151},73,{"$f":"IF(VLOOKUP(GB85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GB85,Lookups!$DH$3:$DU$53,13)*GC$49,0)","v":0},{"$f":"IF((GB85<111),IF(GB85<71,GD84+GC$49*VLOOKUP(GB84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GB84,Lookups!$DH$3:$DU$53,2)+IF(GB85<64,GC$49*VLOOKUP(GB84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GB84,Lookups!$DH$3:$DU$53,13,0))-GD84*VLOOKUP(GB84,Lookups!$A$3:$O$93,15),GD84-GD84*VLOOKUP(GB84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GB85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,GB$2+2),0)","v":221247.51264316385},72,{"$f":"IF(VLOOKUP(GF85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GF85,Lookups!$DH$3:$DU$53,13)*GG$50,0)","v":0},{"$f":"IF((GF85<111),IF(GF85<71,GH84+GG$50*VLOOKUP(GF84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GF84,Lookups!$DH$3:$DU$53,2)+IF(GF85<64,GG$50*VLOOKUP(GF84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GF84,Lookups!$DH$3:$DU$53,13,0))-GH84*VLOOKUP(GF84,Lookups!$A$3:$O$93,15),GH84-GH84*VLOOKUP(GF84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GF85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,GF$2+2),0)","v":211973.35356217768},71,{"$f":"IF(VLOOKUP(GJ85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GJ85,Lookups!$DH$3:$DU$53,13)*GK$51,0)","v":0},{"$f":"IF((GJ85<111),IF(GJ85<71,GL84+GK$51*VLOOKUP(GJ84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GJ84,Lookups!$DH$3:$DU$53,2)+IF(GJ85<64,GK$51*VLOOKUP(GJ84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GJ84,Lookups!$DH$3:$DU$53,13,0))-GL84*VLOOKUP(GJ84,Lookups!$A$3:$O$93,15),GL84-GL84*VLOOKUP(GJ84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GJ85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,GJ$2+2),0)","v":200159.31913533792},70,{"$f":"IF(VLOOKUP(GN85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GN85,Lookups!$DH$3:$DU$53,13)*GO$52,0)","v":0},{"$f":"IF((GN85<111),IF(GN85<71,GP84+GO$52*VLOOKUP(GN84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GN84,Lookups!$DH$3:$DU$53,2)+IF(GN85<64,GO$52*VLOOKUP(GN84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GN84,Lookups!$DH$3:$DU$53,13,0))-GP84*VLOOKUP(GN84,Lookups!$A$3:$O$93,15),GP84-GP84*VLOOKUP(GN84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GN85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,GN$2+2),0)","v":188638.82131421915},69,{"$f":"IF(VLOOKUP(GR85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GR85,Lookups!$DH$3:$DU$53,13)*GS$53,0)","v":0},{"$f":"IF((GR85<111),IF(GR85<71,GT84+GS$53*VLOOKUP(GR84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GR84,Lookups!$DH$3:$DU$53,2)+IF(GR85<64,GS$53*VLOOKUP(GR84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GR84,Lookups!$DH$3:$DU$53,13,0))-GT84*VLOOKUP(GR84,Lookups!$A$3:$O$93,15),GT84-GT84*VLOOKUP(GR84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GR85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,GR$2+2),0)","v":177404.53421583553},68,{"$f":"IF(VLOOKUP(GV85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GV85,Lookups!$DH$3:$DU$53,13)*GW$54,0)","v":0},{"$f":"IF((GV85<111),IF(GV85<71,GX84+GW$54*VLOOKUP(GV84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GV84,Lookups!$DH$3:$DU$53,2)+IF(GV85<64,GW$54*VLOOKUP(GV84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GV84,Lookups!$DH$3:$DU$53,13,0))-GX84*VLOOKUP(GV84,Lookups!$A$3:$O$93,15),GX84-GX84*VLOOKUP(GV84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GV85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,GV$2+2),0)","v":166449.31558833842},67,{"$f":"IF(VLOOKUP(GZ85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GZ85,Lookups!$DH$3:$DU$53,13)*HA$55,0)","v":0},{"$f":"IF((GZ85<111),IF(GZ85<71,HB84+HA$55*VLOOKUP(GZ84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GZ84,Lookups!$DH$3:$DU$53,2)+IF(GZ85<64,HA$55*VLOOKUP(GZ84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GZ84,Lookups!$DH$3:$DU$53,13,0))-HB84*VLOOKUP(GZ84,Lookups!$A$3:$O$93,15),HB84-HB84*VLOOKUP(GZ84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GZ85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,GZ$2+2),0)","v":155618.97515447758},66,{"$f":"IF(VLOOKUP(HD85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HD85,Lookups!$DH$3:$DU$53,13)*HE$56,0)","v":0},{"$f":"IF((HD85<111),IF(HD85<71,HF84+HE$56*VLOOKUP(HD84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HD84,Lookups!$DH$3:$DU$53,2)+IF(HD85<64,HE$56*VLOOKUP(HD84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HD84,Lookups!$DH$3:$DU$53,13,0))-HF84*VLOOKUP(HD84,Lookups!$A$3:$O$93,15),HF84-HF84*VLOOKUP(HD84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HD85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,HD$2+2),0)","v":145073.77443570649},65,{"$f":"IF(VLOOKUP(HH85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HH85,Lookups!$DH$3:$DU$53,13)*HI$57,0)","v":0},{"$f":"IF((HH85<111),IF(HH85<71,HJ84+HI$58*VLOOKUP(HH84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HH84,Lookups!$DH$3:$DU$53,2)+IF(HH85<64,HI$58*VLOOKUP(HH84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HH84,Lookups!$DH$3:$DU$53,13,0))-HJ84*VLOOKUP(HH84,Lookups!$A$3:$O$93,15),HJ84-HJ84*VLOOKUP(HH84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HH85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,HH$2+2),0)","v":134806.33391462077},64,{"$f":"IF(VLOOKUP(HL85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HL85,Lookups!$DH$3:$DU$53,13)*HM$58,0)","v":0},{"$f":"IF((HL85<111),IF(HL85<71,HN84+HM$58*VLOOKUP(HL84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HL84,Lookups!$DH$3:$DU$53,2)+IF(HL85<64,HM$58*VLOOKUP(HL84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HL84,Lookups!$DH$3:$DU$53,13,0))-HN84*VLOOKUP(HL84,Lookups!$A$3:$O$93,15),HN84-HN84*VLOOKUP(HL84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HL85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,HL$2+2),0)","v":625379.11862267007},63,{"$f":"IF(VLOOKUP(HP85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HP85,Lookups!$DH$3:$DU$53,13)*HQ$59,0)","v":0},{"$f":"IF((HP85<111),IF(HP85<71,HR84+HQ$59*VLOOKUP(HP84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HP84,Lookups!$DH$3:$DU$53,2)+IF(HP85<64,HQ$59*VLOOKUP(HP84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HP84,Lookups!$DH$3:$DU$53,13,0))-HR84*VLOOKUP(HP84,Lookups!$A$3:$O$93,15),HR84-HR84*VLOOKUP(HP84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HP85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,HP$2+2),0)","v":545389.95207293984},62,{"$f":"IF(VLOOKUP(HT85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HT85,Lookups!$DH$3:$DU$53,13)*HU$60,0)","v":0},{"$f":"IF((HT85<111),IF(HT85<71,HV84+HU$60*VLOOKUP(HT84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HT84,Lookups!$DH$3:$DU$53,2)+IF(HT85<64,HU$60*VLOOKUP(HT84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HT84,Lookups!$DH$3:$DU$53,13,0))-HV84*VLOOKUP(HT84,Lookups!$A$3:$O$93,15),HV84-HV84*VLOOKUP(HT84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HT85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,HT$2+2),0)","v":469951.50087155349},61,{"$f":"IF(VLOOKUP(HX85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HX85,Lookups!$DH$3:$DU$53,13)*HY$61,0)","v":0},{"$f":"IF((HX85<111),IF(HX85<71,HZ84+HY$61*VLOOKUP(HX84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HX84,Lookups!$DH$3:$DU$53,2)+IF(HX85<64,HY$61*VLOOKUP(HX84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HX84,Lookups!$DH$3:$DU$53,13,0))-HZ84*VLOOKUP(HX84,Lookups!$A$3:$O$93,15),HZ84-HZ84*VLOOKUP(HX84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HX85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,HX$2+2),0)","v":420968.09799534042},60,{"$f":"IF(VLOOKUP(IB85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IB85,Lookups!$DH$3:$DU$53,13)*IC$62,0)","v":0},{"$f":"IF((IB85<111),IF(IB85<71,ID84+IC$62*VLOOKUP(IB84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IB84,Lookups!$DH$3:$DU$53,2)+IF(IB85<64,IC$62*VLOOKUP(IB84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IB84,Lookups!$DH$3:$DU$53,13,0))-ID84*VLOOKUP(IB84,Lookups!$A$3:$O$93,15),ID84-ID84*VLOOKUP(IB84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IB85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,IB$2+2),0)","v":374233.58456844097},59,{"$f":"IF(VLOOKUP(IF85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IF85,Lookups!$DH$3:$DU$53,13)*IG$63,0)","v":0},{"$f":"IF((IF85<111),IF(IF85<71,IH84+IG$63*VLOOKUP(IF84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IF84,Lookups!$DH$3:$DU$53,2)+IF(IF85<64,IG$63*VLOOKUP(IF84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IF84,Lookups!$DH$3:$DU$53,13,0))-IH84*VLOOKUP(IF84,Lookups!$A$3:$O$93,15),IH84-IH84*VLOOKUP(IF84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IF85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,IF$2+2),0)","v":329648.64616973081},58,{"$f":"IF(VLOOKUP(IJ85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IJ85,Lookups!$DH$3:$DU$53,13)*IK$64,0)","v":0},{"$f":"IF((IJ85<111),IF(IJ85<71,IL84+IK$64*VLOOKUP(IJ84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IJ84,Lookups!$DH$3:$DU$53,2)+IF(IJ85<64,IK$64*VLOOKUP(IJ84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IJ84,Lookups!$DH$3:$DU$53,13,0))-IL84*VLOOKUP(IJ84,Lookups!$A$3:$O$93,15),IL84-IL84*VLOOKUP(IJ84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IJ85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,IJ$2+2),0)","v":287118.36487907858},57,{"$f":"IF(VLOOKUP(IN85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IN85,Lookups!$DH$3:$DU$53,13)*IO$65,0)","v":0},{"$f":"IF((IN85<111),IF(IN85<71,IP84+IO$65*VLOOKUP(IN84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IN84,Lookups!$DH$3:$DU$53,2)+IF(IN85<64,IO$65*VLOOKUP(IN84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IN84,Lookups!$DH$3:$DU$53,13,0))-IP84*VLOOKUP(IN84,Lookups!$A$3:$O$93,15),IP84-IP84*VLOOKUP(IN84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IN85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,IN$2+2),0)","v":246552.02355855246},56,{"$f":"IF(VLOOKUP(IR85,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IR85,Lookups!$DH$3:$DU$53,13)*IS$66,0)","v":0},{"$f":"IF((IR85<111),IF(IR85<71,IT84+IS$66*VLOOKUP(IR84,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IR84,Lookups!$DH$3:$DU$53,2)+IF(IR85<64,IS$66*VLOOKUP(IR84,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IR84,Lookups!$DH$3:$DU$53,13,0))-IT84*VLOOKUP(IR84,Lookups!$A$3:$O$93,15),IT84-IT84*VLOOKUP(IR84,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IR85<111,VLOOKUP($C85,Lookups!$T$3:$DG$93,IR$2+2),0)","v":219656.66295567804},0]
[{"$f":"SUM(E86,I86,M86,Q86,U86,Y86,AC86,AG86,AK86,AO86,AS86,AW86,BA86,BE86,BI86,BM86,BQ86,BU86,BY86,CC86,CG86,CK86,CO86,CS86,CW86,DA86,DE86,DI86,DM86,DQ86)+SUM(DU86,DY86,EC86,EG86,EK86,EO86,ES86,EW86,FA86,FE86)+'Amort-Proj'!Q86+SUM(FI86,FM86,FQ86,FU86,FY86,GC86,GG86,GK86,GO86,GS86,GW86,HA86,HE86,HI86)+SUM(HM86,HQ86,HU86,HY86,IC86,IG86,IK86,IO86,IS86)","v":0},{"$error":"#DIV/0!"},2098,119,{"$f":"IF(VLOOKUP(D86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D86,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D86<111),IF(D86<71,F85+E$4*VLOOKUP(D85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D85,Lookups!$DH$3:$DU$53,2)+IF(D86<64,E$4*VLOOKUP(D85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D85,Lookups!$DH$3:$DU$53,13,0))-F85*VLOOKUP(D85,Lookups!$A$3:$O$93,15),F85-F85*VLOOKUP(D85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,D$2+2),0)","v":0},118,{"$f":"IF(VLOOKUP(H86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H86,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H86<111),IF(H86<71,J85+I$5*VLOOKUP(H85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H85,Lookups!$DH$3:$DU$53,2)+IF(H86<64,I$5*VLOOKUP(H85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H85,Lookups!$DH$3:$DU$53,13,0))-J85*VLOOKUP(H85,Lookups!$A$3:$O$93,15),J85-J85*VLOOKUP(H85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,H$2+2),0)","v":0},117,{"$f":"IF(VLOOKUP(L86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L86,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L86<111),IF(L86<71,N85+M$6*VLOOKUP(L85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L85,Lookups!$DH$3:$DU$53,2)+IF(L86<64,M$6*VLOOKUP(L85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L85,Lookups!$DH$3:$DU$53,13,0))-N85*VLOOKUP(L85,Lookups!$A$3:$O$93,15),N85-N85*VLOOKUP(L85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,L$2+2),0)","v":0},116,{"$f":"IF(VLOOKUP(P86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P86,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P86<111),IF(P86<71,R85+Q$7*VLOOKUP(P85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P85,Lookups!$DH$3:$DU$53,2)+IF(P86<64,Q$7*VLOOKUP(P85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P85,Lookups!$DH$3:$DU$53,13,0))-R85*VLOOKUP(P85,Lookups!$A$3:$O$93,15),R85-R85*VLOOKUP(P85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,P$2+2),0)","v":0},115,{"$f":"IF(VLOOKUP(T86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T86,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T86<111),IF(T86<71,V85+U$8*VLOOKUP(T85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T85,Lookups!$DH$3:$DU$53,2)+IF(T86<64,U$8*VLOOKUP(T85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T85,Lookups!$DH$3:$DU$53,13,0))-V85*VLOOKUP(T85,Lookups!$A$3:$O$93,15),V85-V85*VLOOKUP(T85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,T$2+2),0)","v":0},114,{"$f":"IF(VLOOKUP(X86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X86,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X86<111),IF(X86<71,Z85+Y$9*VLOOKUP(X85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X85,Lookups!$DH$3:$DU$53,2)+IF(X86<64,Y$9*VLOOKUP(X85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X85,Lookups!$DH$3:$DU$53,13,0))-Z85*VLOOKUP(X85,Lookups!$A$3:$O$93,15),Z85-Z85*VLOOKUP(X85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,X$2+2),0)","v":0},113,{"$f":"IF(VLOOKUP(AB86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB86,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB86<111),IF(AB86<71,AD85+AC$10*VLOOKUP(AB85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB85,Lookups!$DH$3:$DU$53,2)+IF(AB86<64,AC$10*VLOOKUP(AB85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB85,Lookups!$DH$3:$DU$53,13,0))-AD85*VLOOKUP(AB85,Lookups!$A$3:$O$93,15),AD85-AD85*VLOOKUP(AB85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,AB$2+2),0)","v":0},112,{"$f":"IF(VLOOKUP(AF86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF86,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF86<111),IF(AF86<71,AH85+AG$11*VLOOKUP(AF85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF85,Lookups!$DH$3:$DU$53,2)+IF(AF86<64,AG$11*VLOOKUP(AF85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF85,Lookups!$DH$3:$DU$53,13,0))-AH85*VLOOKUP(AF85,Lookups!$A$3:$O$93,15),AH85-AH85*VLOOKUP(AF85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,AF$2+2),0)","v":0},111,{"$f":"IF(VLOOKUP(AJ86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ86,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ86<111),IF(AJ86<71,AL85+AK$12*VLOOKUP(AJ85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ85,Lookups!$DH$3:$DU$53,2)+IF(AJ86<64,AK$12*VLOOKUP(AJ85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ85,Lookups!$DH$3:$DU$53,13,0))-AL85*VLOOKUP(AJ85,Lookups!$A$3:$O$93,15),AL85-AL85*VLOOKUP(AJ85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":0},110,{"$f":"IF(VLOOKUP(AN86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN86,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN86<111),IF(AN86<71,AP85+AO$13*VLOOKUP(AN85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN85,Lookups!$DH$3:$DU$53,2)+IF(AN86<64,AO$13*VLOOKUP(AN85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN85,Lookups!$DH$3:$DU$53,13,0))-AP85*VLOOKUP(AN85,Lookups!$A$3:$O$93,15),AP85-AP85*VLOOKUP(AN85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,AN$2+2),0)","v":304900.0241192918},109,{"$f":"IF(VLOOKUP(AR86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR86,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR86<111),IF(AR86<71,AT85+AS$14*VLOOKUP(AR85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR85,Lookups!$DH$3:$DU$53,2)+IF(AR86<64,AS$14*VLOOKUP(AR85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR85,Lookups!$DH$3:$DU$53,13,0))-AT85*VLOOKUP(AR85,Lookups!$A$3:$O$93,15),AT85-AT85*VLOOKUP(AR85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,AR$2+2),0)","v":306932.69094675325},108,{"$f":"IF(VLOOKUP(AV86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV86,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV86<111),IF(AV86<71,AX85+AW$15*VLOOKUP(AV85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV85,Lookups!$DH$3:$DU$53,2)+IF(AV86<64,AW$15*VLOOKUP(AV85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV85,Lookups!$DH$3:$DU$53,13,0))-AX85*VLOOKUP(AV85,Lookups!$A$3:$O$93,15),AX85-AX85*VLOOKUP(AV85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,AV$2+2),0)","v":308684.92324521206},107,{"$f":"IF(VLOOKUP(AZ86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ86,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ86<111),IF(AZ86<71,BB85+BA$16*VLOOKUP(AZ85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ85,Lookups!$DH$3:$DU$53,2)+IF(AZ86<64,BA$16*VLOOKUP(AZ85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ85,Lookups!$DH$3:$DU$53,13,0))-BB85*VLOOKUP(AZ85,Lookups!$A$3:$O$93,15),BB85-BB85*VLOOKUP(AZ85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":310447.15877277713},106,{"$f":"IF(VLOOKUP(BD86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD86,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD86<111),IF(BD86<71,BF85+BE$17*VLOOKUP(BD85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD85,Lookups!$DH$3:$DU$53,2)+IF(BD86<64,BE$17*VLOOKUP(BD85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD85,Lookups!$DH$3:$DU$53,13,0))-BF85*VLOOKUP(BD85,Lookups!$A$3:$O$93,15),BF85-BF85*VLOOKUP(BD85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,BD$2+2),0)","v":311922.66808253358},105,{"$f":"IF(VLOOKUP(BH86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH86,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH86<111),IF(BH86<71,BJ85+BI$18*VLOOKUP(BH85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH85,Lookups!$DH$3:$DU$53,2)+IF(BH86<64,BI$18*VLOOKUP(BH85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH85,Lookups!$DH$3:$DU$53,13,0))-BJ85*VLOOKUP(BH85,Lookups!$A$3:$O$93,15),BJ85-BJ85*VLOOKUP(BH85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,BH$2+2),0)","v":313405.19026923715},104,{"$f":"IF(VLOOKUP(BL86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL86,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL86<111),IF(BL86<71,BN85+BM$19*VLOOKUP(BL85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL85,Lookups!$DH$3:$DU$53,2)+IF(BL86<64,BM$19*VLOOKUP(BL85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL85,Lookups!$DH$3:$DU$53,13,0))-BN85*VLOOKUP(BL85,Lookups!$A$3:$O$93,15),BN85-BN85*VLOOKUP(BL85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,BL$2+2),0)","v":314894.75866405276},{"$f":"1+BP85","v":103},{"$f":"IF(VLOOKUP(BP86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP86,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP86<111),IF(BP86<71,BR85+BQ$20*VLOOKUP(BP85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP85,Lookups!$DH$3:$DU$53,2)+IF(BP86<64,BQ$20*VLOOKUP(BP85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP85,Lookups!$DH$3:$DU$53,13,0))-BR85*VLOOKUP(BP85,Lookups!$A$3:$O$93,15),BR85-BR85*VLOOKUP(BP85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,BP$2+2),0)","v":316090.9400834791},102,{"$f":"IF(VLOOKUP(BT86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT86,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT86<111),IF(BT86<71,BV85+BU$21*VLOOKUP(BT85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT85,Lookups!$DH$3:$DU$53,2)+IF(BT86<64,BU$21*VLOOKUP(BT85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT85,Lookups!$DH$3:$DU$53,13,0))-BV85*VLOOKUP(BT85,Lookups!$A$3:$O$93,15),BV85-BV85*VLOOKUP(BT85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,BT$2+2),0)","v":317291.66540193441},101,{"$f":"IF(VLOOKUP(BX86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX86,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX86<111),IF(BX86<71,BZ85+BY$22*VLOOKUP(BX85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX85,Lookups!$DH$3:$DU$53,2)+IF(BX86<64,BY$22*VLOOKUP(BX85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX85,Lookups!$DH$3:$DU$53,13,0))-BZ85*VLOOKUP(BX85,Lookups!$A$3:$O$93,15),BZ85-BZ85*VLOOKUP(BX85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,BX$2+2),0)","v":318194.77260896063},100,{"$f":"IF(VLOOKUP(CB86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB86,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB86<111),IF(CB86<71,CD85+CC$23*VLOOKUP(CB85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB85,Lookups!$DH$3:$DU$53,2)+IF(CB86<64,CC$23*VLOOKUP(CB85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB85,Lookups!$DH$3:$DU$53,13,0))-CD85*VLOOKUP(CB85,Lookups!$A$3:$O$93,15),CD85-CD85*VLOOKUP(CB85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,CB$2+2),0)","v":319100.45032985881},99,{"$f":"IF(VLOOKUP(CF86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF86,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF86<111),IF(CF86<71,CH85+CG$24*VLOOKUP(CF85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF85,Lookups!$DH$3:$DU$53,2)+IF(CF86<64,CG$24*VLOOKUP(CF85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF85,Lookups!$DH$3:$DU$53,13,0))-CH85*VLOOKUP(CF85,Lookups!$A$3:$O$93,15),CH85-CH85*VLOOKUP(CF85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,CF$2+2),0)","v":319705.38009351707},98,{"$f":"IF(VLOOKUP(CJ86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ86,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ86<111),IF(CJ86<71,CL85+CK$25*VLOOKUP(CJ85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ85,Lookups!$DH$3:$DU$53,2)+IF(CJ86<64,CK$25*VLOOKUP(CJ85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ85,Lookups!$DH$3:$DU$53,13,0))-CL85*VLOOKUP(CJ85,Lookups!$A$3:$O$93,15),CL85-CL85*VLOOKUP(CJ85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":320311.45664345735},97,{"$f":"IF(VLOOKUP(CN86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN86,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN86<111),IF(CN86<71,CP85+CO$26*VLOOKUP(CN85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN85,Lookups!$DH$3:$DU$53,2)+IF(CN86<64,CO$26*VLOOKUP(CN85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN85,Lookups!$DH$3:$DU$53,13,0))-CP85*VLOOKUP(CN85,Lookups!$A$3:$O$93,15),CP85-CP85*VLOOKUP(CN85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,CN$2+2),0)","v":320918.68215368153},96,{"$f":"IF(VLOOKUP(CR86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR86,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR86<111),IF(CR86<71,CT85+CS$27*VLOOKUP(CR85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR85,Lookups!$DH$3:$DU$53,2)+IF(CR86<64,CS$27*VLOOKUP(CR85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR85,Lookups!$DH$3:$DU$53,13,0))-CT85*VLOOKUP(CR85,Lookups!$A$3:$O$93,15),CT85-CT85*VLOOKUP(CR85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,CR$2+2),0)","v":321527.05880231381},95,{"$f":"IF(VLOOKUP(CV86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV86,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV86<111),IF(CV86<71,CX85+CW$28*VLOOKUP(CV85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV85,Lookups!$DH$3:$DU$53,2)+IF(CV86<64,CW$28*VLOOKUP(CV85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV85,Lookups!$DH$3:$DU$53,13,0))-CX85*VLOOKUP(CV85,Lookups!$A$3:$O$93,15),CX85-CX85*VLOOKUP(CV85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,CV$2+2),0)","v":322136.58877160726},94,{"$f":"IF(VLOOKUP(CZ86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ86,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ86<111),IF(CZ86<71,DB85+DA$29*VLOOKUP(CZ85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ85,Lookups!$DH$3:$DU$53,2)+IF(CZ86<64,DA$29*VLOOKUP(CZ85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ85,Lookups!$DH$3:$DU$53,13,0))-DB85*VLOOKUP(CZ85,Lookups!$A$3:$O$93,15),DB85-DB85*VLOOKUP(CZ85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":322747.27424795134},93,{"$f":"IF(VLOOKUP(DD86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD86,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD86<111),IF(DD86<71,DF85+DE$30*VLOOKUP(DD85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD85,Lookups!$DH$3:$DU$53,2)+IF(DD86<64,DE$30*VLOOKUP(DD85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD85,Lookups!$DH$3:$DU$53,13,0))-DF85*VLOOKUP(DD85,Lookups!$A$3:$O$93,15),DF85-DF85*VLOOKUP(DD85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,DD$2+2),0)","v":323359.11742188083},92,{"$f":"IF(VLOOKUP(DH86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH86,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH86<111),IF(DH86<71,DJ85+DI$31*VLOOKUP(DH85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH85,Lookups!$DH$3:$DU$53,2)+IF(DH86<64,DI$31*VLOOKUP(DH85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH85,Lookups!$DH$3:$DU$53,13,0))-DJ85*VLOOKUP(DH85,Lookups!$A$3:$O$93,15),DJ85-DJ85*VLOOKUP(DH85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,DH$2+2),0)","v":323972.12048808322},91,{"$f":"IF(VLOOKUP(DL86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL86,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL86<111),IF(DL86<71,DN85+DM$32*VLOOKUP(DL85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL85,Lookups!$DH$3:$DU$53,2)+IF(DL86<64,DM$32*VLOOKUP(DL85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL85,Lookups!$DH$3:$DU$53,13,0))-DN85*VLOOKUP(DL85,Lookups!$A$3:$O$93,15),DN85-DN85*VLOOKUP(DL85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,DL$2+2),0)","v":324278.91226884845},90,{"$f":"IF(VLOOKUP(DP86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP86,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP86<111),IF(DP86<71,DR85+DQ$33*VLOOKUP(DP85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP85,Lookups!$DH$3:$DU$53,2)+IF(DP86<64,DQ$33*VLOOKUP(DP85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP85,Lookups!$DH$3:$DU$53,13,0))-DR85*VLOOKUP(DP85,Lookups!$A$3:$O$93,15),DR85-DR85*VLOOKUP(DP85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,DP$2+2),0)","v":324585.99457213306},89,{"$f":"IF(VLOOKUP(DT86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT86,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT86<111),IF(DT86<71,DV85+DU$34*VLOOKUP(DT85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT85,Lookups!$DH$3:$DU$53,2)+IF(DT86<64,DU$34*VLOOKUP(DT85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT85,Lookups!$DH$3:$DU$53,13,0))-DV85*VLOOKUP(DT85,Lookups!$A$3:$O$93,15),DV85-DV85*VLOOKUP(DT85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,DT$2+2),0)","v":324893.36767305346},88,{"$f":"IF(VLOOKUP(DX86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX86,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX86<111),IF(DX86<71,DZ85+DY$35*VLOOKUP(DX85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX85,Lookups!$DH$3:$DU$53,2)+IF(DX86<64,DY$35*VLOOKUP(DX85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX85,Lookups!$DH$3:$DU$53,13,0))-DZ85*VLOOKUP(DX85,Lookups!$A$3:$O$93,15),DZ85-DZ85*VLOOKUP(DX85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,DX$2+2),0)","v":322149.95477646741},87,{"$f":"IF(VLOOKUP(EB86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB86,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB86<111),IF(EB86<71,ED85+EC$36*VLOOKUP(EB85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB85,Lookups!$DH$3:$DU$53,2)+IF(EB86<64,EC$36*VLOOKUP(EB85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB85,Lookups!$DH$3:$DU$53,13,0))-ED85*VLOOKUP(EB85,Lookups!$A$3:$O$93,15),ED85-ED85*VLOOKUP(EB85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,EB$2+2),0)","v":319417.44083794917},86,{"$f":"IF(VLOOKUP(EF86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF86,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF86<111),IF(EF86<71,EH85+EG$37*VLOOKUP(EF85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF85,Lookups!$DH$3:$DU$53,2)+IF(EF86<64,EG$37*VLOOKUP(EF85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF85,Lookups!$DH$3:$DU$53,13,0))-EH85*VLOOKUP(EF85,Lookups!$A$3:$O$93,15),EH85-EH85*VLOOKUP(EF85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,EF$2+2),0)","v":316695.77215042466},85,{"$f":"IF(VLOOKUP(EJ86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ86,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ86<111),IF(EJ86<71,EL85+EK$38*VLOOKUP(EJ85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ85,Lookups!$DH$3:$DU$53,2)+IF(EJ86<64,EK$38*VLOOKUP(EJ85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ85,Lookups!$DH$3:$DU$53,13,0))-EL85*VLOOKUP(EJ85,Lookups!$A$3:$O$93,15),EL85-EL85*VLOOKUP(EJ85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":313984.89527447824},84,{"$f":"IF(VLOOKUP(EN86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN86,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN86<111),IF(EN86<71,EP85+EO$39*VLOOKUP(EN85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN85,Lookups!$DH$3:$DU$53,2)+IF(EN86<64,EO$39*VLOOKUP(EN85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN85,Lookups!$DH$3:$DU$53,13,0))-EP85*VLOOKUP(EN85,Lookups!$A$3:$O$93,15),EP85-EP85*VLOOKUP(EN85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,EN$2+2),0)","v":311284.75703697413},83,{"$f":"IF(VLOOKUP(ER86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER86,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER86<111),IF(ER86<71,ET85+ES$40*VLOOKUP(ER85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER85,Lookups!$DH$3:$DU$53,2)+IF(ER86<64,ES$40*VLOOKUP(ER85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER85,Lookups!$DH$3:$DU$53,13,0))-ET85*VLOOKUP(ER85,Lookups!$A$3:$O$93,15),ET85-ET85*VLOOKUP(ER85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,ER$2+2),0)","v":308595.30452968716},82,{"$f":"IF(VLOOKUP(EV86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV86,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV86<111),IF(EV86<71,EX85+EW$41*VLOOKUP(EV85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV85,Lookups!$DH$3:$DU$53,2)+IF(EV86<64,EW$41*VLOOKUP(EV85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV85,Lookups!$DH$3:$DU$53,13,0))-EX85*VLOOKUP(EV85,Lookups!$A$3:$O$93,15),EX85-EX85*VLOOKUP(EV85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,EV$2+2),0)","v":305916.48510793631},81,{"$f":"IF(VLOOKUP(EZ86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ86,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ86<111),IF(EZ86<71,FB85+FA$42*VLOOKUP(EZ85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ85,Lookups!$DH$3:$DU$53,2)+IF(EZ86<64,FA$42*VLOOKUP(EZ85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ85,Lookups!$DH$3:$DU$53,13,0))-FB85*VLOOKUP(EZ85,Lookups!$A$3:$O$93,15),FB85-FB85*VLOOKUP(EZ85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":299506.79811602691},80,{"$f":"IF(VLOOKUP(FD86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD86,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD86<111),IF(FD86<71,FF85+FE$43*VLOOKUP(FD85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD85,Lookups!$DH$3:$DU$53,2)+IF(FD86<64,FE$43*VLOOKUP(FD85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD85,Lookups!$DH$3:$DU$53,13,0))-FF85*VLOOKUP(FD85,Lookups!$A$3:$O$93,15),FF85-FF85*VLOOKUP(FD85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,FD$2+2),0)","v":293162.17529474176},79,{"$f":"IF(VLOOKUP(FH86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH86,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH86<111),IF(FH86<71,FJ85+FI$44*VLOOKUP(FH85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH85,Lookups!$DH$3:$DU$53,2)+IF(FH86<64,FI$44*VLOOKUP(FH85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH85,Lookups!$DH$3:$DU$53,13,0))-FJ85*VLOOKUP(FH85,Lookups!$A$3:$O$93,15),FJ85-FJ85*VLOOKUP(FH85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,FH$2+2),0)","v":286881.91460646805},78,{"$f":"IF(VLOOKUP(FL86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FL86,Lookups!$DH$3:$DU$53,13)*FM$45,0)","v":0},{"$f":"IF((FL86<111),IF(FL86<71,FN85+FM$45*VLOOKUP(FL85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FL85,Lookups!$DH$3:$DU$53,2)+IF(FL86<64,FM$45*VLOOKUP(FL85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FL85,Lookups!$DH$3:$DU$53,13,0))-FN85*VLOOKUP(FL85,Lookups!$A$3:$O$93,15),FN85-FN85*VLOOKUP(FL85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FL86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,FL$2+2),0)","v":280665.3216322962},77,{"$f":"IF(VLOOKUP(FP86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FP86,Lookups!$DH$3:$DU$53,13)*FQ$46,0)","v":0},{"$f":"IF((FP86<111),IF(FP86<71,FR85+FQ$46*VLOOKUP(FP85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FP85,Lookups!$DH$3:$DU$53,2)+IF(FP86<64,FQ$46*VLOOKUP(FP85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FP85,Lookups!$DH$3:$DU$53,13,0))-FR85*VLOOKUP(FP85,Lookups!$A$3:$O$93,15),FR85-FR85*VLOOKUP(FP85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FP86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,FP$2+2),0)","v":274511.70948851446},76,{"$f":"IF(VLOOKUP(FT86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FT86,Lookups!$DH$3:$DU$53,13)*FU$47,0)","v":0},{"$f":"IF((FT86<111),IF(FT86<71,FV85+FU$47*VLOOKUP(FT85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FT85,Lookups!$DH$3:$DU$53,2)+IF(FT86<64,FU$47*VLOOKUP(FT85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FT85,Lookups!$DH$3:$DU$53,13,0))-FV85*VLOOKUP(FT85,Lookups!$A$3:$O$93,15),FV85-FV85*VLOOKUP(FT85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FT86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,FT$2+2),0)","v":264186.28189646924},75,{"$f":"IF(VLOOKUP(FX86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FX86,Lookups!$DH$3:$DU$53,13)*FY$48,0)","v":0},{"$f":"IF((FX86<111),IF(FX86<71,FZ85+FY$48*VLOOKUP(FX85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FX85,Lookups!$DH$3:$DU$53,2)+IF(FX86<64,FY$48*VLOOKUP(FX85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FX85,Lookups!$DH$3:$DU$53,13,0))-FZ85*VLOOKUP(FX85,Lookups!$A$3:$O$93,15),FZ85-FZ85*VLOOKUP(FX85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FX86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,FX$2+2),0)","v":254045.08115716735},74,{"$f":"IF(VLOOKUP(GB86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GB86,Lookups!$DH$3:$DU$53,13)*GC$49,0)","v":0},{"$f":"IF((GB86<111),IF(GB86<71,GD85+GC$49*VLOOKUP(GB85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GB85,Lookups!$DH$3:$DU$53,2)+IF(GB86<64,GC$49*VLOOKUP(GB85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GB85,Lookups!$DH$3:$DU$53,13,0))-GD85*VLOOKUP(GB85,Lookups!$A$3:$O$93,15),GD85-GD85*VLOOKUP(GB85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GB86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,GB$2+2),0)","v":243853.76523329961},73,{"$f":"IF(VLOOKUP(GF86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GF86,Lookups!$DH$3:$DU$53,13)*GG$50,0)","v":0},{"$f":"IF((GF86<111),IF(GF86<71,GH85+GG$50*VLOOKUP(GF85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GF85,Lookups!$DH$3:$DU$53,2)+IF(GF86<64,GG$50*VLOOKUP(GF85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GF85,Lookups!$DH$3:$DU$53,13,0))-GH85*VLOOKUP(GF85,Lookups!$A$3:$O$93,15),GH85-GH85*VLOOKUP(GF85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GF86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,GF$2+2),0)","v":233858.62086382418},72,{"$f":"IF(VLOOKUP(GJ86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GJ86,Lookups!$DH$3:$DU$53,13)*GK$51,0)","v":0},{"$f":"IF((GJ86<111),IF(GJ86<71,GL85+GK$51*VLOOKUP(GJ85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GJ85,Lookups!$DH$3:$DU$53,2)+IF(GJ86<64,GK$51*VLOOKUP(GJ85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GJ85,Lookups!$DH$3:$DU$53,13,0))-GL85*VLOOKUP(GJ85,Lookups!$A$3:$O$93,15),GL85-GL85*VLOOKUP(GJ85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GJ86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,GJ$2+2),0)","v":224055.8347152218},71,{"$f":"IF(VLOOKUP(GN86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GN86,Lookups!$DH$3:$DU$53,13)*GO$52,0)","v":0},{"$f":"IF((GN86<111),IF(GN86<71,GP85+GO$52*VLOOKUP(GN85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GN85,Lookups!$DH$3:$DU$53,2)+IF(GN86<64,GO$52*VLOOKUP(GN85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GN85,Lookups!$DH$3:$DU$53,13,0))-GP85*VLOOKUP(GN85,Lookups!$A$3:$O$93,15),GP85-GP85*VLOOKUP(GN85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GN86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,GN$2+2),0)","v":211568.40032605219},70,{"$f":"IF(VLOOKUP(GR86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GR86,Lookups!$DH$3:$DU$53,13)*GS$53,0)","v":0},{"$f":"IF((GR86<111),IF(GR86<71,GT85+GS$53*VLOOKUP(GR85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GR85,Lookups!$DH$3:$DU$53,2)+IF(GR86<64,GS$53*VLOOKUP(GR85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GR85,Lookups!$DH$3:$DU$53,13,0))-GT85*VLOOKUP(GR85,Lookups!$A$3:$O$93,15),GT85-GT85*VLOOKUP(GR85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GR86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,GR$2+2),0)","v":199391.23412912965},69,{"$f":"IF(VLOOKUP(GV86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GV86,Lookups!$DH$3:$DU$53,13)*GW$54,0)","v":0},{"$f":"IF((GV86<111),IF(GV86<71,GX85+GW$54*VLOOKUP(GV85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GV85,Lookups!$DH$3:$DU$53,2)+IF(GV86<64,GW$54*VLOOKUP(GV85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GV85,Lookups!$DH$3:$DU$53,13,0))-GX85*VLOOKUP(GV85,Lookups!$A$3:$O$93,15),GX85-GX85*VLOOKUP(GV85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GV86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,GV$2+2),0)","v":187516.59266613814},68,{"$f":"IF(VLOOKUP(GZ86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GZ86,Lookups!$DH$3:$DU$53,13)*HA$55,0)","v":0},{"$f":"IF((GZ86<111),IF(GZ86<71,HB85+HA$55*VLOOKUP(GZ85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GZ85,Lookups!$DH$3:$DU$53,2)+IF(GZ86<64,HA$55*VLOOKUP(GZ85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GZ85,Lookups!$DH$3:$DU$53,13,0))-HB85*VLOOKUP(GZ85,Lookups!$A$3:$O$93,15),HB85-HB85*VLOOKUP(GZ85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GZ86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,GZ$2+2),0)","v":175936.9265768737},67,{"$f":"IF(VLOOKUP(HD86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HD86,Lookups!$DH$3:$DU$53,13)*HE$56,0)","v":0},{"$f":"IF((HD86<111),IF(HD86<71,HF85+HE$56*VLOOKUP(HD85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HD85,Lookups!$DH$3:$DU$53,2)+IF(HD86<64,HE$56*VLOOKUP(HD85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HD85,Lookups!$DH$3:$DU$53,13,0))-HF85*VLOOKUP(HD85,Lookups!$A$3:$O$93,15),HF85-HF85*VLOOKUP(HD85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HD86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,HD$2+2),0)","v":164489.2567382828},66,{"$f":"IF(VLOOKUP(HH86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HH86,Lookups!$DH$3:$DU$53,13)*HI$57,0)","v":0},{"$f":"IF((HH86<111),IF(HH86<71,HJ85+HI$58*VLOOKUP(HH85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HH85,Lookups!$DH$3:$DU$53,2)+IF(HH86<64,HI$58*VLOOKUP(HH85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HH85,Lookups!$DH$3:$DU$53,13,0))-HJ85*VLOOKUP(HH85,Lookups!$A$3:$O$93,15),HJ85-HJ85*VLOOKUP(HH85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HH86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,HH$2+2),0)","v":153342.97957854177},65,{"$f":"IF(VLOOKUP(HL86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HL86,Lookups!$DH$3:$DU$53,13)*HM$58,0)","v":0},{"$f":"IF((HL86<111),IF(HL86<71,HN85+HM$58*VLOOKUP(HL85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HL85,Lookups!$DH$3:$DU$53,2)+IF(HL86<64,HM$58*VLOOKUP(HL85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HL85,Lookups!$DH$3:$DU$53,13,0))-HN85*VLOOKUP(HL85,Lookups!$A$3:$O$93,15),HN85-HN85*VLOOKUP(HL85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HL86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,HL$2+2),0)","v":142490.29494775416},64,{"$f":"IF(VLOOKUP(HP86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HP86,Lookups!$DH$3:$DU$53,13)*HQ$59,0)","v":0},{"$f":"IF((HP86<111),IF(HP86<71,HR85+HQ$59*VLOOKUP(HP85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HP85,Lookups!$DH$3:$DU$53,2)+IF(HP86<64,HQ$59*VLOOKUP(HP85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HP85,Lookups!$DH$3:$DU$53,13,0))-HR85*VLOOKUP(HP85,Lookups!$A$3:$O$93,15),HR85-HR85*VLOOKUP(HP85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HP86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,HP$2+2),0)","v":661025.72838416218},63,{"$f":"IF(VLOOKUP(HT86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HT86,Lookups!$DH$3:$DU$53,13)*HU$60,0)","v":0},{"$f":"IF((HT86<111),IF(HT86<71,HV85+HU$60*VLOOKUP(HT85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HT85,Lookups!$DH$3:$DU$53,2)+IF(HT86<64,HU$60*VLOOKUP(HT85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HT85,Lookups!$DH$3:$DU$53,13,0))-HV85*VLOOKUP(HT85,Lookups!$A$3:$O$93,15),HV85-HV85*VLOOKUP(HT85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HT86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,HT$2+2),0)","v":576477.17934109736},62,{"$f":"IF(VLOOKUP(HX86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HX86,Lookups!$DH$3:$DU$53,13)*HY$61,0)","v":0},{"$f":"IF((HX86<111),IF(HX86<71,HZ85+HY$61*VLOOKUP(HX85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HX85,Lookups!$DH$3:$DU$53,2)+IF(HX86<64,HY$61*VLOOKUP(HX85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HX85,Lookups!$DH$3:$DU$53,13,0))-HZ85*VLOOKUP(HX85,Lookups!$A$3:$O$93,15),HZ85-HZ85*VLOOKUP(HX85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HX86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,HX$2+2),0)","v":496738.736421232},61,{"$f":"IF(VLOOKUP(IB86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IB86,Lookups!$DH$3:$DU$53,13)*IC$62,0)","v":0},{"$f":"IF((IB86<111),IF(IB86<71,ID85+IC$62*VLOOKUP(IB85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IB85,Lookups!$DH$3:$DU$53,2)+IF(IB86<64,IC$62*VLOOKUP(IB85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IB85,Lookups!$DH$3:$DU$53,13,0))-ID85*VLOOKUP(IB85,Lookups!$A$3:$O$93,15),ID85-ID85*VLOOKUP(IB85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IB86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,IB$2+2),0)","v":444963.27958107478},60,{"$f":"IF(VLOOKUP(IF86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IF86,Lookups!$DH$3:$DU$53,13)*IG$63,0)","v":0},{"$f":"IF((IF86<111),IF(IF86<71,IH85+IG$63*VLOOKUP(IF85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IF85,Lookups!$DH$3:$DU$53,2)+IF(IF86<64,IG$63*VLOOKUP(IF85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IF85,Lookups!$DH$3:$DU$53,13,0))-IH85*VLOOKUP(IF85,Lookups!$A$3:$O$93,15),IH85-IH85*VLOOKUP(IF85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IF86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,IF$2+2),0)","v":395564.89888884209},59,{"$f":"IF(VLOOKUP(IJ86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IJ86,Lookups!$DH$3:$DU$53,13)*IK$64,0)","v":0},{"$f":"IF((IJ86<111),IF(IJ86<71,IL85+IK$64*VLOOKUP(IJ85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IJ85,Lookups!$DH$3:$DU$53,2)+IF(IJ86<64,IK$64*VLOOKUP(IJ85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IJ85,Lookups!$DH$3:$DU$53,13,0))-IL85*VLOOKUP(IJ85,Lookups!$A$3:$O$93,15),IL85-IL85*VLOOKUP(IJ85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IJ86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,IJ$2+2),0)","v":348438.61900140543},58,{"$f":"IF(VLOOKUP(IN86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IN86,Lookups!$DH$3:$DU$53,13)*IO$65,0)","v":0},{"$f":"IF((IN86<111),IF(IN86<71,IP85+IO$65*VLOOKUP(IN85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IN85,Lookups!$DH$3:$DU$53,2)+IF(IN86<64,IO$65*VLOOKUP(IN85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IN85,Lookups!$DH$3:$DU$53,13,0))-IP85*VLOOKUP(IN85,Lookups!$A$3:$O$93,15),IP85-IP85*VLOOKUP(IN85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IN86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,IN$2+2),0)","v":303484.11167718604},57,{"$f":"IF(VLOOKUP(IR86,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IR86,Lookups!$DH$3:$DU$53,13)*IS$66,0)","v":0},{"$f":"IF((IR86<111),IF(IR86<71,IT85+IS$66*VLOOKUP(IR85,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IR85,Lookups!$DH$3:$DU$53,2)+IF(IR86<64,IS$66*VLOOKUP(IR85,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IR85,Lookups!$DH$3:$DU$53,13,0))-IT85*VLOOKUP(IR85,Lookups!$A$3:$O$93,15),IT85-IT85*VLOOKUP(IR85,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IR86<111,VLOOKUP($C86,Lookups!$T$3:$DG$93,IR$2+2),0)","v":260605.48890138994},0]
[{"$f":"SUM(E87,I87,M87,Q87,U87,Y87,AC87,AG87,AK87,AO87,AS87,AW87,BA87,BE87,BI87,BM87,BQ87,BU87,BY87,CC87,CG87,CK87,CO87,CS87,CW87,DA87,DE87,DI87,DM87,DQ87)+SUM(DU87,DY87,EC87,EG87,EK87,EO87,ES87,EW87,FA87,FE87)+'Amort-Proj'!Q87+SUM(FI87,FM87,FQ87,FU87,FY87,GC87,GG87,GK87,GO87,GS87,GW87,HA87,HE87,HI87)+SUM(HM87,HQ87,HU87,HY87,IC87,IG87,IK87,IO87,IS87)","v":0},{"$error":"#DIV/0!"},2099,120,{"$f":"IF(VLOOKUP(D87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D87,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D87<111),IF(D87<71,F86+E$4*VLOOKUP(D86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D86,Lookups!$DH$3:$DU$53,2)+IF(D87<64,E$4*VLOOKUP(D86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D86,Lookups!$DH$3:$DU$53,13,0))-F86*VLOOKUP(D86,Lookups!$A$3:$O$93,15),F86-F86*VLOOKUP(D86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,D$2+2),0)","v":0},119,{"$f":"IF(VLOOKUP(H87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H87,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H87<111),IF(H87<71,J86+I$5*VLOOKUP(H86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H86,Lookups!$DH$3:$DU$53,2)+IF(H87<64,I$5*VLOOKUP(H86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H86,Lookups!$DH$3:$DU$53,13,0))-J86*VLOOKUP(H86,Lookups!$A$3:$O$93,15),J86-J86*VLOOKUP(H86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,H$2+2),0)","v":0},118,{"$f":"IF(VLOOKUP(L87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L87,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L87<111),IF(L87<71,N86+M$6*VLOOKUP(L86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L86,Lookups!$DH$3:$DU$53,2)+IF(L87<64,M$6*VLOOKUP(L86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L86,Lookups!$DH$3:$DU$53,13,0))-N86*VLOOKUP(L86,Lookups!$A$3:$O$93,15),N86-N86*VLOOKUP(L86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,L$2+2),0)","v":0},117,{"$f":"IF(VLOOKUP(P87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P87,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P87<111),IF(P87<71,R86+Q$7*VLOOKUP(P86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P86,Lookups!$DH$3:$DU$53,2)+IF(P87<64,Q$7*VLOOKUP(P86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P86,Lookups!$DH$3:$DU$53,13,0))-R86*VLOOKUP(P86,Lookups!$A$3:$O$93,15),R86-R86*VLOOKUP(P86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,P$2+2),0)","v":0},116,{"$f":"IF(VLOOKUP(T87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T87,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T87<111),IF(T87<71,V86+U$8*VLOOKUP(T86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T86,Lookups!$DH$3:$DU$53,2)+IF(T87<64,U$8*VLOOKUP(T86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T86,Lookups!$DH$3:$DU$53,13,0))-V86*VLOOKUP(T86,Lookups!$A$3:$O$93,15),V86-V86*VLOOKUP(T86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,T$2+2),0)","v":0},115,{"$f":"IF(VLOOKUP(X87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X87,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X87<111),IF(X87<71,Z86+Y$9*VLOOKUP(X86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X86,Lookups!$DH$3:$DU$53,2)+IF(X87<64,Y$9*VLOOKUP(X86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X86,Lookups!$DH$3:$DU$53,13,0))-Z86*VLOOKUP(X86,Lookups!$A$3:$O$93,15),Z86-Z86*VLOOKUP(X86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,X$2+2),0)","v":0},114,{"$f":"IF(VLOOKUP(AB87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB87,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB87<111),IF(AB87<71,AD86+AC$10*VLOOKUP(AB86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB86,Lookups!$DH$3:$DU$53,2)+IF(AB87<64,AC$10*VLOOKUP(AB86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB86,Lookups!$DH$3:$DU$53,13,0))-AD86*VLOOKUP(AB86,Lookups!$A$3:$O$93,15),AD86-AD86*VLOOKUP(AB86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,AB$2+2),0)","v":0},113,{"$f":"IF(VLOOKUP(AF87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF87,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF87<111),IF(AF87<71,AH86+AG$11*VLOOKUP(AF86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF86,Lookups!$DH$3:$DU$53,2)+IF(AF87<64,AG$11*VLOOKUP(AF86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF86,Lookups!$DH$3:$DU$53,13,0))-AH86*VLOOKUP(AF86,Lookups!$A$3:$O$93,15),AH86-AH86*VLOOKUP(AF86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,AF$2+2),0)","v":0},112,{"$f":"IF(VLOOKUP(AJ87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ87,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ87<111),IF(AJ87<71,AL86+AK$12*VLOOKUP(AJ86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ86,Lookups!$DH$3:$DU$53,2)+IF(AJ87<64,AK$12*VLOOKUP(AJ86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ86,Lookups!$DH$3:$DU$53,13,0))-AL86*VLOOKUP(AJ86,Lookups!$A$3:$O$93,15),AL86-AL86*VLOOKUP(AJ86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":0},111,{"$f":"IF(VLOOKUP(AN87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN87,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN87<111),IF(AN87<71,AP86+AO$13*VLOOKUP(AN86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN86,Lookups!$DH$3:$DU$53,2)+IF(AN87<64,AO$13*VLOOKUP(AN86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN86,Lookups!$DH$3:$DU$53,13,0))-AP86*VLOOKUP(AN86,Lookups!$A$3:$O$93,15),AP86-AP86*VLOOKUP(AN86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,AN$2+2),0)","v":0},110,{"$f":"IF(VLOOKUP(AR87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR87,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR87<111),IF(AR87<71,AT86+AS$14*VLOOKUP(AR86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR86,Lookups!$DH$3:$DU$53,2)+IF(AR87<64,AS$14*VLOOKUP(AR86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR86,Lookups!$DH$3:$DU$53,13,0))-AT86*VLOOKUP(AR86,Lookups!$A$3:$O$93,15),AT86-AT86*VLOOKUP(AR86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,AR$2+2),0)","v":322279.32549409143},109,{"$f":"IF(VLOOKUP(AV87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV87,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV87<111),IF(AV87<71,AX86+AW$15*VLOOKUP(AV86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV86,Lookups!$DH$3:$DU$53,2)+IF(AV87<64,AW$15*VLOOKUP(AV86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV86,Lookups!$DH$3:$DU$53,13,0))-AX86*VLOOKUP(AV86,Lookups!$A$3:$O$93,15),AX86-AX86*VLOOKUP(AV86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,AV$2+2),0)","v":324427.85433071817},108,{"$f":"IF(VLOOKUP(AZ87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ87,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ87<111),IF(AZ87<71,BB86+BA$16*VLOOKUP(AZ86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ86,Lookups!$DH$3:$DU$53,2)+IF(AZ87<64,BA$16*VLOOKUP(AZ86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ86,Lookups!$DH$3:$DU$53,13,0))-BB86*VLOOKUP(AZ86,Lookups!$A$3:$O$93,15),BB86-BB86*VLOOKUP(AZ86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":326279.96387018915},107,{"$f":"IF(VLOOKUP(BD87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD87,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD87<111),IF(BD87<71,BF86+BE$17*VLOOKUP(BD86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD86,Lookups!$DH$3:$DU$53,2)+IF(BD87<64,BE$17*VLOOKUP(BD86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD86,Lookups!$DH$3:$DU$53,13,0))-BF86*VLOOKUP(BD86,Lookups!$A$3:$O$93,15),BF86-BF86*VLOOKUP(BD86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,BD$2+2),0)","v":328142.64682282542},106,{"$f":"IF(VLOOKUP(BH87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH87,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH87<111),IF(BH87<71,BJ86+BI$18*VLOOKUP(BH86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH86,Lookups!$DH$3:$DU$53,2)+IF(BH87<64,BI$18*VLOOKUP(BH86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH86,Lookups!$DH$3:$DU$53,13,0))-BJ86*VLOOKUP(BH86,Lookups!$A$3:$O$93,15),BJ86-BJ86*VLOOKUP(BH86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,BH$2+2),0)","v":329702.26016323798},105,{"$f":"IF(VLOOKUP(BL87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL87,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL87<111),IF(BL87<71,BN86+BM$19*VLOOKUP(BL86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL86,Lookups!$DH$3:$DU$53,2)+IF(BL87<64,BM$19*VLOOKUP(BL86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL86,Lookups!$DH$3:$DU$53,13,0))-BN86*VLOOKUP(BL86,Lookups!$A$3:$O$93,15),BN86-BN86*VLOOKUP(BL86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,BL$2+2),0)","v":331269.28611458367},104,{"$f":"IF(VLOOKUP(BP87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP87,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP87<111),IF(BP87<71,BR86+BQ$20*VLOOKUP(BP86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP86,Lookups!$DH$3:$DU$53,2)+IF(BP87<64,BQ$20*VLOOKUP(BP86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP86,Lookups!$DH$3:$DU$53,13,0))-BR86*VLOOKUP(BP86,Lookups!$A$3:$O$93,15),BR86-BR86*VLOOKUP(BP86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,BP$2+2),0)","v":332843.75990790373},{"$f":"1+BT86","v":103},{"$f":"IF(VLOOKUP(BT87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT87,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT87<111),IF(BT87<71,BV86+BU$21*VLOOKUP(BT86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT86,Lookups!$DH$3:$DU$53,2)+IF(BT87<64,BU$21*VLOOKUP(BT86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT86,Lookups!$DH$3:$DU$53,13,0))-BV86*VLOOKUP(BT86,Lookups!$A$3:$O$93,15),BV86-BV86*VLOOKUP(BT86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,BT$2+2),0)","v":334108.12366823741},102,{"$f":"IF(VLOOKUP(BX87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX87,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX87<111),IF(BX87<71,BZ86+BY$22*VLOOKUP(BX86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX86,Lookups!$DH$3:$DU$53,2)+IF(BX87<64,BY$22*VLOOKUP(BX86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX86,Lookups!$DH$3:$DU$53,13,0))-BZ86*VLOOKUP(BX86,Lookups!$A$3:$O$93,15),BZ86-BZ86*VLOOKUP(BX86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,BX$2+2),0)","v":335377.29032984463},101,{"$f":"IF(VLOOKUP(CB87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB87,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB87<111),IF(CB87<71,CD86+CC$23*VLOOKUP(CB86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB86,Lookups!$DH$3:$DU$53,2)+IF(CB87<64,CC$23*VLOOKUP(CB86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB86,Lookups!$DH$3:$DU$53,13,0))-CD86*VLOOKUP(CB86,Lookups!$A$3:$O$93,15),CD86-CD86*VLOOKUP(CB86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,CB$2+2),0)","v":336331.87464767136},100,{"$f":"IF(VLOOKUP(CF87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF87,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF87<111),IF(CF87<71,CH86+CG$24*VLOOKUP(CF86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF86,Lookups!$DH$3:$DU$53,2)+IF(CF87<64,CG$24*VLOOKUP(CF86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF86,Lookups!$DH$3:$DU$53,13,0))-CH86*VLOOKUP(CF86,Lookups!$A$3:$O$93,15),CH86-CH86*VLOOKUP(CF86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,CF$2+2),0)","v":337289.17599866074},99,{"$f":"IF(VLOOKUP(CJ87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ87,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ87<111),IF(CJ87<71,CL86+CK$25*VLOOKUP(CJ86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ86,Lookups!$DH$3:$DU$53,2)+IF(CJ87<64,CK$25*VLOOKUP(CJ86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ86,Lookups!$DH$3:$DU$53,13,0))-CL86*VLOOKUP(CJ86,Lookups!$A$3:$O$93,15),CL86-CL86*VLOOKUP(CJ86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":337928.58675884752},98,{"$f":"IF(VLOOKUP(CN87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN87,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN87<111),IF(CN87<71,CP86+CO$26*VLOOKUP(CN86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN86,Lookups!$DH$3:$DU$53,2)+IF(CN87<64,CO$26*VLOOKUP(CN86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN86,Lookups!$DH$3:$DU$53,13,0))-CP86*VLOOKUP(CN86,Lookups!$A$3:$O$93,15),CP86-CP86*VLOOKUP(CN86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,CN$2+2),0)","v":338569.20967213443},97,{"$f":"IF(VLOOKUP(CR87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR87,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR87<111),IF(CR87<71,CT86+CS$27*VLOOKUP(CR86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR86,Lookups!$DH$3:$DU$53,2)+IF(CR87<64,CS$27*VLOOKUP(CR86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR86,Lookups!$DH$3:$DU$53,13,0))-CT86*VLOOKUP(CR86,Lookups!$A$3:$O$93,15),CT86-CT86*VLOOKUP(CR86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,CR$2+2),0)","v":339211.04703644133},96,{"$f":"IF(VLOOKUP(CV87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV87,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV87<111),IF(CV87<71,CX86+CW$28*VLOOKUP(CV86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV86,Lookups!$DH$3:$DU$53,2)+IF(CV87<64,CW$28*VLOOKUP(CV86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV86,Lookups!$DH$3:$DU$53,13,0))-CX86*VLOOKUP(CV86,Lookups!$A$3:$O$93,15),CX86-CX86*VLOOKUP(CV86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,CV$2+2),0)","v":339854.10115404567},95,{"$f":"IF(VLOOKUP(CZ87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ87,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ87<111),IF(CZ87<71,DB86+DA$29*VLOOKUP(CZ86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ86,Lookups!$DH$3:$DU$53,2)+IF(CZ87<64,DA$29*VLOOKUP(CZ86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ86,Lookups!$DH$3:$DU$53,13,0))-DB86*VLOOKUP(CZ86,Lookups!$A$3:$O$93,15),DB86-DB86*VLOOKUP(CZ86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":340498.37433158886},94,{"$f":"IF(VLOOKUP(DD87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD87,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD87<111),IF(DD87<71,DF86+DE$30*VLOOKUP(DD86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD86,Lookups!$DH$3:$DU$53,2)+IF(DD87<64,DE$30*VLOOKUP(DD86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD86,Lookups!$DH$3:$DU$53,13,0))-DF86*VLOOKUP(DD86,Lookups!$A$3:$O$93,15),DF86-DF86*VLOOKUP(DD86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,DD$2+2),0)","v":341143.86888008454},93,{"$f":"IF(VLOOKUP(DH87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH87,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH87<111),IF(DH87<71,DJ86+DI$31*VLOOKUP(DH86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH86,Lookups!$DH$3:$DU$53,2)+IF(DH87<64,DI$31*VLOOKUP(DH86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH86,Lookups!$DH$3:$DU$53,13,0))-DJ86*VLOOKUP(DH86,Lookups!$A$3:$O$93,15),DJ86-DJ86*VLOOKUP(DH86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,DH$2+2),0)","v":341790.587114928},92,{"$f":"IF(VLOOKUP(DL87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL87,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL87<111),IF(DL87<71,DN86+DM$32*VLOOKUP(DL86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL86,Lookups!$DH$3:$DU$53,2)+IF(DL87<64,DM$32*VLOOKUP(DL86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL86,Lookups!$DH$3:$DU$53,13,0))-DN86*VLOOKUP(DL86,Lookups!$A$3:$O$93,15),DN86-DN86*VLOOKUP(DL86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,DL$2+2),0)","v":342438.53135590395},91,{"$f":"IF(VLOOKUP(DP87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP87,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP87<111),IF(DP87<71,DR86+DQ$33*VLOOKUP(DP86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP86,Lookups!$DH$3:$DU$53,2)+IF(DP87<64,DQ$33*VLOOKUP(DP86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP86,Lookups!$DH$3:$DU$53,13,0))-DR86*VLOOKUP(DP86,Lookups!$A$3:$O$93,15),DR86-DR86*VLOOKUP(DP86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,DP$2+2),0)","v":342762.81026817282},90,{"$f":"IF(VLOOKUP(DT87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT87,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT87<111),IF(DT87<71,DV86+DU$34*VLOOKUP(DT86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT86,Lookups!$DH$3:$DU$53,2)+IF(DT87<64,DU$34*VLOOKUP(DT86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT86,Lookups!$DH$3:$DU$53,13,0))-DV86*VLOOKUP(DT86,Lookups!$A$3:$O$93,15),DV86-DV86*VLOOKUP(DT86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,DT$2+2),0)","v":343087.39626274462},89,{"$f":"IF(VLOOKUP(DX87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX87,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX87<111),IF(DX87<71,DZ86+DY$35*VLOOKUP(DX86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX86,Lookups!$DH$3:$DU$53,2)+IF(DX87<64,DY$35*VLOOKUP(DX86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX86,Lookups!$DH$3:$DU$53,13,0))-DZ86*VLOOKUP(DX86,Lookups!$A$3:$O$93,15),DZ86-DZ86*VLOOKUP(DX86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,DX$2+2),0)","v":343412.28963041748},88,{"$f":"IF(VLOOKUP(EB87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB87,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB87<111),IF(EB87<71,ED86+EC$36*VLOOKUP(EB86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB86,Lookups!$DH$3:$DU$53,2)+IF(EB87<64,EC$36*VLOOKUP(EB86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB86,Lookups!$DH$3:$DU$53,13,0))-ED86*VLOOKUP(EB86,Lookups!$A$3:$O$93,15),ED86-ED86*VLOOKUP(EB86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,EB$2+2),0)","v":340512.50219872606},87,{"$f":"IF(VLOOKUP(EF87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF87,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF87<111),IF(EF87<71,EH86+EG$37*VLOOKUP(EF86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF86,Lookups!$DH$3:$DU$53,2)+IF(EF87<64,EG$37*VLOOKUP(EF86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF86,Lookups!$DH$3:$DU$53,13,0))-EH86*VLOOKUP(EF86,Lookups!$A$3:$O$93,15),EH86-EH86*VLOOKUP(EF86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,EF$2+2),0)","v":337624.23496571224},86,{"$f":"IF(VLOOKUP(EJ87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ87,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ87<111),IF(EJ87<71,EL86+EK$38*VLOOKUP(EJ86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ86,Lookups!$DH$3:$DU$53,2)+IF(EJ87<64,EK$38*VLOOKUP(EJ86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ86,Lookups!$DH$3:$DU$53,13,0))-EL86*VLOOKUP(EJ86,Lookups!$A$3:$O$93,15),EL86-EL86*VLOOKUP(EJ86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":334747.43116299884},85,{"$f":"IF(VLOOKUP(EN87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN87,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN87<111),IF(EN87<71,EP86+EO$39*VLOOKUP(EN86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN86,Lookups!$DH$3:$DU$53,2)+IF(EN87<64,EO$39*VLOOKUP(EN86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN86,Lookups!$DH$3:$DU$53,13,0))-EP86*VLOOKUP(EN86,Lookups!$A$3:$O$93,15),EP86-EP86*VLOOKUP(EN86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,EN$2+2),0)","v":331882.0343051235},84,{"$f":"IF(VLOOKUP(ER87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER87,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER87<111),IF(ER87<71,ET86+ES$40*VLOOKUP(ER86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER86,Lookups!$DH$3:$DU$53,2)+IF(ER87<64,ES$40*VLOOKUP(ER86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER86,Lookups!$DH$3:$DU$53,13,0))-ET86*VLOOKUP(ER86,Lookups!$A$3:$O$93,15),ET86-ET86*VLOOKUP(ER86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,ER$2+2),0)","v":329027.98818808165},83,{"$f":"IF(VLOOKUP(EV87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV87,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV87<111),IF(EV87<71,EX86+EW$41*VLOOKUP(EV86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV86,Lookups!$DH$3:$DU$53,2)+IF(EV87<64,EW$41*VLOOKUP(EV86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV86,Lookups!$DH$3:$DU$53,13,0))-EX86*VLOOKUP(EV86,Lookups!$A$3:$O$93,15),EX86-EX86*VLOOKUP(EV86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,EV$2+2),0)","v":326185.23688787932},82,{"$f":"IF(VLOOKUP(EZ87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ87,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ87<111),IF(EZ87<71,FB86+FA$42*VLOOKUP(EZ86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ86,Lookups!$DH$3:$DU$53,2)+IF(EZ87<64,FA$42*VLOOKUP(EZ86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ86,Lookups!$DH$3:$DU$53,13,0))-FB86*VLOOKUP(EZ86,Lookups!$A$3:$O$93,15),FB86-FB86*VLOOKUP(EZ86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":323353.72475908865},81,{"$f":"IF(VLOOKUP(FD87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD87,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD87<111),IF(FD87<71,FF86+FE$43*VLOOKUP(FD86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD86,Lookups!$DH$3:$DU$53,2)+IF(FD87<64,FE$43*VLOOKUP(FD86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD86,Lookups!$DH$3:$DU$53,13,0))-FF86*VLOOKUP(FD86,Lookups!$A$3:$O$93,15),FF86-FF86*VLOOKUP(FD86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,FD$2+2),0)","v":316578.68560864043},80,{"$f":"IF(VLOOKUP(FH87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH87,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH87<111),IF(FH87<71,FJ86+FI$44*VLOOKUP(FH86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH86,Lookups!$DH$3:$DU$53,2)+IF(FH87<64,FI$44*VLOOKUP(FH86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH86,Lookups!$DH$3:$DU$53,13,0))-FJ86*VLOOKUP(FH86,Lookups!$A$3:$O$93,15),FJ86-FJ86*VLOOKUP(FH86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,FH$2+2),0)","v":309872.41928654199},79,{"$f":"IF(VLOOKUP(FL87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FL87,Lookups!$DH$3:$DU$53,13)*FM$45,0)","v":0},{"$f":"IF((FL87<111),IF(FL87<71,FN86+FM$45*VLOOKUP(FL86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FL86,Lookups!$DH$3:$DU$53,2)+IF(FL87<64,FM$45*VLOOKUP(FL86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FL86,Lookups!$DH$3:$DU$53,13,0))-FN86*VLOOKUP(FL86,Lookups!$A$3:$O$93,15),FN86-FN86*VLOOKUP(FL86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FL87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,FL$2+2),0)","v":303234.18373903673},78,{"$f":"IF(VLOOKUP(FP87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FP87,Lookups!$DH$3:$DU$53,13)*FQ$46,0)","v":0},{"$f":"IF((FP87<111),IF(FP87<71,FR86+FQ$46*VLOOKUP(FP86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FP86,Lookups!$DH$3:$DU$53,2)+IF(FP87<64,FQ$46*VLOOKUP(FP86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FP86,Lookups!$DH$3:$DU$53,13,0))-FR86*VLOOKUP(FP86,Lookups!$A$3:$O$93,15),FR86-FR86*VLOOKUP(FP86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FP87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,FP$2+2),0)","v":296663.24496533704},77,{"$f":"IF(VLOOKUP(FT87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FT87,Lookups!$DH$3:$DU$53,13)*FU$47,0)","v":0},{"$f":"IF((FT87<111),IF(FT87<71,FV86+FU$47*VLOOKUP(FT86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FT86,Lookups!$DH$3:$DU$53,2)+IF(FT87<64,FU$47*VLOOKUP(FT86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FT86,Lookups!$DH$3:$DU$53,13,0))-FV86*VLOOKUP(FT86,Lookups!$A$3:$O$93,15),FV86-FV86*VLOOKUP(FT86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FT87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,FT$2+2),0)","v":290158.87692935974},76,{"$f":"IF(VLOOKUP(FX87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FX87,Lookups!$DH$3:$DU$53,13)*FY$48,0)","v":0},{"$f":"IF((FX87<111),IF(FX87<71,FZ86+FY$48*VLOOKUP(FX86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FX86,Lookups!$DH$3:$DU$53,2)+IF(FX87<64,FY$48*VLOOKUP(FX86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FX86,Lookups!$DH$3:$DU$53,13,0))-FZ86*VLOOKUP(FX86,Lookups!$A$3:$O$93,15),FZ86-FZ86*VLOOKUP(FX86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FX87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,FX$2+2),0)","v":279244.89996456797},75,{"$f":"IF(VLOOKUP(GB87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GB87,Lookups!$DH$3:$DU$53,13)*GC$49,0)","v":0},{"$f":"IF((GB87<111),IF(GB87<71,GD86+GC$49*VLOOKUP(GB86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GB86,Lookups!$DH$3:$DU$53,2)+IF(GB87<64,GC$49*VLOOKUP(GB86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GB86,Lookups!$DH$3:$DU$53,13,0))-GD86*VLOOKUP(GB86,Lookups!$A$3:$O$93,15),GD86-GD86*VLOOKUP(GB86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GB87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,GB$2+2),0)","v":268525.65078312589},74,{"$f":"IF(VLOOKUP(GF87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GF87,Lookups!$DH$3:$DU$53,13)*GG$50,0)","v":0},{"$f":"IF((GF87<111),IF(GF87<71,GH86+GG$50*VLOOKUP(GF86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GF86,Lookups!$DH$3:$DU$53,2)+IF(GF87<64,GG$50*VLOOKUP(GF86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GF86,Lookups!$DH$3:$DU$53,13,0))-GH86*VLOOKUP(GF86,Lookups!$A$3:$O$93,15),GH86-GH86*VLOOKUP(GF86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GF87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,GF$2+2),0)","v":257753.42985159767},73,{"$f":"IF(VLOOKUP(GJ87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GJ87,Lookups!$DH$3:$DU$53,13)*GK$51,0)","v":0},{"$f":"IF((GJ87<111),IF(GJ87<71,GL86+GK$51*VLOOKUP(GJ86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GJ86,Lookups!$DH$3:$DU$53,2)+IF(GJ87<64,GK$51*VLOOKUP(GJ86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GJ86,Lookups!$DH$3:$DU$53,13,0))-GL86*VLOOKUP(GJ86,Lookups!$A$3:$O$93,15),GL86-GL86*VLOOKUP(GJ86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GJ87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,GJ$2+2),0)","v":247188.56225306215},72,{"$f":"IF(VLOOKUP(GN87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GN87,Lookups!$DH$3:$DU$53,13)*GO$52,0)","v":0},{"$f":"IF((GN87<111),IF(GN87<71,GP86+GO$52*VLOOKUP(GN86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GN86,Lookups!$DH$3:$DU$53,2)+IF(GN87<64,GO$52*VLOOKUP(GN86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GN86,Lookups!$DH$3:$DU$53,13,0))-GP86*VLOOKUP(GN86,Lookups!$A$3:$O$93,15),GP86-GP86*VLOOKUP(GN86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GN87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,GN$2+2),0)","v":236827.01729398943},71,{"$f":"IF(VLOOKUP(GR87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GR87,Lookups!$DH$3:$DU$53,13)*GS$53,0)","v":0},{"$f":"IF((GR87<111),IF(GR87<71,GT86+GS$53*VLOOKUP(GR86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GR86,Lookups!$DH$3:$DU$53,2)+IF(GR87<64,GS$53*VLOOKUP(GR86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GR86,Lookups!$DH$3:$DU$53,13,0))-GT86*VLOOKUP(GR86,Lookups!$A$3:$O$93,15),GT86-GT86*VLOOKUP(GR86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GR87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,GR$2+2),0)","v":223627.79914463716},70,{"$f":"IF(VLOOKUP(GV87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GV87,Lookups!$DH$3:$DU$53,13)*GW$54,0)","v":0},{"$f":"IF((GV87<111),IF(GV87<71,GX86+GW$54*VLOOKUP(GV86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GV86,Lookups!$DH$3:$DU$53,2)+IF(GV87<64,GW$54*VLOOKUP(GV86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GV86,Lookups!$DH$3:$DU$53,13,0))-GX86*VLOOKUP(GV86,Lookups!$A$3:$O$93,15),GX86-GX86*VLOOKUP(GV86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GV87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,GV$2+2),0)","v":210756.53447449004},69,{"$f":"IF(VLOOKUP(GZ87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GZ87,Lookups!$DH$3:$DU$53,13)*HA$55,0)","v":0},{"$f":"IF((GZ87<111),IF(GZ87<71,HB86+HA$55*VLOOKUP(GZ86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GZ86,Lookups!$DH$3:$DU$53,2)+IF(GZ87<64,HA$55*VLOOKUP(GZ86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GZ86,Lookups!$DH$3:$DU$53,13,0))-HB86*VLOOKUP(GZ86,Lookups!$A$3:$O$93,15),HB86-HB86*VLOOKUP(GZ86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GZ87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,GZ$2+2),0)","v":198205.03844810801},68,{"$f":"IF(VLOOKUP(HD87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HD87,Lookups!$DH$3:$DU$53,13)*HE$56,0)","v":0},{"$f":"IF((HD87<111),IF(HD87<71,HF86+HE$56*VLOOKUP(HD86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HD86,Lookups!$DH$3:$DU$53,2)+IF(HD87<64,HE$56*VLOOKUP(HD86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HD86,Lookups!$DH$3:$DU$53,13,0))-HF86*VLOOKUP(HD86,Lookups!$A$3:$O$93,15),HF86-HF86*VLOOKUP(HD86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HD87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,HD$2+2),0)","v":185965.33139175549},67,{"$f":"IF(VLOOKUP(HH87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HH87,Lookups!$DH$3:$DU$53,13)*HI$57,0)","v":0},{"$f":"IF((HH87<111),IF(HH87<71,HJ86+HI$58*VLOOKUP(HH86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HH86,Lookups!$DH$3:$DU$53,2)+IF(HH87<64,HI$58*VLOOKUP(HH86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HH86,Lookups!$DH$3:$DU$53,13,0))-HJ86*VLOOKUP(HH86,Lookups!$A$3:$O$93,15),HJ86-HJ86*VLOOKUP(HH86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HH87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,HH$2+2),0)","v":173865.14437236491},66,{"$f":"IF(VLOOKUP(HL87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HL87,Lookups!$DH$3:$DU$53,13)*HM$58,0)","v":0},{"$f":"IF((HL87<111),IF(HL87<71,HN86+HM$58*VLOOKUP(HL86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HL86,Lookups!$DH$3:$DU$53,2)+IF(HL87<64,HM$58*VLOOKUP(HL86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HL86,Lookups!$DH$3:$DU$53,13,0))-HN86*VLOOKUP(HL86,Lookups!$A$3:$O$93,15),HN86-HN86*VLOOKUP(HL86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HL87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,HL$2+2),0)","v":162083.52941451865},65,{"$f":"IF(VLOOKUP(HP87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HP87,Lookups!$DH$3:$DU$53,13)*HQ$59,0)","v":0},{"$f":"IF((HP87<111),IF(HP87<71,HR86+HQ$59*VLOOKUP(HP86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HP86,Lookups!$DH$3:$DU$53,2)+IF(HP87<64,HQ$59*VLOOKUP(HP86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HP86,Lookups!$DH$3:$DU$53,13,0))-HR86*VLOOKUP(HP86,Lookups!$A$3:$O$93,15),HR86-HR86*VLOOKUP(HP86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HP87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,HP$2+2),0)","v":150612.24175977614},64,{"$f":"IF(VLOOKUP(HT87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HT87,Lookups!$DH$3:$DU$53,13)*HU$60,0)","v":0},{"$f":"IF((HT87<111),IF(HT87<71,HV86+HU$60*VLOOKUP(HT86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HT86,Lookups!$DH$3:$DU$53,2)+IF(HT87<64,HU$60*VLOOKUP(HT86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HT86,Lookups!$DH$3:$DU$53,13,0))-HV86*VLOOKUP(HT86,Lookups!$A$3:$O$93,15),HV86-HV86*VLOOKUP(HT86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HT87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,HT$2+2),0)","v":698704.19490205939},63,{"$f":"IF(VLOOKUP(HX87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HX87,Lookups!$DH$3:$DU$53,13)*HY$61,0)","v":0},{"$f":"IF((HX87<111),IF(HX87<71,HZ86+HY$61*VLOOKUP(HX86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HX86,Lookups!$DH$3:$DU$53,2)+IF(HX87<64,HY$61*VLOOKUP(HX86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HX86,Lookups!$DH$3:$DU$53,13,0))-HZ86*VLOOKUP(HX86,Lookups!$A$3:$O$93,15),HZ86-HZ86*VLOOKUP(HX86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HX87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,HX$2+2),0)","v":609336.37856353982},62,{"$f":"IF(VLOOKUP(IB87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IB87,Lookups!$DH$3:$DU$53,13)*IC$62,0)","v":0},{"$f":"IF((IB87<111),IF(IB87<71,ID86+IC$62*VLOOKUP(IB86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IB86,Lookups!$DH$3:$DU$53,2)+IF(IB87<64,IC$62*VLOOKUP(IB86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IB86,Lookups!$DH$3:$DU$53,13,0))-ID86*VLOOKUP(IB86,Lookups!$A$3:$O$93,15),ID86-ID86*VLOOKUP(IB86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IB87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,IB$2+2),0)","v":525052.84439724218},61,{"$f":"IF(VLOOKUP(IF87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IF87,Lookups!$DH$3:$DU$53,13)*IG$63,0)","v":0},{"$f":"IF((IF87<111),IF(IF87<71,IH86+IG$63*VLOOKUP(IF86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IF86,Lookups!$DH$3:$DU$53,2)+IF(IF87<64,IG$63*VLOOKUP(IF86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IF86,Lookups!$DH$3:$DU$53,13,0))-IH86*VLOOKUP(IF86,Lookups!$A$3:$O$93,15),IH86-IH86*VLOOKUP(IF86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IF87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,IF$2+2),0)","v":470326.18651719601},60,{"$f":"IF(VLOOKUP(IJ87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IJ87,Lookups!$DH$3:$DU$53,13)*IK$64,0)","v":0},{"$f":"IF((IJ87<111),IF(IJ87<71,IL86+IK$64*VLOOKUP(IJ86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IJ86,Lookups!$DH$3:$DU$53,2)+IF(IJ87<64,IK$64*VLOOKUP(IJ86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IJ86,Lookups!$DH$3:$DU$53,13,0))-IL86*VLOOKUP(IJ86,Lookups!$A$3:$O$93,15),IL86-IL86*VLOOKUP(IJ86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IJ87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,IJ$2+2),0)","v":418112.09812550608},59,{"$f":"IF(VLOOKUP(IN87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IN87,Lookups!$DH$3:$DU$53,13)*IO$65,0)","v":0},{"$f":"IF((IN87<111),IF(IN87<71,IP86+IO$65*VLOOKUP(IN86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IN86,Lookups!$DH$3:$DU$53,2)+IF(IN87<64,IO$65*VLOOKUP(IN86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IN86,Lookups!$DH$3:$DU$53,13,0))-IP86*VLOOKUP(IN86,Lookups!$A$3:$O$93,15),IP86-IP86*VLOOKUP(IN86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IN87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,IN$2+2),0)","v":368299.62028448551},58,{"$f":"IF(VLOOKUP(IR87,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IR87,Lookups!$DH$3:$DU$53,13)*IS$66,0)","v":0},{"$f":"IF((IR87<111),IF(IR87<71,IT86+IS$66*VLOOKUP(IR86,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IR86,Lookups!$DH$3:$DU$53,2)+IF(IR87<64,IS$66*VLOOKUP(IR86,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IR86,Lookups!$DH$3:$DU$53,13,0))-IT86*VLOOKUP(IR86,Lookups!$A$3:$O$93,15),IT86-IT86*VLOOKUP(IR86,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IR87<111,VLOOKUP($C87,Lookups!$T$3:$DG$93,IR$2+2),0)","v":320782.7060427856},0]
[{"$f":"SUM(E88,I88,M88,Q88,U88,Y88,AC88,AG88,AK88,AO88,AS88,AW88,BA88,BE88,BI88,BM88,BQ88,BU88,BY88,CC88,CG88,CK88,CO88,CS88,CW88,DA88,DE88,DI88,DM88,DQ88)+SUM(DU88,DY88,EC88,EG88,EK88,EO88,ES88,EW88,FA88,FE88)+'Amort-Proj'!Q88+SUM(FI88,FM88,FQ88,FU88,FY88,GC88,GG88,GK88,GO88,GS88,GW88,HA88,HE88,HI88)+SUM(HM88,HQ88,HU88,HY88,IC88,IG88,IK88,IO88,IS88)","v":0},{"$error":"#DIV/0!"},2100,121,{"$f":"IF(VLOOKUP(D88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D88,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D88<111),IF(D88<71,F87+E$4*VLOOKUP(D87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D87,Lookups!$DH$3:$DU$53,2)+IF(D88<64,E$4*VLOOKUP(D87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D87,Lookups!$DH$3:$DU$53,13,0))-F87*VLOOKUP(D87,Lookups!$A$3:$O$93,15),F87-F87*VLOOKUP(D87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,D$2+2),0)","v":0},120,{"$f":"IF(VLOOKUP(H88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H88,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H88<111),IF(H88<71,J87+I$5*VLOOKUP(H87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H87,Lookups!$DH$3:$DU$53,2)+IF(H88<64,I$5*VLOOKUP(H87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H87,Lookups!$DH$3:$DU$53,13,0))-J87*VLOOKUP(H87,Lookups!$A$3:$O$93,15),J87-J87*VLOOKUP(H87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,H$2+2),0)","v":0},119,{"$f":"IF(VLOOKUP(L88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L88,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L88<111),IF(L88<71,N87+M$6*VLOOKUP(L87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L87,Lookups!$DH$3:$DU$53,2)+IF(L88<64,M$6*VLOOKUP(L87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L87,Lookups!$DH$3:$DU$53,13,0))-N87*VLOOKUP(L87,Lookups!$A$3:$O$93,15),N87-N87*VLOOKUP(L87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,L$2+2),0)","v":0},118,{"$f":"IF(VLOOKUP(P88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P88,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P88<111),IF(P88<71,R87+Q$7*VLOOKUP(P87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P87,Lookups!$DH$3:$DU$53,2)+IF(P88<64,Q$7*VLOOKUP(P87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P87,Lookups!$DH$3:$DU$53,13,0))-R87*VLOOKUP(P87,Lookups!$A$3:$O$93,15),R87-R87*VLOOKUP(P87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,P$2+2),0)","v":0},117,{"$f":"IF(VLOOKUP(T88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T88,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T88<111),IF(T88<71,V87+U$8*VLOOKUP(T87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T87,Lookups!$DH$3:$DU$53,2)+IF(T88<64,U$8*VLOOKUP(T87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T87,Lookups!$DH$3:$DU$53,13,0))-V87*VLOOKUP(T87,Lookups!$A$3:$O$93,15),V87-V87*VLOOKUP(T87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,T$2+2),0)","v":0},116,{"$f":"IF(VLOOKUP(X88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X88,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X88<111),IF(X88<71,Z87+Y$9*VLOOKUP(X87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X87,Lookups!$DH$3:$DU$53,2)+IF(X88<64,Y$9*VLOOKUP(X87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X87,Lookups!$DH$3:$DU$53,13,0))-Z87*VLOOKUP(X87,Lookups!$A$3:$O$93,15),Z87-Z87*VLOOKUP(X87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,X$2+2),0)","v":0},115,{"$f":"IF(VLOOKUP(AB88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB88,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB88<111),IF(AB88<71,AD87+AC$10*VLOOKUP(AB87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB87,Lookups!$DH$3:$DU$53,2)+IF(AB88<64,AC$10*VLOOKUP(AB87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB87,Lookups!$DH$3:$DU$53,13,0))-AD87*VLOOKUP(AB87,Lookups!$A$3:$O$93,15),AD87-AD87*VLOOKUP(AB87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,AB$2+2),0)","v":0},114,{"$f":"IF(VLOOKUP(AF88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF88,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF88<111),IF(AF88<71,AH87+AG$11*VLOOKUP(AF87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF87,Lookups!$DH$3:$DU$53,2)+IF(AF88<64,AG$11*VLOOKUP(AF87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF87,Lookups!$DH$3:$DU$53,13,0))-AH87*VLOOKUP(AF87,Lookups!$A$3:$O$93,15),AH87-AH87*VLOOKUP(AF87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,AF$2+2),0)","v":0},113,{"$f":"IF(VLOOKUP(AJ88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ88,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ88<111),IF(AJ88<71,AL87+AK$12*VLOOKUP(AJ87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ87,Lookups!$DH$3:$DU$53,2)+IF(AJ88<64,AK$12*VLOOKUP(AJ87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ87,Lookups!$DH$3:$DU$53,13,0))-AL87*VLOOKUP(AJ87,Lookups!$A$3:$O$93,15),AL87-AL87*VLOOKUP(AJ87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":0},112,{"$f":"IF(VLOOKUP(AN88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN88,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN88<111),IF(AN88<71,AP87+AO$13*VLOOKUP(AN87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN87,Lookups!$DH$3:$DU$53,2)+IF(AN88<64,AO$13*VLOOKUP(AN87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN87,Lookups!$DH$3:$DU$53,13,0))-AP87*VLOOKUP(AN87,Lookups!$A$3:$O$93,15),AP87-AP87*VLOOKUP(AN87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,AN$2+2),0)","v":0},111,{"$f":"IF(VLOOKUP(AR88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR88,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR88<111),IF(AR88<71,AT87+AS$14*VLOOKUP(AR87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR87,Lookups!$DH$3:$DU$53,2)+IF(AR88<64,AS$14*VLOOKUP(AR87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR87,Lookups!$DH$3:$DU$53,13,0))-AT87*VLOOKUP(AR87,Lookups!$A$3:$O$93,15),AT87-AT87*VLOOKUP(AR87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,AR$2+2),0)","v":0},110,{"$f":"IF(VLOOKUP(AV88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV88,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV88<111),IF(AV88<71,AX87+AW$15*VLOOKUP(AV87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV87,Lookups!$DH$3:$DU$53,2)+IF(AV88<64,AW$15*VLOOKUP(AV87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV87,Lookups!$DH$3:$DU$53,13,0))-AX87*VLOOKUP(AV87,Lookups!$A$3:$O$93,15),AX87-AX87*VLOOKUP(AV87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,AV$2+2),0)","v":340649.24704725464},109,{"$f":"IF(VLOOKUP(AZ88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ88,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ88<111),IF(AZ88<71,BB87+BA$16*VLOOKUP(AZ87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ87,Lookups!$DH$3:$DU$53,2)+IF(AZ88<64,BA$16*VLOOKUP(AZ87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ87,Lookups!$DH$3:$DU$53,13,0))-BB87*VLOOKUP(AZ87,Lookups!$A$3:$O$93,15),BB87-BB87*VLOOKUP(AZ87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":342920.2420275691},108,{"$f":"IF(VLOOKUP(BD88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD88,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD88<111),IF(BD88<71,BF87+BE$17*VLOOKUP(BD87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD87,Lookups!$DH$3:$DU$53,2)+IF(BD88<64,BE$17*VLOOKUP(BD87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD87,Lookups!$DH$3:$DU$53,13,0))-BF87*VLOOKUP(BD87,Lookups!$A$3:$O$93,15),BF87-BF87*VLOOKUP(BD87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,BD$2+2),0)","v":344877.92181078991},107,{"$f":"IF(VLOOKUP(BH88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH88,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH88<111),IF(BH88<71,BJ87+BI$18*VLOOKUP(BH87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH87,Lookups!$DH$3:$DU$53,2)+IF(BH88<64,BI$18*VLOOKUP(BH87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH87,Lookups!$DH$3:$DU$53,13,0))-BJ87*VLOOKUP(BH87,Lookups!$A$3:$O$93,15),BJ87-BJ87*VLOOKUP(BH87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,BH$2+2),0)","v":346846.77769172646},106,{"$f":"IF(VLOOKUP(BL88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL88,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL88<111),IF(BL88<71,BN87+BM$19*VLOOKUP(BL87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL87,Lookups!$DH$3:$DU$53,2)+IF(BL88<64,BM$19*VLOOKUP(BL87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL87,Lookups!$DH$3:$DU$53,13,0))-BN87*VLOOKUP(BL87,Lookups!$A$3:$O$93,15),BN87-BN87*VLOOKUP(BL87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,BL$2+2),0)","v":348495.28899254254},105,{"$f":"IF(VLOOKUP(BP88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP88,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP88<111),IF(BP88<71,BR87+BQ$20*VLOOKUP(BP87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP87,Lookups!$DH$3:$DU$53,2)+IF(BP88<64,BQ$20*VLOOKUP(BP87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP87,Lookups!$DH$3:$DU$53,13,0))-BR87*VLOOKUP(BP87,Lookups!$A$3:$O$93,15),BR87-BR87*VLOOKUP(BP87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,BP$2+2),0)","v":350151.63542311493},104,{"$f":"IF(VLOOKUP(BT88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT88,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT88<111),IF(BT88<71,BV87+BU$21*VLOOKUP(BT87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT87,Lookups!$DH$3:$DU$53,2)+IF(BT88<64,BU$21*VLOOKUP(BT87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT87,Lookups!$DH$3:$DU$53,13,0))-BV87*VLOOKUP(BT87,Lookups!$A$3:$O$93,15),BV87-BV87*VLOOKUP(BT87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,BT$2+2),0)","v":351815.85422265425},{"$f":"1+BX87","v":103},{"$f":"IF(VLOOKUP(BX88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX88,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX88<111),IF(BX88<71,BZ87+BY$22*VLOOKUP(BX87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX87,Lookups!$DH$3:$DU$53,2)+IF(BX88<64,BY$22*VLOOKUP(BX87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX87,Lookups!$DH$3:$DU$53,13,0))-BZ87*VLOOKUP(BX87,Lookups!$A$3:$O$93,15),BZ87-BZ87*VLOOKUP(BX87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,BX$2+2),0)","v":353152.2867173269},102,{"$f":"IF(VLOOKUP(CB88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB88,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB88<111),IF(CB88<71,CD87+CC$23*VLOOKUP(CB87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB87,Lookups!$DH$3:$DU$53,2)+IF(CB88<64,CC$23*VLOOKUP(CB87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB87,Lookups!$DH$3:$DU$53,13,0))-CD87*VLOOKUP(CB87,Lookups!$A$3:$O$93,15),CD87-CD87*VLOOKUP(CB87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,CB$2+2),0)","v":354493.79587864573},101,{"$f":"IF(VLOOKUP(CF88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF88,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF88<111),IF(CF88<71,CH87+CG$24*VLOOKUP(CF87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF87,Lookups!$DH$3:$DU$53,2)+IF(CF88<64,CG$24*VLOOKUP(CF87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF87,Lookups!$DH$3:$DU$53,13,0))-CH87*VLOOKUP(CF87,Lookups!$A$3:$O$93,15),CH87-CH87*VLOOKUP(CF87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,CF$2+2),0)","v":355502.7915025886},100,{"$f":"IF(VLOOKUP(CJ88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ88,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ88<111),IF(CJ88<71,CL87+CK$25*VLOOKUP(CJ87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ87,Lookups!$DH$3:$DU$53,2)+IF(CJ88<64,CK$25*VLOOKUP(CJ87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ87,Lookups!$DH$3:$DU$53,13,0))-CL87*VLOOKUP(CJ87,Lookups!$A$3:$O$93,15),CL87-CL87*VLOOKUP(CJ87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":356514.65903058439},99,{"$f":"IF(VLOOKUP(CN88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN88,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN88<111),IF(CN88<71,CP87+CO$26*VLOOKUP(CN87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN87,Lookups!$DH$3:$DU$53,2)+IF(CN88<64,CO$26*VLOOKUP(CN87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN87,Lookups!$DH$3:$DU$53,13,0))-CP87*VLOOKUP(CN87,Lookups!$A$3:$O$93,15),CP87-CP87*VLOOKUP(CN87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,CN$2+2),0)","v":357190.51620410179},98,{"$f":"IF(VLOOKUP(CR88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR88,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR88<111),IF(CR88<71,CT87+CS$27*VLOOKUP(CR87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR87,Lookups!$DH$3:$DU$53,2)+IF(CR88<64,CS$27*VLOOKUP(CR87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR87,Lookups!$DH$3:$DU$53,13,0))-CT87*VLOOKUP(CR87,Lookups!$A$3:$O$93,15),CT87-CT87*VLOOKUP(CR87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,CR$2+2),0)","v":357867.65462344605},97,{"$f":"IF(VLOOKUP(CV88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV88,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV88<111),IF(CV88<71,CX87+CW$28*VLOOKUP(CV87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV87,Lookups!$DH$3:$DU$53,2)+IF(CV88<64,CW$28*VLOOKUP(CV87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV87,Lookups!$DH$3:$DU$53,13,0))-CX87*VLOOKUP(CV87,Lookups!$A$3:$O$93,15),CX87-CX87*VLOOKUP(CV87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,CV$2+2),0)","v":358546.07671751844},96,{"$f":"IF(VLOOKUP(CZ88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ88,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ88<111),IF(CZ88<71,DB87+DA$29*VLOOKUP(CZ87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ87,Lookups!$DH$3:$DU$53,2)+IF(CZ88<64,DA$29*VLOOKUP(CZ87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ87,Lookups!$DH$3:$DU$53,13,0))-DB87*VLOOKUP(CZ87,Lookups!$A$3:$O$93,15),DB87-DB87*VLOOKUP(CZ87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":359225.78491982626},95,{"$f":"IF(VLOOKUP(DD88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD88,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD88<111),IF(DD88<71,DF87+DE$30*VLOOKUP(DD87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD87,Lookups!$DH$3:$DU$53,2)+IF(DD88<64,DE$30*VLOOKUP(DD87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD87,Lookups!$DH$3:$DU$53,13,0))-DF87*VLOOKUP(DD87,Lookups!$A$3:$O$93,15),DF87-DF87*VLOOKUP(DD87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,DD$2+2),0)","v":359906.78166848939},94,{"$f":"IF(VLOOKUP(DH88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH88,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH88<111),IF(DH88<71,DJ87+DI$31*VLOOKUP(DH87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH87,Lookups!$DH$3:$DU$53,2)+IF(DH88<64,DI$31*VLOOKUP(DH87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH87,Lookups!$DH$3:$DU$53,13,0))-DJ87*VLOOKUP(DH87,Lookups!$A$3:$O$93,15),DJ87-DJ87*VLOOKUP(DH87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,DH$2+2),0)","v":360589.06940624933},93,{"$f":"IF(VLOOKUP(DL88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL88,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL88<111),IF(DL88<71,DN87+DM$32*VLOOKUP(DL87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL87,Lookups!$DH$3:$DU$53,2)+IF(DL88<64,DM$32*VLOOKUP(DL87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL87,Lookups!$DH$3:$DU$53,13,0))-DN87*VLOOKUP(DL87,Lookups!$A$3:$O$93,15),DN87-DN87*VLOOKUP(DL87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,DL$2+2),0)","v":361272.65058047889},92,{"$f":"IF(VLOOKUP(DP88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP88,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP88<111),IF(DP88<71,DR87+DQ$33*VLOOKUP(DP87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP87,Lookups!$DH$3:$DU$53,2)+IF(DP88<64,DQ$33*VLOOKUP(DP87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP87,Lookups!$DH$3:$DU$53,13,0))-DR87*VLOOKUP(DP87,Lookups!$A$3:$O$93,15),DR87-DR87*VLOOKUP(DP87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,DP$2+2),0)","v":361957.52764319046},91,{"$f":"IF(VLOOKUP(DT88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT88,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT88<111),IF(DT88<71,DV87+DU$34*VLOOKUP(DT87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT87,Lookups!$DH$3:$DU$53,2)+IF(DT88<64,DU$34*VLOOKUP(DT87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT87,Lookups!$DH$3:$DU$53,13,0))-DV87*VLOOKUP(DT87,Lookups!$A$3:$O$93,15),DV87-DV87*VLOOKUP(DT87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,DT$2+2),0)","v":362300.29045345867},90,{"$f":"IF(VLOOKUP(DX88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX88,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX88<111),IF(DX88<71,DZ87+DY$35*VLOOKUP(DX87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX87,Lookups!$DH$3:$DU$53,2)+IF(DX88<64,DY$35*VLOOKUP(DX87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX87,Lookups!$DH$3:$DU$53,13,0))-DZ87*VLOOKUP(DX87,Lookups!$A$3:$O$93,15),DZ87-DZ87*VLOOKUP(DX87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,DX$2+2),0)","v":362643.37784972106},89,{"$f":"IF(VLOOKUP(EB88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB88,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB88<111),IF(EB88<71,ED87+EC$36*VLOOKUP(EB87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB87,Lookups!$DH$3:$DU$53,2)+IF(EB88<64,EC$36*VLOOKUP(EB87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB87,Lookups!$DH$3:$DU$53,13,0))-ED87*VLOOKUP(EB87,Lookups!$A$3:$O$93,15),ED87-ED87*VLOOKUP(EB87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,EB$2+2),0)","v":362986.79013935127},88,{"$f":"IF(VLOOKUP(EF88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF88,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF88<111),IF(EF88<71,EH87+EG$37*VLOOKUP(EF87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF87,Lookups!$DH$3:$DU$53,2)+IF(EF88<64,EG$37*VLOOKUP(EF87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF87,Lookups!$DH$3:$DU$53,13,0))-EH87*VLOOKUP(EF87,Lookups!$A$3:$O$93,15),EH87-EH87*VLOOKUP(EF87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,EF$2+2),0)","v":359921.7148240534},87,{"$f":"IF(VLOOKUP(EJ88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ88,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ88<111),IF(EJ88<71,EL87+EK$38*VLOOKUP(EJ87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ87,Lookups!$DH$3:$DU$53,2)+IF(EJ88<64,EK$38*VLOOKUP(EJ87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ87,Lookups!$DH$3:$DU$53,13,0))-EL87*VLOOKUP(EJ87,Lookups!$A$3:$O$93,15),EL87-EL87*VLOOKUP(EJ87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":356868.81635875785},86,{"$f":"IF(VLOOKUP(EN88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN88,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN88<111),IF(EN88<71,EP87+EO$39*VLOOKUP(EN87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN87,Lookups!$DH$3:$DU$53,2)+IF(EN88<64,EO$39*VLOOKUP(EN87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN87,Lookups!$DH$3:$DU$53,13,0))-EP87*VLOOKUP(EN87,Lookups!$A$3:$O$93,15),EP87-EP87*VLOOKUP(EN87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,EN$2+2),0)","v":353828.03473928972},85,{"$f":"IF(VLOOKUP(ER88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER88,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER88<111),IF(ER88<71,ET87+ES$40*VLOOKUP(ER87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER87,Lookups!$DH$3:$DU$53,2)+IF(ER88<64,ES$40*VLOOKUP(ER87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER87,Lookups!$DH$3:$DU$53,13,0))-ET87*VLOOKUP(ER87,Lookups!$A$3:$O$93,15),ET87-ET87*VLOOKUP(ER87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,ER$2+2),0)","v":350799.31026051554},84,{"$f":"IF(VLOOKUP(EV88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV88,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV88<111),IF(EV88<71,EX87+EW$41*VLOOKUP(EV87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV87,Lookups!$DH$3:$DU$53,2)+IF(EV88<64,EW$41*VLOOKUP(EV87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV87,Lookups!$DH$3:$DU$53,13,0))-EX87*VLOOKUP(EV87,Lookups!$A$3:$O$93,15),EX87-EX87*VLOOKUP(EV87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,EV$2+2),0)","v":347782.58351480227},83,{"$f":"IF(VLOOKUP(EZ88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ88,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ88<111),IF(EZ88<71,FB87+FA$42*VLOOKUP(EZ87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ87,Lookups!$DH$3:$DU$53,2)+IF(EZ88<64,FA$42*VLOOKUP(EZ87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ87,Lookups!$DH$3:$DU$53,13,0))-FB87*VLOOKUP(EZ87,Lookups!$A$3:$O$93,15),FB87-FB87*VLOOKUP(EZ87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":344777.79539048841},82,{"$f":"IF(VLOOKUP(FD88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD88,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD88<111),IF(FD88<71,FF87+FE$43*VLOOKUP(FD87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD87,Lookups!$DH$3:$DU$53,2)+IF(FD88<64,FE$43*VLOOKUP(FD87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD87,Lookups!$DH$3:$DU$53,13,0))-FF87*VLOOKUP(FD87,Lookups!$A$3:$O$93,15),FF87-FF87*VLOOKUP(FD87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,FD$2+2),0)","v":341784.88707035669},81,{"$f":"IF(VLOOKUP(FH88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH88,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH88<111),IF(FH88<71,FJ87+FI$44*VLOOKUP(FH87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH87,Lookups!$DH$3:$DU$53,2)+IF(FH88<64,FI$44*VLOOKUP(FH87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH87,Lookups!$DH$3:$DU$53,13,0))-FJ87*VLOOKUP(FH87,Lookups!$A$3:$O$93,15),FJ87-FJ87*VLOOKUP(FH87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,FH$2+2),0)","v":334623.67068833293},80,{"$f":"IF(VLOOKUP(FL88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FL88,Lookups!$DH$3:$DU$53,13)*FM$45,0)","v":0},{"$f":"IF((FL88<111),IF(FL88<71,FN87+FM$45*VLOOKUP(FL87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FL87,Lookups!$DH$3:$DU$53,2)+IF(FL88<64,FM$45*VLOOKUP(FL87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FL87,Lookups!$DH$3:$DU$53,13,0))-FN87*VLOOKUP(FL87,Lookups!$A$3:$O$93,15),FN87-FN87*VLOOKUP(FL87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FL88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,FL$2+2),0)","v":327535.14718587487},79,{"$f":"IF(VLOOKUP(FP88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FP88,Lookups!$DH$3:$DU$53,13)*FQ$46,0)","v":0},{"$f":"IF((FP88<111),IF(FP88<71,FR87+FQ$46*VLOOKUP(FP87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FP87,Lookups!$DH$3:$DU$53,2)+IF(FP88<64,FQ$46*VLOOKUP(FP87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FP87,Lookups!$DH$3:$DU$53,13,0))-FR87*VLOOKUP(FP87,Lookups!$A$3:$O$93,15),FR87-FR87*VLOOKUP(FP87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FP88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,FP$2+2),0)","v":320518.53221216181},78,{"$f":"IF(VLOOKUP(FT88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FT88,Lookups!$DH$3:$DU$53,13)*FU$47,0)","v":0},{"$f":"IF((FT88<111),IF(FT88<71,FV87+FU$47*VLOOKUP(FT87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FT87,Lookups!$DH$3:$DU$53,2)+IF(FT88<64,FU$47*VLOOKUP(FT87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FT87,Lookups!$DH$3:$DU$53,13,0))-FV87*VLOOKUP(FT87,Lookups!$A$3:$O$93,15),FV87-FV87*VLOOKUP(FT87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FT88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,FT$2+2),0)","v":313573.04992836126},77,{"$f":"IF(VLOOKUP(FX88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FX88,Lookups!$DH$3:$DU$53,13)*FY$48,0)","v":0},{"$f":"IF((FX88<111),IF(FX88<71,FZ87+FY$48*VLOOKUP(FX87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FX87,Lookups!$DH$3:$DU$53,2)+IF(FX88<64,FY$48*VLOOKUP(FX87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FX87,Lookups!$DH$3:$DU$53,13,0))-FZ87*VLOOKUP(FX87,Lookups!$A$3:$O$93,15),FZ87-FZ87*VLOOKUP(FX87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FX88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,FX$2+2),0)","v":306697.93291433324},76,{"$f":"IF(VLOOKUP(GB88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GB88,Lookups!$DH$3:$DU$53,13)*GC$49,0)","v":0},{"$f":"IF((GB88<111),IF(GB88<71,GD87+GC$49*VLOOKUP(GB87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GB87,Lookups!$DH$3:$DU$53,2)+IF(GB88<64,GC$49*VLOOKUP(GB87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GB87,Lookups!$DH$3:$DU$53,13,0))-GD87*VLOOKUP(GB87,Lookups!$A$3:$O$93,15),GD87-GD87*VLOOKUP(GB87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GB88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,GB$2+2),0)","v":295161.85926254833},75,{"$f":"IF(VLOOKUP(GF88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GF88,Lookups!$DH$3:$DU$53,13)*GG$50,0)","v":0},{"$f":"IF((GF88<111),IF(GF88<71,GH87+GG$50*VLOOKUP(GF87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GF87,Lookups!$DH$3:$DU$53,2)+IF(GF88<64,GG$50*VLOOKUP(GF87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GF87,Lookups!$DH$3:$DU$53,13,0))-GH87*VLOOKUP(GF87,Lookups!$A$3:$O$93,15),GH87-GH87*VLOOKUP(GF87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GF88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,GF$2+2),0)","v":283831.61287776404},74,{"$f":"IF(VLOOKUP(GJ88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GJ88,Lookups!$DH$3:$DU$53,13)*GK$51,0)","v":0},{"$f":"IF((GJ88<111),IF(GJ88<71,GL87+GK$51*VLOOKUP(GJ87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GJ87,Lookups!$DH$3:$DU$53,2)+IF(GJ88<64,GK$51*VLOOKUP(GJ87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GJ87,Lookups!$DH$3:$DU$53,13,0))-GL87*VLOOKUP(GJ87,Lookups!$A$3:$O$93,15),GL87-GL87*VLOOKUP(GJ87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GJ88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,GJ$2+2),0)","v":272445.37535313872},73,{"$f":"IF(VLOOKUP(GN88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GN88,Lookups!$DH$3:$DU$53,13)*GO$52,0)","v":0},{"$f":"IF((GN88<111),IF(GN88<71,GP87+GO$52*VLOOKUP(GN87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GN87,Lookups!$DH$3:$DU$53,2)+IF(GN88<64,GO$52*VLOOKUP(GN87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GN87,Lookups!$DH$3:$DU$53,13,0))-GP87*VLOOKUP(GN87,Lookups!$A$3:$O$93,15),GP87-GP87*VLOOKUP(GN87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GN88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,GN$2+2),0)","v":261278.31030148666},72,{"$f":"IF(VLOOKUP(GR88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GR88,Lookups!$DH$3:$DU$53,13)*GS$53,0)","v":0},{"$f":"IF((GR88<111),IF(GR88<71,GT87+GS$53*VLOOKUP(GR87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GR87,Lookups!$DH$3:$DU$53,2)+IF(GR88<64,GS$53*VLOOKUP(GR87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GR87,Lookups!$DH$3:$DU$53,13,0))-GT87*VLOOKUP(GR87,Lookups!$A$3:$O$93,15),GT87-GT87*VLOOKUP(GR87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GR88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,GR$2+2),0)","v":250326.15727974681},71,{"$f":"IF(VLOOKUP(GV88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GV88,Lookups!$DH$3:$DU$53,13)*GW$54,0)","v":0},{"$f":"IF((GV88<111),IF(GV88<71,GX87+GW$54*VLOOKUP(GV87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GV87,Lookups!$DH$3:$DU$53,2)+IF(GV88<64,GW$54*VLOOKUP(GV87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GV87,Lookups!$DH$3:$DU$53,13,0))-GX87*VLOOKUP(GV87,Lookups!$A$3:$O$93,15),GX87-GX87*VLOOKUP(GV87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GV88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,GV$2+2),0)","v":236374.58369588148},70,{"$f":"IF(VLOOKUP(GZ88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GZ88,Lookups!$DH$3:$DU$53,13)*HA$55,0)","v":0},{"$f":"IF((GZ88<111),IF(GZ88<71,HB87+HA$55*VLOOKUP(GZ87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GZ87,Lookups!$DH$3:$DU$53,2)+IF(GZ88<64,HA$55*VLOOKUP(GZ87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GZ87,Lookups!$DH$3:$DU$53,13,0))-HB87*VLOOKUP(GZ87,Lookups!$A$3:$O$93,15),HB87-HB87*VLOOKUP(GZ87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GZ88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,GZ$2+2),0)","v":222769.65693953595},69,{"$f":"IF(VLOOKUP(HD88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HD88,Lookups!$DH$3:$DU$53,13)*HE$56,0)","v":0},{"$f":"IF((HD88<111),IF(HD88<71,HF87+HE$56*VLOOKUP(HD87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HD87,Lookups!$DH$3:$DU$53,2)+IF(HD88<64,HE$56*VLOOKUP(HD87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HD87,Lookups!$DH$3:$DU$53,13,0))-HF87*VLOOKUP(HD87,Lookups!$A$3:$O$93,15),HF87-HF87*VLOOKUP(HD87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HD88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,HD$2+2),0)","v":209502.72563965016},68,{"$f":"IF(VLOOKUP(HH88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HH88,Lookups!$DH$3:$DU$53,13)*HI$57,0)","v":0},{"$f":"IF((HH88<111),IF(HH88<71,HJ87+HI$58*VLOOKUP(HH87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HH87,Lookups!$DH$3:$DU$53,2)+IF(HH88<64,HI$58*VLOOKUP(HH87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HH87,Lookups!$DH$3:$DU$53,13,0))-HJ87*VLOOKUP(HH87,Lookups!$A$3:$O$93,15),HJ87-HJ87*VLOOKUP(HH87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HH88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,HH$2+2),0)","v":196565.35528108553},67,{"$f":"IF(VLOOKUP(HL88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HL88,Lookups!$DH$3:$DU$53,13)*HM$58,0)","v":0},{"$f":"IF((HL88<111),IF(HL88<71,HN87+HM$58*VLOOKUP(HL87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HL87,Lookups!$DH$3:$DU$53,2)+IF(HL88<64,HM$58*VLOOKUP(HL87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HL87,Lookups!$DH$3:$DU$53,13,0))-HN87*VLOOKUP(HL87,Lookups!$A$3:$O$93,15),HN87-HN87*VLOOKUP(HL87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HL88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,HL$2+2),0)","v":183775.4576015897},66,{"$f":"IF(VLOOKUP(HP88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HP88,Lookups!$DH$3:$DU$53,13)*HQ$59,0)","v":0},{"$f":"IF((HP88<111),IF(HP88<71,HR87+HQ$59*VLOOKUP(HP87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HP87,Lookups!$DH$3:$DU$53,2)+IF(HP88<64,HQ$59*VLOOKUP(HP87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HP87,Lookups!$DH$3:$DU$53,13,0))-HR87*VLOOKUP(HP87,Lookups!$A$3:$O$93,15),HR87-HR87*VLOOKUP(HP87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HP88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,HP$2+2),0)","v":171322.29059114621},65,{"$f":"IF(VLOOKUP(HT88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HT88,Lookups!$DH$3:$DU$53,13)*HU$60,0)","v":0},{"$f":"IF((HT88<111),IF(HT88<71,HV87+HU$60*VLOOKUP(HT87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HT87,Lookups!$DH$3:$DU$53,2)+IF(HT88<64,HU$60*VLOOKUP(HT87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HT87,Lookups!$DH$3:$DU$53,13,0))-HV87*VLOOKUP(HT87,Lookups!$A$3:$O$93,15),HV87-HV87*VLOOKUP(HT87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HT88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,HT$2+2),0)","v":159197.13954008336},64,{"$f":"IF(VLOOKUP(HX88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HX88,Lookups!$DH$3:$DU$53,13)*HY$61,0)","v":0},{"$f":"IF((HX88<111),IF(HX88<71,HZ87+HY$61*VLOOKUP(HX87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HX87,Lookups!$DH$3:$DU$53,2)+IF(HX88<64,HY$61*VLOOKUP(HX87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HX87,Lookups!$DH$3:$DU$53,13,0))-HZ87*VLOOKUP(HX87,Lookups!$A$3:$O$93,15),HZ87-HZ87*VLOOKUP(HX87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HX88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,HX$2+2),0)","v":738530.33401147672},63,{"$f":"IF(VLOOKUP(IB88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IB88,Lookups!$DH$3:$DU$53,13)*IC$62,0)","v":0},{"$f":"IF((IB88<111),IF(IB88<71,ID87+IC$62*VLOOKUP(IB87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IB87,Lookups!$DH$3:$DU$53,2)+IF(IB88<64,IC$62*VLOOKUP(IB87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IB87,Lookups!$DH$3:$DU$53,13,0))-ID87*VLOOKUP(IB87,Lookups!$A$3:$O$93,15),ID87-ID87*VLOOKUP(IB87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IB88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,IB$2+2),0)","v":644068.55214166152},62,{"$f":"IF(VLOOKUP(IF88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IF88,Lookups!$DH$3:$DU$53,13)*IG$63,0)","v":0},{"$f":"IF((IF88<111),IF(IF88<71,IH87+IG$63*VLOOKUP(IF87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IF87,Lookups!$DH$3:$DU$53,2)+IF(IF88<64,IG$63*VLOOKUP(IF87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IF87,Lookups!$DH$3:$DU$53,13,0))-IH87*VLOOKUP(IF87,Lookups!$A$3:$O$93,15),IH87-IH87*VLOOKUP(IF87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IF88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,IF$2+2),0)","v":554980.85652788496},61,{"$f":"IF(VLOOKUP(IJ88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IJ88,Lookups!$DH$3:$DU$53,13)*IK$64,0)","v":0},{"$f":"IF((IJ88<111),IF(IJ88<71,IL87+IK$64*VLOOKUP(IJ87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IJ87,Lookups!$DH$3:$DU$53,2)+IF(IJ88<64,IK$64*VLOOKUP(IJ87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IJ87,Lookups!$DH$3:$DU$53,13,0))-IL87*VLOOKUP(IJ87,Lookups!$A$3:$O$93,15),IL87-IL87*VLOOKUP(IJ87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IJ88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,IJ$2+2),0)","v":497134.77914867614},60,{"$f":"IF(VLOOKUP(IN88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IN88,Lookups!$DH$3:$DU$53,13)*IO$65,0)","v":0},{"$f":"IF((IN88<111),IF(IN88<71,IP87+IO$65*VLOOKUP(IN87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IN87,Lookups!$DH$3:$DU$53,2)+IF(IN88<64,IO$65*VLOOKUP(IN87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IN87,Lookups!$DH$3:$DU$53,13,0))-IP87*VLOOKUP(IN87,Lookups!$A$3:$O$93,15),IP87-IP87*VLOOKUP(IN87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IN88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,IN$2+2),0)","v":441944.48771865992},59,{"$f":"IF(VLOOKUP(IR88,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IR88,Lookups!$DH$3:$DU$53,13)*IS$66,0)","v":0},{"$f":"IF((IR88<111),IF(IR88<71,IT87+IS$66*VLOOKUP(IR87,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IR87,Lookups!$DH$3:$DU$53,2)+IF(IR88<64,IS$66*VLOOKUP(IR87,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IR87,Lookups!$DH$3:$DU$53,13,0))-IT87*VLOOKUP(IR87,Lookups!$A$3:$O$93,15),IT87-IT87*VLOOKUP(IR87,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IR88<111,VLOOKUP($C88,Lookups!$T$3:$DG$93,IR$2+2),0)","v":389292.69864070119},0]
[{"$f":"SUM(E89,I89,M89,Q89,U89,Y89,AC89,AG89,AK89,AO89,AS89,AW89,BA89,BE89,BI89,BM89,BQ89,BU89,BY89,CC89,CG89,CK89,CO89,CS89,CW89,DA89,DE89,DI89,DM89,DQ89)+SUM(DU89,DY89,EC89,EG89,EK89,EO89,ES89,EW89,FA89,FE89)+'Amort-Proj'!Q89+SUM(FI89,FM89,FQ89,FU89,FY89,GC89,GG89,GK89,GO89,GS89,GW89,HA89,HE89,HI89)+SUM(HM89,HQ89,HU89,HY89,IC89,IG89,IK89,IO89,IS89)","v":0},{"$error":"#DIV/0!"},{"$f":"1+C88","v":2101},122,{"$f":"IF(VLOOKUP(D89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D89,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D89<111),IF(D89<71,F88+E$4*VLOOKUP(D88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D88,Lookups!$DH$3:$DU$53,2)+IF(D89<64,E$4*VLOOKUP(D88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D88,Lookups!$DH$3:$DU$53,13,0))-F88*VLOOKUP(D88,Lookups!$A$3:$O$93,15),F88-F88*VLOOKUP(D88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,D$2+2),0)","v":0},121,{"$f":"IF(VLOOKUP(H89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H89,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H89<111),IF(H89<71,J88+I$5*VLOOKUP(H88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H88,Lookups!$DH$3:$DU$53,2)+IF(H89<64,I$5*VLOOKUP(H88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H88,Lookups!$DH$3:$DU$53,13,0))-J88*VLOOKUP(H88,Lookups!$A$3:$O$93,15),J88-J88*VLOOKUP(H88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,H$2+2),0)","v":0},120,{"$f":"IF(VLOOKUP(L89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L89,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L89<111),IF(L89<71,N88+M$6*VLOOKUP(L88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L88,Lookups!$DH$3:$DU$53,2)+IF(L89<64,M$6*VLOOKUP(L88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L88,Lookups!$DH$3:$DU$53,13,0))-N88*VLOOKUP(L88,Lookups!$A$3:$O$93,15),N88-N88*VLOOKUP(L88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,L$2+2),0)","v":0},119,{"$f":"IF(VLOOKUP(P89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P89,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P89<111),IF(P89<71,R88+Q$7*VLOOKUP(P88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P88,Lookups!$DH$3:$DU$53,2)+IF(P89<64,Q$7*VLOOKUP(P88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P88,Lookups!$DH$3:$DU$53,13,0))-R88*VLOOKUP(P88,Lookups!$A$3:$O$93,15),R88-R88*VLOOKUP(P88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,P$2+2),0)","v":0},118,{"$f":"IF(VLOOKUP(T89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T89,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T89<111),IF(T89<71,V88+U$8*VLOOKUP(T88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T88,Lookups!$DH$3:$DU$53,2)+IF(T89<64,U$8*VLOOKUP(T88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T88,Lookups!$DH$3:$DU$53,13,0))-V88*VLOOKUP(T88,Lookups!$A$3:$O$93,15),V88-V88*VLOOKUP(T88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,T$2+2),0)","v":0},117,{"$f":"IF(VLOOKUP(X89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X89,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X89<111),IF(X89<71,Z88+Y$9*VLOOKUP(X88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X88,Lookups!$DH$3:$DU$53,2)+IF(X89<64,Y$9*VLOOKUP(X88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X88,Lookups!$DH$3:$DU$53,13,0))-Z88*VLOOKUP(X88,Lookups!$A$3:$O$93,15),Z88-Z88*VLOOKUP(X88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,X$2+2),0)","v":0},116,{"$f":"IF(VLOOKUP(AB89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB89,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB89<111),IF(AB89<71,AD88+AC$10*VLOOKUP(AB88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB88,Lookups!$DH$3:$DU$53,2)+IF(AB89<64,AC$10*VLOOKUP(AB88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB88,Lookups!$DH$3:$DU$53,13,0))-AD88*VLOOKUP(AB88,Lookups!$A$3:$O$93,15),AD88-AD88*VLOOKUP(AB88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,AB$2+2),0)","v":0},115,{"$f":"IF(VLOOKUP(AF89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF89,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF89<111),IF(AF89<71,AH88+AG$11*VLOOKUP(AF88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF88,Lookups!$DH$3:$DU$53,2)+IF(AF89<64,AG$11*VLOOKUP(AF88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF88,Lookups!$DH$3:$DU$53,13,0))-AH88*VLOOKUP(AF88,Lookups!$A$3:$O$93,15),AH88-AH88*VLOOKUP(AF88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,AF$2+2),0)","v":0},114,{"$f":"IF(VLOOKUP(AJ89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ89,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ89<111),IF(AJ89<71,AL88+AK$12*VLOOKUP(AJ88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ88,Lookups!$DH$3:$DU$53,2)+IF(AJ89<64,AK$12*VLOOKUP(AJ88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ88,Lookups!$DH$3:$DU$53,13,0))-AL88*VLOOKUP(AJ88,Lookups!$A$3:$O$93,15),AL88-AL88*VLOOKUP(AJ88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":0},113,{"$f":"IF(VLOOKUP(AN89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN89,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN89<111),IF(AN89<71,AP88+AO$13*VLOOKUP(AN88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN88,Lookups!$DH$3:$DU$53,2)+IF(AN89<64,AO$13*VLOOKUP(AN88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN88,Lookups!$DH$3:$DU$53,13,0))-AP88*VLOOKUP(AN88,Lookups!$A$3:$O$93,15),AP88-AP88*VLOOKUP(AN88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,AN$2+2),0)","v":0},112,{"$f":"IF(VLOOKUP(AR89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR89,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR89<111),IF(AR89<71,AT88+AS$14*VLOOKUP(AR88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR88,Lookups!$DH$3:$DU$53,2)+IF(AR89<64,AS$14*VLOOKUP(AR88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR88,Lookups!$DH$3:$DU$53,13,0))-AT88*VLOOKUP(AR88,Lookups!$A$3:$O$93,15),AT88-AT88*VLOOKUP(AR88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,AR$2+2),0)","v":0},111,{"$f":"IF(VLOOKUP(AV89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV89,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV89<111),IF(AV89<71,AX88+AW$15*VLOOKUP(AV88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV88,Lookups!$DH$3:$DU$53,2)+IF(AV89<64,AW$15*VLOOKUP(AV88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV88,Lookups!$DH$3:$DU$53,13,0))-AX88*VLOOKUP(AV88,Lookups!$A$3:$O$93,15),AX88-AX88*VLOOKUP(AV88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,AV$2+2),0)","v":0},110,{"$f":"IF(VLOOKUP(AZ89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ89,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ89<111),IF(AZ89<71,BB88+BA$16*VLOOKUP(AZ88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ88,Lookups!$DH$3:$DU$53,2)+IF(AZ89<64,BA$16*VLOOKUP(AZ88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ88,Lookups!$DH$3:$DU$53,13,0))-BB88*VLOOKUP(AZ88,Lookups!$A$3:$O$93,15),BB88-BB88*VLOOKUP(AZ88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":360066.25412894815},109,{"$f":"IF(VLOOKUP(BD89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD89,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD89<111),IF(BD89<71,BF88+BE$17*VLOOKUP(BD88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD88,Lookups!$DH$3:$DU$53,2)+IF(BD89<64,BE$17*VLOOKUP(BD88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD88,Lookups!$DH$3:$DU$53,13,0))-BF88*VLOOKUP(BD88,Lookups!$A$3:$O$93,15),BF88-BF88*VLOOKUP(BD88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,BD$2+2),0)","v":362466.6958231405},108,{"$f":"IF(VLOOKUP(BH89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH89,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH89<111),IF(BH89<71,BJ88+BI$18*VLOOKUP(BH88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH88,Lookups!$DH$3:$DU$53,2)+IF(BH89<64,BI$18*VLOOKUP(BH88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH88,Lookups!$DH$3:$DU$53,13,0))-BJ88*VLOOKUP(BH88,Lookups!$A$3:$O$93,15),BJ88-BJ88*VLOOKUP(BH88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,BH$2+2),0)","v":364535.9633540049},107,{"$f":"IF(VLOOKUP(BL89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL89,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL89<111),IF(BL89<71,BN88+BM$19*VLOOKUP(BL88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL88,Lookups!$DH$3:$DU$53,2)+IF(BL89<64,BM$19*VLOOKUP(BL88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL88,Lookups!$DH$3:$DU$53,13,0))-BN88*VLOOKUP(BL88,Lookups!$A$3:$O$93,15),BN88-BN88*VLOOKUP(BL88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,BL$2+2),0)","v":366617.04402015486},106,{"$f":"IF(VLOOKUP(BP89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP89,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP89<111),IF(BP89<71,BR88+BQ$20*VLOOKUP(BP88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP88,Lookups!$DH$3:$DU$53,2)+IF(BP89<64,BQ$20*VLOOKUP(BP88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP88,Lookups!$DH$3:$DU$53,13,0))-BR88*VLOOKUP(BP88,Lookups!$A$3:$O$93,15),BR88-BR88*VLOOKUP(BP88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,BP$2+2),0)","v":368359.52046511747},105,{"$f":"IF(VLOOKUP(BT89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT89,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT89<111),IF(BT89<71,BV88+BU$21*VLOOKUP(BT88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT88,Lookups!$DH$3:$DU$53,2)+IF(BT89<64,BU$21*VLOOKUP(BT88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT88,Lookups!$DH$3:$DU$53,13,0))-BV88*VLOOKUP(BT88,Lookups!$A$3:$O$93,15),BV88-BV88*VLOOKUP(BT88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,BT$2+2),0)","v":370110.27864223247},104,{"$f":"IF(VLOOKUP(BX89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX89,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX89<111),IF(BX89<71,BZ88+BY$22*VLOOKUP(BX88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX88,Lookups!$DH$3:$DU$53,2)+IF(BX89<64,BY$22*VLOOKUP(BX88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX88,Lookups!$DH$3:$DU$53,13,0))-BZ88*VLOOKUP(BX88,Lookups!$A$3:$O$93,15),BZ88-BZ88*VLOOKUP(BX88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,BX$2+2),0)","v":371869.35791334551},{"$f":"1+CB88","v":103},{"$f":"IF(VLOOKUP(CB89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB89,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB89<111),IF(CB89<71,CD88+CC$23*VLOOKUP(CB88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB88,Lookups!$DH$3:$DU$53,2)+IF(CB89<64,CC$23*VLOOKUP(CB88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB88,Lookups!$DH$3:$DU$53,13,0))-CD88*VLOOKUP(CB88,Lookups!$A$3:$O$93,15),CD88-CD88*VLOOKUP(CB88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,CB$2+2),0)","v":373281.96706021449},102,{"$f":"IF(VLOOKUP(CF89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF89,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF89<111),IF(CF89<71,CH88+CG$24*VLOOKUP(CF88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF88,Lookups!$DH$3:$DU$53,2)+IF(CF89<64,CG$24*VLOOKUP(CF88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF88,Lookups!$DH$3:$DU$53,13,0))-CH88*VLOOKUP(CF88,Lookups!$A$3:$O$93,15),CH88-CH88*VLOOKUP(CF88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,CF$2+2),0)","v":374699.9422437285},101,{"$f":"IF(VLOOKUP(CJ89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ89,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ89<111),IF(CJ89<71,CL88+CK$25*VLOOKUP(CJ88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ88,Lookups!$DH$3:$DU$53,2)+IF(CJ89<64,CK$25*VLOOKUP(CJ88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ88,Lookups!$DH$3:$DU$53,13,0))-CL88*VLOOKUP(CJ88,Lookups!$A$3:$O$93,15),CL88-CL88*VLOOKUP(CJ88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":375766.45061823615},100,{"$f":"IF(VLOOKUP(CN89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN89,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN89<111),IF(CN89<71,CP88+CO$26*VLOOKUP(CN88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN88,Lookups!$DH$3:$DU$53,2)+IF(CN89<64,CO$26*VLOOKUP(CN88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN88,Lookups!$DH$3:$DU$53,13,0))-CP88*VLOOKUP(CN88,Lookups!$A$3:$O$93,15),CP88-CP88*VLOOKUP(CN88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,CN$2+2),0)","v":376835.99459532765},99,{"$f":"IF(VLOOKUP(CR89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR89,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR89<111),IF(CR89<71,CT88+CS$27*VLOOKUP(CR88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR88,Lookups!$DH$3:$DU$53,2)+IF(CR89<64,CS$27*VLOOKUP(CR88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR88,Lookups!$DH$3:$DU$53,13,0))-CT88*VLOOKUP(CR88,Lookups!$A$3:$O$93,15),CT88-CT88*VLOOKUP(CR88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,CR$2+2),0)","v":377550.37562773557},98,{"$f":"IF(VLOOKUP(CV89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV89,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV89<111),IF(CV89<71,CX88+CW$28*VLOOKUP(CV88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV88,Lookups!$DH$3:$DU$53,2)+IF(CV89<64,CW$28*VLOOKUP(CV88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV88,Lookups!$DH$3:$DU$53,13,0))-CX88*VLOOKUP(CV88,Lookups!$A$3:$O$93,15),CX88-CX88*VLOOKUP(CV88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,CV$2+2),0)","v":378266.11093698244},97,{"$f":"IF(VLOOKUP(CZ89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ89,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ89<111),IF(CZ89<71,DB88+DA$29*VLOOKUP(CZ88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ88,Lookups!$DH$3:$DU$53,2)+IF(CZ89<64,DA$29*VLOOKUP(CZ88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ88,Lookups!$DH$3:$DU$53,13,0))-DB88*VLOOKUP(CZ88,Lookups!$A$3:$O$93,15),DB88-DB88*VLOOKUP(CZ88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":378983.20309041697},96,{"$f":"IF(VLOOKUP(DD89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD89,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD89<111),IF(DD89<71,DF88+DE$30*VLOOKUP(DD88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD88,Lookups!$DH$3:$DU$53,2)+IF(DD89<64,DE$30*VLOOKUP(DD88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD88,Lookups!$DH$3:$DU$53,13,0))-DF88*VLOOKUP(DD88,Lookups!$A$3:$O$93,15),DF88-DF88*VLOOKUP(DD88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,DD$2+2),0)","v":379701.65466025635},95,{"$f":"IF(VLOOKUP(DH89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH89,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH89<111),IF(DH89<71,DJ88+DI$31*VLOOKUP(DH88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH88,Lookups!$DH$3:$DU$53,2)+IF(DH89<64,DI$31*VLOOKUP(DH88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH88,Lookups!$DH$3:$DU$53,13,0))-DJ88*VLOOKUP(DH88,Lookups!$A$3:$O$93,15),DJ88-DJ88*VLOOKUP(DH88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,DH$2+2),0)","v":380421.46822359326},94,{"$f":"IF(VLOOKUP(DL89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL89,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL89<111),IF(DL89<71,DN88+DM$32*VLOOKUP(DL88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL88,Lookups!$DH$3:$DU$53,2)+IF(DL89<64,DM$32*VLOOKUP(DL88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL88,Lookups!$DH$3:$DU$53,13,0))-DN88*VLOOKUP(DL88,Lookups!$A$3:$O$93,15),DN88-DN88*VLOOKUP(DL88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,DL$2+2),0)","v":381142.6463624055},93,{"$f":"IF(VLOOKUP(DP89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP89,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP89<111),IF(DP89<71,DR88+DQ$33*VLOOKUP(DP88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP88,Lookups!$DH$3:$DU$53,2)+IF(DP89<64,DQ$33*VLOOKUP(DP88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP88,Lookups!$DH$3:$DU$53,13,0))-DR88*VLOOKUP(DP88,Lookups!$A$3:$O$93,15),DR88-DR88*VLOOKUP(DP88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,DP$2+2),0)","v":381865.19166356616},92,{"$f":"IF(VLOOKUP(DT89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT89,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT89<111),IF(DT89<71,DV88+DU$34*VLOOKUP(DT88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT88,Lookups!$DH$3:$DU$53,2)+IF(DT89<64,DU$34*VLOOKUP(DT88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT88,Lookups!$DH$3:$DU$53,13,0))-DV88*VLOOKUP(DT88,Lookups!$A$3:$O$93,15),DV88-DV88*VLOOKUP(DT88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,DT$2+2),0)","v":382589.1067188523},91,{"$f":"IF(VLOOKUP(DX89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX89,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX89<111),IF(DX89<71,DZ88+DY$35*VLOOKUP(DX88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX88,Lookups!$DH$3:$DU$53,2)+IF(DX89<64,DY$35*VLOOKUP(DX88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX88,Lookups!$DH$3:$DU$53,13,0))-DZ88*VLOOKUP(DX88,Lookups!$A$3:$O$93,15),DZ88-DZ88*VLOOKUP(DX88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,DX$2+2),0)","v":382951.40700930578},90,{"$f":"IF(VLOOKUP(EB89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB89,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB89<111),IF(EB89<71,ED88+EC$36*VLOOKUP(EB88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB88,Lookups!$DH$3:$DU$53,2)+IF(EB89<64,EC$36*VLOOKUP(EB88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB88,Lookups!$DH$3:$DU$53,13,0))-ED88*VLOOKUP(EB88,Lookups!$A$3:$O$93,15),ED88-ED88*VLOOKUP(EB88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,EB$2+2),0)","v":383314.05038715515},89,{"$f":"IF(VLOOKUP(EF89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF89,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF89<111),IF(EF89<71,EH88+EG$37*VLOOKUP(EF88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF88,Lookups!$DH$3:$DU$53,2)+IF(EF89<64,EG$37*VLOOKUP(EF88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF88,Lookups!$DH$3:$DU$53,13,0))-EH88*VLOOKUP(EF88,Lookups!$A$3:$O$93,15),EH88-EH88*VLOOKUP(EF88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,EF$2+2),0)","v":383677.03717729426},88,{"$f":"IF(VLOOKUP(EJ89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ89,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ89<111),IF(EJ89<71,EL88+EK$38*VLOOKUP(EJ88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ88,Lookups!$DH$3:$DU$53,2)+IF(EJ89<64,EK$38*VLOOKUP(EJ88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ88,Lookups!$DH$3:$DU$53,13,0))-EL88*VLOOKUP(EJ88,Lookups!$A$3:$O$93,15),EL88-EL88*VLOOKUP(EJ88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":380437.25256902445},87,{"$f":"IF(VLOOKUP(EN89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN89,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN89<111),IF(EN89<71,EP88+EO$39*VLOOKUP(EN88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN88,Lookups!$DH$3:$DU$53,2)+IF(EN89<64,EO$39*VLOOKUP(EN88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN88,Lookups!$DH$3:$DU$53,13,0))-EP88*VLOOKUP(EN88,Lookups!$A$3:$O$93,15),EP88-EP88*VLOOKUP(EN88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,EN$2+2),0)","v":377210.33889120701},86,{"$f":"IF(VLOOKUP(ER89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER89,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER89<111),IF(ER89<71,ET88+ES$40*VLOOKUP(ER88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER88,Lookups!$DH$3:$DU$53,2)+IF(ER89<64,ES$40*VLOOKUP(ER88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER88,Lookups!$DH$3:$DU$53,13,0))-ET88*VLOOKUP(ER88,Lookups!$A$3:$O$93,15),ET88-ET88*VLOOKUP(ER88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,ER$2+2),0)","v":373996.23271942924},85,{"$f":"IF(VLOOKUP(EV89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV89,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV89<111),IF(EV89<71,EX88+EW$41*VLOOKUP(EV88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV88,Lookups!$DH$3:$DU$53,2)+IF(EV89<64,EW$41*VLOOKUP(EV88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV88,Lookups!$DH$3:$DU$53,13,0))-EX88*VLOOKUP(EV88,Lookups!$A$3:$O$93,15),EX88-EX88*VLOOKUP(EV88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,EV$2+2),0)","v":370794.87094536494},84,{"$f":"IF(VLOOKUP(EZ89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ89,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ89<111),IF(EZ89<71,FB88+FA$42*VLOOKUP(EZ88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ88,Lookups!$DH$3:$DU$53,2)+IF(EZ89<64,FA$42*VLOOKUP(EZ88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ88,Lookups!$DH$3:$DU$53,13,0))-FB88*VLOOKUP(EZ88,Lookups!$A$3:$O$93,15),FB88-FB88*VLOOKUP(EZ88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":367606.19077514601},83,{"$f":"IF(VLOOKUP(FD89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD89,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD89<111),IF(FD89<71,FF88+FE$43*VLOOKUP(FD88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD88,Lookups!$DH$3:$DU$53,2)+IF(FD89<64,FE$43*VLOOKUP(FD88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD88,Lookups!$DH$3:$DU$53,13,0))-FF88*VLOOKUP(FD88,Lookups!$A$3:$O$93,15),FF88-FF88*VLOOKUP(FD88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,FD$2+2),0)","v":364430.12972774624},82,{"$f":"IF(VLOOKUP(FH89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH89,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH89<111),IF(FH89<71,FJ88+FI$44*VLOOKUP(FH88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH88,Lookups!$DH$3:$DU$53,2)+IF(FH89<64,FI$44*VLOOKUP(FH88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH88,Lookups!$DH$3:$DU$53,13,0))-FJ88*VLOOKUP(FH88,Lookups!$A$3:$O$93,15),FJ88-FJ88*VLOOKUP(FH88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,FH$2+2),0)","v":361266.62563336699},81,{"$f":"IF(VLOOKUP(FL89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FL89,Lookups!$DH$3:$DU$53,13)*FM$45,0)","v":0},{"$f":"IF((FL89<111),IF(FL89<71,FN88+FM$45*VLOOKUP(FL88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FL88,Lookups!$DH$3:$DU$53,2)+IF(FL89<64,FM$45*VLOOKUP(FL88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FL88,Lookups!$DH$3:$DU$53,13,0))-FN88*VLOOKUP(FL88,Lookups!$A$3:$O$93,15),FN88-FN88*VLOOKUP(FL88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FL89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,FL$2+2),0)","v":353697.21991756791},80,{"$f":"IF(VLOOKUP(FP89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FP89,Lookups!$DH$3:$DU$53,13)*FQ$46,0)","v":0},{"$f":"IF((FP89<111),IF(FP89<71,FR88+FQ$46*VLOOKUP(FP88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FP88,Lookups!$DH$3:$DU$53,2)+IF(FP89<64,FQ$46*VLOOKUP(FP88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FP88,Lookups!$DH$3:$DU$53,13,0))-FR88*VLOOKUP(FP88,Lookups!$A$3:$O$93,15),FR88-FR88*VLOOKUP(FP88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FP89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,FP$2+2),0)","v":346204.65057546971},79,{"$f":"IF(VLOOKUP(FT89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FT89,Lookups!$DH$3:$DU$53,13)*FU$47,0)","v":0},{"$f":"IF((FT89<111),IF(FT89<71,FV88+FU$47*VLOOKUP(FT88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FT88,Lookups!$DH$3:$DU$53,2)+IF(FT89<64,FU$47*VLOOKUP(FT88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FT88,Lookups!$DH$3:$DU$53,13,0))-FV88*VLOOKUP(FT88,Lookups!$A$3:$O$93,15),FV88-FV88*VLOOKUP(FT88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FT89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,FT$2+2),0)","v":338788.08854825504},78,{"$f":"IF(VLOOKUP(FX89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FX89,Lookups!$DH$3:$DU$53,13)*FY$48,0)","v":0},{"$f":"IF((FX89<111),IF(FX89<71,FZ88+FY$48*VLOOKUP(FX88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FX88,Lookups!$DH$3:$DU$53,2)+IF(FX89<64,FY$48*VLOOKUP(FX88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FX88,Lookups!$DH$3:$DU$53,13,0))-FZ88*VLOOKUP(FX88,Lookups!$A$3:$O$93,15),FZ88-FZ88*VLOOKUP(FX88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FX89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,FX$2+2),0)","v":331446.71377427783},77,{"$f":"IF(VLOOKUP(GB89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GB89,Lookups!$DH$3:$DU$53,13)*GC$49,0)","v":0},{"$f":"IF((GB89<111),IF(GB89<71,GD88+GC$49*VLOOKUP(GB88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GB88,Lookups!$DH$3:$DU$53,2)+IF(GB89<64,GC$49*VLOOKUP(GB88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GB88,Lookups!$DH$3:$DU$53,13,0))-GD88*VLOOKUP(GB88,Lookups!$A$3:$O$93,15),GD88-GD88*VLOOKUP(GB88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GB89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,GB$2+2),0)","v":324179.71509045025},76,{"$f":"IF(VLOOKUP(GF89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GF89,Lookups!$DH$3:$DU$53,13)*GG$50,0)","v":0},{"$f":"IF((GF89<111),IF(GF89<71,GH88+GG$50*VLOOKUP(GF88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GF88,Lookups!$DH$3:$DU$53,2)+IF(GF89<64,GG$50*VLOOKUP(GF88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GF88,Lookups!$DH$3:$DU$53,13,0))-GH88*VLOOKUP(GF88,Lookups!$A$3:$O$93,15),GH88-GH88*VLOOKUP(GF88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GF89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,GF$2+2),0)","v":311986.08524051355},75,{"$f":"IF(VLOOKUP(GJ89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GJ89,Lookups!$DH$3:$DU$53,13)*GK$51,0)","v":0},{"$f":"IF((GJ89<111),IF(GJ89<71,GL88+GK$51*VLOOKUP(GJ88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GJ88,Lookups!$DH$3:$DU$53,2)+IF(GJ89<64,GK$51*VLOOKUP(GJ88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GJ88,Lookups!$DH$3:$DU$53,13,0))-GL88*VLOOKUP(GJ88,Lookups!$A$3:$O$93,15),GL88-GL88*VLOOKUP(GJ88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GJ89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,GJ$2+2),0)","v":300010.0148117966},74,{"$f":"IF(VLOOKUP(GN89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GN89,Lookups!$DH$3:$DU$53,13)*GO$52,0)","v":0},{"$f":"IF((GN89<111),IF(GN89<71,GP88+GO$52*VLOOKUP(GN88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GN88,Lookups!$DH$3:$DU$53,2)+IF(GN89<64,GO$52*VLOOKUP(GN88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GN88,Lookups!$DH$3:$DU$53,13,0))-GP88*VLOOKUP(GN88,Lookups!$A$3:$O$93,15),GP88-GP88*VLOOKUP(GN88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GN89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,GN$2+2),0)","v":287974.76174826763},73,{"$f":"IF(VLOOKUP(GR89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GR89,Lookups!$DH$3:$DU$53,13)*GS$53,0)","v":0},{"$f":"IF((GR89<111),IF(GR89<71,GT88+GS$53*VLOOKUP(GR88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GR88,Lookups!$DH$3:$DU$53,2)+IF(GR89<64,GS$53*VLOOKUP(GR88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GR88,Lookups!$DH$3:$DU$53,13,0))-GT88*VLOOKUP(GR88,Lookups!$A$3:$O$93,15),GT88-GT88*VLOOKUP(GR88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GR89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,GR$2+2),0)","v":276171.17398867139},72,{"$f":"IF(VLOOKUP(GV89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GV89,Lookups!$DH$3:$DU$53,13)*GW$54,0)","v":0},{"$f":"IF((GV89<111),IF(GV89<71,GX88+GW$54*VLOOKUP(GV88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GV88,Lookups!$DH$3:$DU$53,2)+IF(GV89<64,GW$54*VLOOKUP(GV88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GV88,Lookups!$DH$3:$DU$53,13,0))-GX88*VLOOKUP(GV88,Lookups!$A$3:$O$93,15),GX88-GX88*VLOOKUP(GV88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GV89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,GV$2+2),0)","v":264594.74824469234},71,{"$f":"IF(VLOOKUP(GZ89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GZ89,Lookups!$DH$3:$DU$53,13)*HA$55,0)","v":0},{"$f":"IF((GZ89<111),IF(GZ89<71,HB88+HA$55*VLOOKUP(GZ88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GZ88,Lookups!$DH$3:$DU$53,2)+IF(GZ89<64,HA$55*VLOOKUP(GZ88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GZ88,Lookups!$DH$3:$DU$53,13,0))-HB88*VLOOKUP(GZ88,Lookups!$A$3:$O$93,15),HB88-HB88*VLOOKUP(GZ88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GZ89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,GZ$2+2),0)","v":249847.93496654672},70,{"$f":"IF(VLOOKUP(HD89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HD89,Lookups!$DH$3:$DU$53,13)*HE$56,0)","v":0},{"$f":"IF((HD89<111),IF(HD89<71,HF88+HE$56*VLOOKUP(HD88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HD88,Lookups!$DH$3:$DU$53,2)+IF(HD89<64,HE$56*VLOOKUP(HD88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HD88,Lookups!$DH$3:$DU$53,13,0))-HF88*VLOOKUP(HD88,Lookups!$A$3:$O$93,15),HF88-HF88*VLOOKUP(HD88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HD89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,HD$2+2),0)","v":235467.52738508949},69,{"$f":"IF(VLOOKUP(HH89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HH89,Lookups!$DH$3:$DU$53,13)*HI$57,0)","v":0},{"$f":"IF((HH89<111),IF(HH89<71,HJ88+HI$58*VLOOKUP(HH88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HH88,Lookups!$DH$3:$DU$53,2)+IF(HH89<64,HI$58*VLOOKUP(HH88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HH88,Lookups!$DH$3:$DU$53,13,0))-HJ88*VLOOKUP(HH88,Lookups!$A$3:$O$93,15),HJ88-HJ88*VLOOKUP(HH88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HH89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,HH$2+2),0)","v":221444.38100111022},68,{"$f":"IF(VLOOKUP(HL89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HL89,Lookups!$DH$3:$DU$53,13)*HM$58,0)","v":0},{"$f":"IF((HL89<111),IF(HL89<71,HN88+HM$58*VLOOKUP(HL88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HL88,Lookups!$DH$3:$DU$53,2)+IF(HL89<64,HM$58*VLOOKUP(HL88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HL88,Lookups!$DH$3:$DU$53,13,0))-HN88*VLOOKUP(HL88,Lookups!$A$3:$O$93,15),HN88-HN88*VLOOKUP(HL88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HL89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,HL$2+2),0)","v":207769.58053210739},67,{"$f":"IF(VLOOKUP(HP89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HP89,Lookups!$DH$3:$DU$53,13)*HQ$59,0)","v":0},{"$f":"IF((HP89<111),IF(HP89<71,HR88+HQ$59*VLOOKUP(HP88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HP88,Lookups!$DH$3:$DU$53,2)+IF(HP89<64,HQ$59*VLOOKUP(HP88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HP88,Lookups!$DH$3:$DU$53,13,0))-HR88*VLOOKUP(HP88,Lookups!$A$3:$O$93,15),HR88-HR88*VLOOKUP(HP88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HP89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,HP$2+2),0)","v":194250.6586848803},66,{"$f":"IF(VLOOKUP(HT89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HT89,Lookups!$DH$3:$DU$53,13)*HU$60,0)","v":0},{"$f":"IF((HT89<111),IF(HT89<71,HV88+HU$60*VLOOKUP(HT88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HT88,Lookups!$DH$3:$DU$53,2)+IF(HT89<64,HU$60*VLOOKUP(HT88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HT88,Lookups!$DH$3:$DU$53,13,0))-HV88*VLOOKUP(HT88,Lookups!$A$3:$O$93,15),HV88-HV88*VLOOKUP(HT88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HT89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,HT$2+2),0)","v":181087.66115484154},65,{"$f":"IF(VLOOKUP(HX89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HX89,Lookups!$DH$3:$DU$53,13)*HY$61,0)","v":0},{"$f":"IF((HX89<111),IF(HX89<71,HZ88+HY$61*VLOOKUP(HX88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HX88,Lookups!$DH$3:$DU$53,2)+IF(HX89<64,HY$61*VLOOKUP(HX88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HX88,Lookups!$DH$3:$DU$53,13,0))-HZ88*VLOOKUP(HX88,Lookups!$A$3:$O$93,15),HZ88-HZ88*VLOOKUP(HX88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HX89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,HX$2+2),0)","v":168271.3764938681},64,{"$f":"IF(VLOOKUP(IB89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IB89,Lookups!$DH$3:$DU$53,13)*IC$62,0)","v":0},{"$f":"IF((IB89<111),IF(IB89<71,ID88+IC$62*VLOOKUP(IB88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IB88,Lookups!$DH$3:$DU$53,2)+IF(IB89<64,IC$62*VLOOKUP(IB88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IB88,Lookups!$DH$3:$DU$53,13,0))-ID88*VLOOKUP(IB88,Lookups!$A$3:$O$93,15),ID88-ID88*VLOOKUP(IB88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IB89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,IB$2+2),0)","v":780626.56305013085},63,{"$f":"IF(VLOOKUP(IF89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IF89,Lookups!$DH$3:$DU$53,13)*IG$63,0)","v":0},{"$f":"IF((IF89<111),IF(IF89<71,IH88+IG$63*VLOOKUP(IF88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IF88,Lookups!$DH$3:$DU$53,2)+IF(IF89<64,IG$63*VLOOKUP(IF88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IF88,Lookups!$DH$3:$DU$53,13,0))-IH88*VLOOKUP(IF88,Lookups!$A$3:$O$93,15),IH88-IH88*VLOOKUP(IF88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IF89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,IF$2+2),0)","v":680780.45961373614},62,{"$f":"IF(VLOOKUP(IJ89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IJ89,Lookups!$DH$3:$DU$53,13)*IK$64,0)","v":0},{"$f":"IF((IJ89<111),IF(IJ89<71,IL88+IK$64*VLOOKUP(IJ88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IJ88,Lookups!$DH$3:$DU$53,2)+IF(IJ89<64,IK$64*VLOOKUP(IJ88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IJ88,Lookups!$DH$3:$DU$53,13,0))-IL88*VLOOKUP(IJ88,Lookups!$A$3:$O$93,15),IL88-IL88*VLOOKUP(IJ88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IJ89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,IJ$2+2),0)","v":586614.76534997439},61,{"$f":"IF(VLOOKUP(IN89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IN89,Lookups!$DH$3:$DU$53,13)*IO$65,0)","v":0},{"$f":"IF((IN89<111),IF(IN89<71,IP88+IO$65*VLOOKUP(IN88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IN88,Lookups!$DH$3:$DU$53,2)+IF(IN89<64,IO$65*VLOOKUP(IN88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IN88,Lookups!$DH$3:$DU$53,13,0))-IP88*VLOOKUP(IN88,Lookups!$A$3:$O$93,15),IP88-IP88*VLOOKUP(IN88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IN89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,IN$2+2),0)","v":525471.46156015061},60,{"$f":"IF(VLOOKUP(IR89,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IR89,Lookups!$DH$3:$DU$53,13)*IS$66,0)","v":0},{"$f":"IF((IR89<111),IF(IR89<71,IT88+IS$66*VLOOKUP(IR88,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IR88,Lookups!$DH$3:$DU$53,2)+IF(IR89<64,IS$66*VLOOKUP(IR88,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IR88,Lookups!$DH$3:$DU$53,13,0))-IT88*VLOOKUP(IR88,Lookups!$A$3:$O$93,15),IT88-IT88*VLOOKUP(IR88,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IR89<111,VLOOKUP($C89,Lookups!$T$3:$DG$93,IR$2+2),0)","v":467135.32351862348},0]
[{"$f":"SUM(E90,I90,M90,Q90,U90,Y90,AC90,AG90,AK90,AO90,AS90,AW90,BA90,BE90,BI90,BM90,BQ90,BU90,BY90,CC90,CG90,CK90,CO90,CS90,CW90,DA90,DE90,DI90,DM90,DQ90)+SUM(DU90,DY90,EC90,EG90,EK90,EO90,ES90,EW90,FA90,FE90)+'Amort-Proj'!Q90+SUM(FI90,FM90,FQ90,FU90,FY90,GC90,GG90,GK90,GO90,GS90,GW90,HA90,HE90,HI90)+SUM(HM90,HQ90,HU90,HY90,IC90,IG90,IK90,IO90,IS90)","v":0},{"$error":"#DIV/0!"},2102,123,{"$f":"IF(VLOOKUP(D90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D90,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D90<111),IF(D90<71,F89+E$4*VLOOKUP(D89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D89,Lookups!$DH$3:$DU$53,2)+IF(D90<64,E$4*VLOOKUP(D89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D89,Lookups!$DH$3:$DU$53,13,0))-F89*VLOOKUP(D89,Lookups!$A$3:$O$93,15),F89-F89*VLOOKUP(D89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,D$2+2),0)","v":0},122,{"$f":"IF(VLOOKUP(H90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H90,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H90<111),IF(H90<71,J89+I$5*VLOOKUP(H89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H89,Lookups!$DH$3:$DU$53,2)+IF(H90<64,I$5*VLOOKUP(H89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H89,Lookups!$DH$3:$DU$53,13,0))-J89*VLOOKUP(H89,Lookups!$A$3:$O$93,15),J89-J89*VLOOKUP(H89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,H$2+2),0)","v":0},121,{"$f":"IF(VLOOKUP(L90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L90,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L90<111),IF(L90<71,N89+M$6*VLOOKUP(L89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L89,Lookups!$DH$3:$DU$53,2)+IF(L90<64,M$6*VLOOKUP(L89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L89,Lookups!$DH$3:$DU$53,13,0))-N89*VLOOKUP(L89,Lookups!$A$3:$O$93,15),N89-N89*VLOOKUP(L89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,L$2+2),0)","v":0},120,{"$f":"IF(VLOOKUP(P90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P90,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P90<111),IF(P90<71,R89+Q$7*VLOOKUP(P89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P89,Lookups!$DH$3:$DU$53,2)+IF(P90<64,Q$7*VLOOKUP(P89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P89,Lookups!$DH$3:$DU$53,13,0))-R89*VLOOKUP(P89,Lookups!$A$3:$O$93,15),R89-R89*VLOOKUP(P89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,P$2+2),0)","v":0},119,{"$f":"IF(VLOOKUP(T90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T90,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T90<111),IF(T90<71,V89+U$8*VLOOKUP(T89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T89,Lookups!$DH$3:$DU$53,2)+IF(T90<64,U$8*VLOOKUP(T89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T89,Lookups!$DH$3:$DU$53,13,0))-V89*VLOOKUP(T89,Lookups!$A$3:$O$93,15),V89-V89*VLOOKUP(T89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,T$2+2),0)","v":0},118,{"$f":"IF(VLOOKUP(X90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X90,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X90<111),IF(X90<71,Z89+Y$9*VLOOKUP(X89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X89,Lookups!$DH$3:$DU$53,2)+IF(X90<64,Y$9*VLOOKUP(X89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X89,Lookups!$DH$3:$DU$53,13,0))-Z89*VLOOKUP(X89,Lookups!$A$3:$O$93,15),Z89-Z89*VLOOKUP(X89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,X$2+2),0)","v":0},117,{"$f":"IF(VLOOKUP(AB90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB90,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB90<111),IF(AB90<71,AD89+AC$10*VLOOKUP(AB89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB89,Lookups!$DH$3:$DU$53,2)+IF(AB90<64,AC$10*VLOOKUP(AB89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB89,Lookups!$DH$3:$DU$53,13,0))-AD89*VLOOKUP(AB89,Lookups!$A$3:$O$93,15),AD89-AD89*VLOOKUP(AB89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,AB$2+2),0)","v":0},116,{"$f":"IF(VLOOKUP(AF90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF90,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF90<111),IF(AF90<71,AH89+AG$11*VLOOKUP(AF89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF89,Lookups!$DH$3:$DU$53,2)+IF(AF90<64,AG$11*VLOOKUP(AF89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF89,Lookups!$DH$3:$DU$53,13,0))-AH89*VLOOKUP(AF89,Lookups!$A$3:$O$93,15),AH89-AH89*VLOOKUP(AF89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,AF$2+2),0)","v":0},115,{"$f":"IF(VLOOKUP(AJ90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ90,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ90<111),IF(AJ90<71,AL89+AK$12*VLOOKUP(AJ89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ89,Lookups!$DH$3:$DU$53,2)+IF(AJ90<64,AK$12*VLOOKUP(AJ89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ89,Lookups!$DH$3:$DU$53,13,0))-AL89*VLOOKUP(AJ89,Lookups!$A$3:$O$93,15),AL89-AL89*VLOOKUP(AJ89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":0},114,{"$f":"IF(VLOOKUP(AN90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN90,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN90<111),IF(AN90<71,AP89+AO$13*VLOOKUP(AN89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN89,Lookups!$DH$3:$DU$53,2)+IF(AN90<64,AO$13*VLOOKUP(AN89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN89,Lookups!$DH$3:$DU$53,13,0))-AP89*VLOOKUP(AN89,Lookups!$A$3:$O$93,15),AP89-AP89*VLOOKUP(AN89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,AN$2+2),0)","v":0},113,{"$f":"IF(VLOOKUP(AR90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR90,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR90<111),IF(AR90<71,AT89+AS$14*VLOOKUP(AR89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR89,Lookups!$DH$3:$DU$53,2)+IF(AR90<64,AS$14*VLOOKUP(AR89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR89,Lookups!$DH$3:$DU$53,13,0))-AT89*VLOOKUP(AR89,Lookups!$A$3:$O$93,15),AT89-AT89*VLOOKUP(AR89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,AR$2+2),0)","v":0},112,{"$f":"IF(VLOOKUP(AV90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV90,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV90<111),IF(AV90<71,AX89+AW$15*VLOOKUP(AV89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV89,Lookups!$DH$3:$DU$53,2)+IF(AV90<64,AW$15*VLOOKUP(AV89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV89,Lookups!$DH$3:$DU$53,13,0))-AX89*VLOOKUP(AV89,Lookups!$A$3:$O$93,15),AX89-AX89*VLOOKUP(AV89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,AV$2+2),0)","v":0},111,{"$f":"IF(VLOOKUP(AZ90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ90,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ90<111),IF(AZ90<71,BB89+BA$16*VLOOKUP(AZ89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ89,Lookups!$DH$3:$DU$53,2)+IF(AZ90<64,BA$16*VLOOKUP(AZ89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ89,Lookups!$DH$3:$DU$53,13,0))-BB89*VLOOKUP(AZ89,Lookups!$A$3:$O$93,15),BB89-BB89*VLOOKUP(AZ89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":0},110,{"$f":"IF(VLOOKUP(BD90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD90,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD90<111),IF(BD90<71,BF89+BE$17*VLOOKUP(BD89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD89,Lookups!$DH$3:$DU$53,2)+IF(BD90<64,BE$17*VLOOKUP(BD89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD89,Lookups!$DH$3:$DU$53,13,0))-BF89*VLOOKUP(BD89,Lookups!$A$3:$O$93,15),BF89-BF89*VLOOKUP(BD89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,BD$2+2),0)","v":380590.03061429819},109,{"$f":"IF(VLOOKUP(BH90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH90,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH90<111),IF(BH90<71,BJ89+BI$18*VLOOKUP(BH89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH89,Lookups!$DH$3:$DU$53,2)+IF(BH90<64,BI$18*VLOOKUP(BH89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH89,Lookups!$DH$3:$DU$53,13,0))-BJ89*VLOOKUP(BH89,Lookups!$A$3:$O$93,15),BJ89-BJ89*VLOOKUP(BH89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,BH$2+2),0)","v":383127.29748505948},108,{"$f":"IF(VLOOKUP(BL90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL90,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL90<111),IF(BL90<71,BN89+BM$19*VLOOKUP(BL89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL89,Lookups!$DH$3:$DU$53,2)+IF(BL90<64,BM$19*VLOOKUP(BL89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL89,Lookups!$DH$3:$DU$53,13,0))-BN89*VLOOKUP(BL89,Lookups!$A$3:$O$93,15),BN89-BN89*VLOOKUP(BL89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,BL$2+2),0)","v":385314.51326518314},107,{"$f":"IF(VLOOKUP(BP90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP90,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP90<111),IF(BP90<71,BR89+BQ$20*VLOOKUP(BP89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP89,Lookups!$DH$3:$DU$53,2)+IF(BP90<64,BQ$20*VLOOKUP(BP89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP89,Lookups!$DH$3:$DU$53,13,0))-BR89*VLOOKUP(BP89,Lookups!$A$3:$O$93,15),BR89-BR89*VLOOKUP(BP89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,BP$2+2),0)","v":387514.21552930365},106,{"$f":"IF(VLOOKUP(BT90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT90,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT90<111),IF(BT90<71,BV89+BU$21*VLOOKUP(BT89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT89,Lookups!$DH$3:$DU$53,2)+IF(BT90<64,BU$21*VLOOKUP(BT89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT89,Lookups!$DH$3:$DU$53,13,0))-BV89*VLOOKUP(BT89,Lookups!$A$3:$O$93,15),BV89-BV89*VLOOKUP(BT89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,BT$2+2),0)","v":389356.01313162915},105,{"$f":"IF(VLOOKUP(BX90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX90,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX90<111),IF(BX90<71,BZ89+BY$22*VLOOKUP(BX89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX89,Lookups!$DH$3:$DU$53,2)+IF(BX90<64,BY$22*VLOOKUP(BX89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX89,Lookups!$DH$3:$DU$53,13,0))-BZ89*VLOOKUP(BX89,Lookups!$A$3:$O$93,15),BZ89-BZ89*VLOOKUP(BX89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,BX$2+2),0)","v":391206.56452483969},104,{"$f":"IF(VLOOKUP(CB90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB90,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB90<111),IF(CB90<71,CD89+CC$23*VLOOKUP(CB89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB89,Lookups!$DH$3:$DU$53,2)+IF(CB90<64,CC$23*VLOOKUP(CB89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB89,Lookups!$DH$3:$DU$53,13,0))-CD89*VLOOKUP(CB89,Lookups!$A$3:$O$93,15),CD89-CD89*VLOOKUP(CB89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,CB$2+2),0)","v":393065.9113144062},{"$f":"1+CF89","v":103},{"$f":"IF(VLOOKUP(CF90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF90,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF90<111),IF(CF90<71,CH89+CG$24*VLOOKUP(CF89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF89,Lookups!$DH$3:$DU$53,2)+IF(CF90<64,CG$24*VLOOKUP(CF89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF89,Lookups!$DH$3:$DU$53,13,0))-CH89*VLOOKUP(CF89,Lookups!$A$3:$O$93,15),CH89-CH89*VLOOKUP(CF89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,CF$2+2),0)","v":394559.03918264667},102,{"$f":"IF(VLOOKUP(CJ90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ90,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ90<111),IF(CJ90<71,CL89+CK$25*VLOOKUP(CJ89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ89,Lookups!$DH$3:$DU$53,2)+IF(CJ90<64,CK$25*VLOOKUP(CJ89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ89,Lookups!$DH$3:$DU$53,13,0))-CL89*VLOOKUP(CJ89,Lookups!$A$3:$O$93,15),CL89-CL89*VLOOKUP(CJ89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":396057.83895162097},101,{"$f":"IF(VLOOKUP(CN90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN90,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN90<111),IF(CN90<71,CP89+CO$26*VLOOKUP(CN89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN89,Lookups!$DH$3:$DU$53,2)+IF(CN90<64,CO$26*VLOOKUP(CN89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN89,Lookups!$DH$3:$DU$53,13,0))-CP89*VLOOKUP(CN89,Lookups!$A$3:$O$93,15),CP89-CP89*VLOOKUP(CN89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,CN$2+2),0)","v":397185.13830347557},100,{"$f":"IF(VLOOKUP(CR90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR90,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR90<111),IF(CR90<71,CT89+CS$27*VLOOKUP(CR89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR89,Lookups!$DH$3:$DU$53,2)+IF(CR90<64,CS$27*VLOOKUP(CR89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR89,Lookups!$DH$3:$DU$53,13,0))-CT89*VLOOKUP(CR89,Lookups!$A$3:$O$93,15),CT89-CT89*VLOOKUP(CR89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,CR$2+2),0)","v":398315.64628726128},99,{"$f":"IF(VLOOKUP(CV90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV90,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV90<111),IF(CV90<71,CX89+CW$28*VLOOKUP(CV89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV89,Lookups!$DH$3:$DU$53,2)+IF(CV90<64,CW$28*VLOOKUP(CV89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV89,Lookups!$DH$3:$DU$53,13,0))-CX89*VLOOKUP(CV89,Lookups!$A$3:$O$93,15),CX89-CX89*VLOOKUP(CV89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,CV$2+2),0)","v":399070.74703851645},98,{"$f":"IF(VLOOKUP(CZ90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ90,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ90<111),IF(CZ90<71,DB89+DA$29*VLOOKUP(CZ89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ89,Lookups!$DH$3:$DU$53,2)+IF(CZ90<64,DA$29*VLOOKUP(CZ89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ89,Lookups!$DH$3:$DU$53,13,0))-DB89*VLOOKUP(CZ89,Lookups!$A$3:$O$93,15),DB89-DB89*VLOOKUP(CZ89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":399827.27926039044},97,{"$f":"IF(VLOOKUP(DD90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD90,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD90<111),IF(DD90<71,DF89+DE$30*VLOOKUP(DD89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD89,Lookups!$DH$3:$DU$53,2)+IF(DD90<64,DE$30*VLOOKUP(DD89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD89,Lookups!$DH$3:$DU$53,13,0))-DF89*VLOOKUP(DD89,Lookups!$A$3:$O$93,15),DF89-DF89*VLOOKUP(DD89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,DD$2+2),0)","v":400585.24566657073},96,{"$f":"IF(VLOOKUP(DH90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH90,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH90<111),IF(DH90<71,DJ89+DI$31*VLOOKUP(DH89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH89,Lookups!$DH$3:$DU$53,2)+IF(DH90<64,DI$31*VLOOKUP(DH89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH89,Lookups!$DH$3:$DU$53,13,0))-DJ89*VLOOKUP(DH89,Lookups!$A$3:$O$93,15),DJ89-DJ89*VLOOKUP(DH89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,DH$2+2),0)","v":401344.64897589094},95,{"$f":"IF(VLOOKUP(DL90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL90,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL90<111),IF(DL90<71,DN89+DM$32*VLOOKUP(DL89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL89,Lookups!$DH$3:$DU$53,2)+IF(DL90<64,DM$32*VLOOKUP(DL89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL89,Lookups!$DH$3:$DU$53,13,0))-DN89*VLOOKUP(DL89,Lookups!$A$3:$O$93,15),DN89-DN89*VLOOKUP(DL89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,DL$2+2),0)","v":402105.49191233807},94,{"$f":"IF(VLOOKUP(DP90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP90,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP90<111),IF(DP90<71,DR89+DQ$33*VLOOKUP(DP89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP89,Lookups!$DH$3:$DU$53,2)+IF(DP90<64,DQ$33*VLOOKUP(DP89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP89,Lookups!$DH$3:$DU$53,13,0))-DR89*VLOOKUP(DP89,Lookups!$A$3:$O$93,15),DR89-DR89*VLOOKUP(DP89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,DP$2+2),0)","v":402867.77720506262},93,{"$f":"IF(VLOOKUP(DT90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT90,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT90<111),IF(DT90<71,DV89+DU$34*VLOOKUP(DT89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT89,Lookups!$DH$3:$DU$53,2)+IF(DT90<64,DU$34*VLOOKUP(DT89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT89,Lookups!$DH$3:$DU$53,13,0))-DV89*VLOOKUP(DT89,Lookups!$A$3:$O$93,15),DV89-DV89*VLOOKUP(DT89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,DT$2+2),0)","v":403631.50758838939},92,{"$f":"IF(VLOOKUP(DX90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX90,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX90<111),IF(DX90<71,DZ89+DY$35*VLOOKUP(DX89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX89,Lookups!$DH$3:$DU$53,2)+IF(DX90<64,DY$35*VLOOKUP(DX89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX89,Lookups!$DH$3:$DU$53,13,0))-DZ89*VLOOKUP(DX89,Lookups!$A$3:$O$93,15),DZ89-DZ89*VLOOKUP(DX89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,DX$2+2),0)","v":404396.68580182688},91,{"$f":"IF(VLOOKUP(EB90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB90,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB90<111),IF(EB90<71,ED89+EC$36*VLOOKUP(EB89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB89,Lookups!$DH$3:$DU$53,2)+IF(EB90<64,EC$36*VLOOKUP(EB89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB89,Lookups!$DH$3:$DU$53,13,0))-ED89*VLOOKUP(EB89,Lookups!$A$3:$O$93,15),ED89-ED89*VLOOKUP(EB89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,EB$2+2),0)","v":404779.63720883621},90,{"$f":"IF(VLOOKUP(EF90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF90,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF90<111),IF(EF90<71,EH89+EG$37*VLOOKUP(EF89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF89,Lookups!$DH$3:$DU$53,2)+IF(EF90<64,EG$37*VLOOKUP(EF89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF89,Lookups!$DH$3:$DU$53,13,0))-EH89*VLOOKUP(EF89,Lookups!$A$3:$O$93,15),EH89-EH89*VLOOKUP(EF89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,EF$2+2),0)","v":405162.95125922299},89,{"$f":"IF(VLOOKUP(EJ90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ90,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ90<111),IF(EJ90<71,EL89+EK$38*VLOOKUP(EJ89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ89,Lookups!$DH$3:$DU$53,2)+IF(EJ90<64,EK$38*VLOOKUP(EJ89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ89,Lookups!$DH$3:$DU$53,13,0))-EL89*VLOOKUP(EJ89,Lookups!$A$3:$O$93,15),EL89-EL89*VLOOKUP(EJ89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":405546.62829640001},88,{"$f":"IF(VLOOKUP(EN90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN90,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN90<111),IF(EN90<71,EP89+EO$39*VLOOKUP(EN89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN89,Lookups!$DH$3:$DU$53,2)+IF(EN90<64,EO$39*VLOOKUP(EN89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN89,Lookups!$DH$3:$DU$53,13,0))-EP89*VLOOKUP(EN89,Lookups!$A$3:$O$93,15),EP89-EP89*VLOOKUP(EN89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,EN$2+2),0)","v":402122.17596545879},87,{"$f":"IF(VLOOKUP(ER90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER90,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER90<111),IF(ER90<71,ET89+ES$40*VLOOKUP(ER89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER89,Lookups!$DH$3:$DU$53,2)+IF(ER90<64,ES$40*VLOOKUP(ER89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER89,Lookups!$DH$3:$DU$53,13,0))-ET89*VLOOKUP(ER89,Lookups!$A$3:$O$93,15),ET89-ET89*VLOOKUP(ER89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,ER$2+2),0)","v":398711.32820800581},86,{"$f":"IF(VLOOKUP(EV90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV90,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV90<111),IF(EV90<71,EX89+EW$41*VLOOKUP(EV89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV89,Lookups!$DH$3:$DU$53,2)+IF(EV90<64,EW$41*VLOOKUP(EV89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV89,Lookups!$DH$3:$DU$53,13,0))-EX89*VLOOKUP(EV89,Lookups!$A$3:$O$93,15),EX89-EX89*VLOOKUP(EV89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,EV$2+2),0)","v":395314.01798443671},85,{"$f":"IF(VLOOKUP(EZ90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ90,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ90<111),IF(EZ90<71,FB89+FA$42*VLOOKUP(EZ89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ89,Lookups!$DH$3:$DU$53,2)+IF(EZ90<64,FA$42*VLOOKUP(EZ89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ89,Lookups!$DH$3:$DU$53,13,0))-FB89*VLOOKUP(EZ89,Lookups!$A$3:$O$93,15),FB89-FB89*VLOOKUP(EZ89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":391930.17858925072},84,{"$f":"IF(VLOOKUP(FD90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD90,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD90<111),IF(FD90<71,FF89+FE$43*VLOOKUP(FD89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD89,Lookups!$DH$3:$DU$53,2)+IF(FD90<64,FE$43*VLOOKUP(FD89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD89,Lookups!$DH$3:$DU$53,13,0))-FF89*VLOOKUP(FD89,Lookups!$A$3:$O$93,15),FF89-FF89*VLOOKUP(FD89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,FD$2+2),0)","v":388559.74364932929},83,{"$f":"IF(VLOOKUP(FH90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH90,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH90<111),IF(FH90<71,FJ89+FI$44*VLOOKUP(FH89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH89,Lookups!$DH$3:$DU$53,2)+IF(FH90<64,FI$44*VLOOKUP(FH89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH89,Lookups!$DH$3:$DU$53,13,0))-FJ89*VLOOKUP(FH89,Lookups!$A$3:$O$93,15),FJ89-FJ89*VLOOKUP(FH89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,FH$2+2),0)","v":385202.64712222776},82,{"$f":"IF(VLOOKUP(FL90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FL90,Lookups!$DH$3:$DU$53,13)*FM$45,0)","v":0},{"$f":"IF((FL90<111),IF(FL90<71,FN89+FM$45*VLOOKUP(FL89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FL89,Lookups!$DH$3:$DU$53,2)+IF(FL90<64,FM$45*VLOOKUP(FL89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FL89,Lookups!$DH$3:$DU$53,13,0))-FN89*VLOOKUP(FL89,Lookups!$A$3:$O$93,15),FN89-FN89*VLOOKUP(FL89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FL90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,FL$2+2),0)","v":381858.82329446886},81,{"$f":"IF(VLOOKUP(FP90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FP90,Lookups!$DH$3:$DU$53,13)*FQ$46,0)","v":0},{"$f":"IF((FP90<111),IF(FP90<71,FR89+FQ$46*VLOOKUP(FP89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FP89,Lookups!$DH$3:$DU$53,2)+IF(FP90<64,FQ$46*VLOOKUP(FP89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FP89,Lookups!$DH$3:$DU$53,13,0))-FR89*VLOOKUP(FP89,Lookups!$A$3:$O$93,15),FR89-FR89*VLOOKUP(FP89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FP90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,FP$2+2),0)","v":373857.96145286929},80,{"$f":"IF(VLOOKUP(FT90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FT90,Lookups!$DH$3:$DU$53,13)*FU$47,0)","v":0},{"$f":"IF((FT90<111),IF(FT90<71,FV89+FU$47*VLOOKUP(FT89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FT89,Lookups!$DH$3:$DU$53,2)+IF(FT90<64,FU$47*VLOOKUP(FT89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FT89,Lookups!$DH$3:$DU$53,13,0))-FV89*VLOOKUP(FT89,Lookups!$A$3:$O$93,15),FV89-FV89*VLOOKUP(FT89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FT90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,FT$2+2),0)","v":365938.31565827149},79,{"$f":"IF(VLOOKUP(FX90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FX90,Lookups!$DH$3:$DU$53,13)*FY$48,0)","v":0},{"$f":"IF((FX90<111),IF(FX90<71,FZ89+FY$48*VLOOKUP(FX89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FX89,Lookups!$DH$3:$DU$53,2)+IF(FX90<64,FY$48*VLOOKUP(FX89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FX89,Lookups!$DH$3:$DU$53,13,0))-FZ89*VLOOKUP(FX89,Lookups!$A$3:$O$93,15),FZ89-FZ89*VLOOKUP(FX89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FX90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,FX$2+2),0)","v":358099.00959550554},78,{"$f":"IF(VLOOKUP(GB90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GB90,Lookups!$DH$3:$DU$53,13)*GC$49,0)","v":0},{"$f":"IF((GB90<111),IF(GB90<71,GD89+GC$49*VLOOKUP(GB89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GB89,Lookups!$DH$3:$DU$53,2)+IF(GB90<64,GC$49*VLOOKUP(GB89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GB89,Lookups!$DH$3:$DU$53,13,0))-GD89*VLOOKUP(GB89,Lookups!$A$3:$O$93,15),GD89-GD89*VLOOKUP(GB89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GB90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,GB$2+2),0)","v":350339.17645941162},77,{"$f":"IF(VLOOKUP(GF90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GF90,Lookups!$DH$3:$DU$53,13)*GG$50,0)","v":0},{"$f":"IF((GF90<111),IF(GF90<71,GH89+GG$50*VLOOKUP(GF89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GF89,Lookups!$DH$3:$DU$53,2)+IF(GF90<64,GG$50*VLOOKUP(GF89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GF89,Lookups!$DH$3:$DU$53,13,0))-GH89*VLOOKUP(GF89,Lookups!$A$3:$O$93,15),GH89-GH89*VLOOKUP(GF89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GF90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,GF$2+2),0)","v":342657.95885060588},76,{"$f":"IF(VLOOKUP(GJ90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GJ90,Lookups!$DH$3:$DU$53,13)*GK$51,0)","v":0},{"$f":"IF((GJ90<111),IF(GJ90<71,GL89+GK$51*VLOOKUP(GJ89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GJ89,Lookups!$DH$3:$DU$53,2)+IF(GJ90<64,GK$51*VLOOKUP(GJ89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GJ89,Lookups!$DH$3:$DU$53,13,0))-GL89*VLOOKUP(GJ89,Lookups!$A$3:$O$93,15),GL89-GL89*VLOOKUP(GJ89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GJ90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,GJ$2+2),0)","v":329769.29209922283},75,{"$f":"IF(VLOOKUP(GN90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GN90,Lookups!$DH$3:$DU$53,13)*GO$52,0)","v":0},{"$f":"IF((GN90<111),IF(GN90<71,GP89+GO$52*VLOOKUP(GN89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GN89,Lookups!$DH$3:$DU$53,2)+IF(GN90<64,GO$52*VLOOKUP(GN89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GN89,Lookups!$DH$3:$DU$53,13,0))-GP89*VLOOKUP(GN89,Lookups!$A$3:$O$93,15),GP89-GP89*VLOOKUP(GN89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GN90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,GN$2+2),0)","v":317110.58565606899},74,{"$f":"IF(VLOOKUP(GR90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GR90,Lookups!$DH$3:$DU$53,13)*GS$53,0)","v":0},{"$f":"IF((GR90<111),IF(GR90<71,GT89+GS$53*VLOOKUP(GR89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GR89,Lookups!$DH$3:$DU$53,2)+IF(GR90<64,GS$53*VLOOKUP(GR89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GR89,Lookups!$DH$3:$DU$53,13,0))-GT89*VLOOKUP(GR89,Lookups!$A$3:$O$93,15),GT89-GT89*VLOOKUP(GR89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GR90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,GR$2+2),0)","v":304389.32316791889},73,{"$f":"IF(VLOOKUP(GV90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GV90,Lookups!$DH$3:$DU$53,13)*GW$54,0)","v":0},{"$f":"IF((GV90<111),IF(GV90<71,GX89+GW$54*VLOOKUP(GV89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GV89,Lookups!$DH$3:$DU$53,2)+IF(GV90<64,GW$54*VLOOKUP(GV89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GV89,Lookups!$DH$3:$DU$53,13,0))-GX89*VLOOKUP(GV89,Lookups!$A$3:$O$93,15),GX89-GX89*VLOOKUP(GV89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GV90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,GV$2+2),0)","v":291912.93090602563},72,{"$f":"IF(VLOOKUP(GZ90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GZ90,Lookups!$DH$3:$DU$53,13)*HA$55,0)","v":0},{"$f":"IF((GZ90<111),IF(GZ90<71,HB89+HA$55*VLOOKUP(GZ89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GZ89,Lookups!$DH$3:$DU$53,2)+IF(GZ90<64,HA$55*VLOOKUP(GZ89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GZ89,Lookups!$DH$3:$DU$53,13,0))-HB89*VLOOKUP(GZ89,Lookups!$A$3:$O$93,15),HB89-HB89*VLOOKUP(GZ89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GZ90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,GZ$2+2),0)","v":279676.6488946398},71,{"$f":"IF(VLOOKUP(HD90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HD90,Lookups!$DH$3:$DU$53,13)*HE$56,0)","v":0},{"$f":"IF((HD90<111),IF(HD90<71,HF89+HE$56*VLOOKUP(HD89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HD89,Lookups!$DH$3:$DU$53,2)+IF(HD90<64,HE$56*VLOOKUP(HD89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HD89,Lookups!$DH$3:$DU$53,13,0))-HF89*VLOOKUP(HD89,Lookups!$A$3:$O$93,15),HF89-HF89*VLOOKUP(HD89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HD90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,HD$2+2),0)","v":264089.26725963986},70,{"$f":"IF(VLOOKUP(HH90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HH90,Lookups!$DH$3:$DU$53,13)*HI$57,0)","v":0},{"$f":"IF((HH90<111),IF(HH90<71,HJ89+HI$58*VLOOKUP(HH89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HH89,Lookups!$DH$3:$DU$53,2)+IF(HH90<64,HI$58*VLOOKUP(HH89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HH89,Lookups!$DH$3:$DU$53,13,0))-HJ89*VLOOKUP(HH89,Lookups!$A$3:$O$93,15),HJ89-HJ89*VLOOKUP(HH89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HH90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,HH$2+2),0)","v":248889.17644603958},69,{"$f":"IF(VLOOKUP(HL90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HL90,Lookups!$DH$3:$DU$53,13)*HM$58,0)","v":0},{"$f":"IF((HL90<111),IF(HL90<71,HN89+HM$58*VLOOKUP(HL89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HL89,Lookups!$DH$3:$DU$53,2)+IF(HL90<64,HM$58*VLOOKUP(HL89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HL89,Lookups!$DH$3:$DU$53,13,0))-HN89*VLOOKUP(HL89,Lookups!$A$3:$O$93,15),HN89-HN89*VLOOKUP(HL89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HL90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,HL$2+2),0)","v":234066.71071817348},68,{"$f":"IF(VLOOKUP(HP90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HP90,Lookups!$DH$3:$DU$53,13)*HQ$59,0)","v":0},{"$f":"IF((HP90<111),IF(HP90<71,HR89+HQ$59*VLOOKUP(HP89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HP89,Lookups!$DH$3:$DU$53,2)+IF(HP90<64,HQ$59*VLOOKUP(HP89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HP89,Lookups!$DH$3:$DU$53,13,0))-HR89*VLOOKUP(HP89,Lookups!$A$3:$O$93,15),HR89-HR89*VLOOKUP(HP89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HP90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,HP$2+2),0)","v":219612.44662243751},67,{"$f":"IF(VLOOKUP(HT90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HT90,Lookups!$DH$3:$DU$53,13)*HU$60,0)","v":0},{"$f":"IF((HT90<111),IF(HT90<71,HV89+HU$60*VLOOKUP(HT89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HT89,Lookups!$DH$3:$DU$53,2)+IF(HT90<64,HU$60*VLOOKUP(HT89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HT89,Lookups!$DH$3:$DU$53,13,0))-HV89*VLOOKUP(HT89,Lookups!$A$3:$O$93,15),HV89-HV89*VLOOKUP(HT89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HT90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,HT$2+2),0)","v":205322.94622991845},66,{"$f":"IF(VLOOKUP(HX90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HX90,Lookups!$DH$3:$DU$53,13)*HY$61,0)","v":0},{"$f":"IF((HX90<111),IF(HX90<71,HZ89+HY$61*VLOOKUP(HX89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HX89,Lookups!$DH$3:$DU$53,2)+IF(HX90<64,HY$61*VLOOKUP(HX89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HX89,Lookups!$DH$3:$DU$53,13,0))-HZ89*VLOOKUP(HX89,Lookups!$A$3:$O$93,15),HZ89-HZ89*VLOOKUP(HX89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HX90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,HX$2+2),0)","v":191409.6578406675},65,{"$f":"IF(VLOOKUP(IB90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IB90,Lookups!$DH$3:$DU$53,13)*IC$62,0)","v":0},{"$f":"IF((IB90<111),IF(IB90<71,ID89+IC$62*VLOOKUP(IB89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IB89,Lookups!$DH$3:$DU$53,2)+IF(IB90<64,IC$62*VLOOKUP(IB89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IB89,Lookups!$DH$3:$DU$53,13,0))-ID89*VLOOKUP(IB89,Lookups!$A$3:$O$93,15),ID89-ID89*VLOOKUP(IB89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IB90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,IB$2+2),0)","v":177862.84495401857},64,{"$f":"IF(VLOOKUP(IF90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IF90,Lookups!$DH$3:$DU$53,13)*IG$63,0)","v":0},{"$f":"IF((IF90<111),IF(IF90<71,IH89+IG$63*VLOOKUP(IF89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IF89,Lookups!$DH$3:$DU$53,2)+IF(IF90<64,IG$63*VLOOKUP(IF89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IF89,Lookups!$DH$3:$DU$53,13,0))-IH89*VLOOKUP(IF89,Lookups!$A$3:$O$93,15),IH89-IH89*VLOOKUP(IF89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IF90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,IF$2+2),0)","v":825122.27714398829},63,{"$f":"IF(VLOOKUP(IJ90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IJ90,Lookups!$DH$3:$DU$53,13)*IK$64,0)","v":0},{"$f":"IF((IJ90<111),IF(IJ90<71,IL89+IK$64*VLOOKUP(IJ89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IJ89,Lookups!$DH$3:$DU$53,2)+IF(IJ90<64,IK$64*VLOOKUP(IJ89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IJ89,Lookups!$DH$3:$DU$53,13,0))-IL89*VLOOKUP(IJ89,Lookups!$A$3:$O$93,15),IL89-IL89*VLOOKUP(IJ89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IJ90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,IJ$2+2),0)","v":719584.94581171905},62,{"$f":"IF(VLOOKUP(IN90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IN90,Lookups!$DH$3:$DU$53,13)*IO$65,0)","v":0},{"$f":"IF((IN90<111),IF(IN90<71,IP89+IO$65*VLOOKUP(IN89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IN89,Lookups!$DH$3:$DU$53,2)+IF(IN90<64,IO$65*VLOOKUP(IN89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IN89,Lookups!$DH$3:$DU$53,13,0))-IP89*VLOOKUP(IN89,Lookups!$A$3:$O$93,15),IP89-IP89*VLOOKUP(IN89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IN90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,IN$2+2),0)","v":620051.80697492289},61,{"$f":"IF(VLOOKUP(IR90,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IR90,Lookups!$DH$3:$DU$53,13)*IS$66,0)","v":0},{"$f":"IF((IR90<111),IF(IR90<71,IT89+IS$66*VLOOKUP(IR89,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IR89,Lookups!$DH$3:$DU$53,2)+IF(IR90<64,IS$66*VLOOKUP(IR89,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IR89,Lookups!$DH$3:$DU$53,13,0))-IT89*VLOOKUP(IR89,Lookups!$A$3:$O$93,15),IT89-IT89*VLOOKUP(IR89,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IR90<111,VLOOKUP($C90,Lookups!$T$3:$DG$93,IR$2+2),0)","v":555423.33486907918},0]
[{"$f":"SUM(E91,I91,M91,Q91,U91,Y91,AC91,AG91,AK91,AO91,AS91,AW91,BA91,BE91,BI91,BM91,BQ91,BU91,BY91,CC91,CG91,CK91,CO91,CS91,CW91,DA91,DE91,DI91,DM91,DQ91)+SUM(DU91,DY91,EC91,EG91,EK91,EO91,ES91,EW91,FA91,FE91)+'Amort-Proj'!Q91+SUM(FI91,FM91,FQ91,FU91,FY91,GC91,GG91,GK91,GO91,GS91,GW91,HA91,HE91,HI91)+SUM(HM91,HQ91,HU91,HY91,IC91,IG91,IK91,IO91,IS91)","v":0},{"$error":"#DIV/0!"},2103,124,{"$f":"IF(VLOOKUP(D91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D91,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D91<111),IF(D91<71,F90+E$4*VLOOKUP(D90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D90,Lookups!$DH$3:$DU$53,2)+IF(D91<64,E$4*VLOOKUP(D90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D90,Lookups!$DH$3:$DU$53,13,0))-F90*VLOOKUP(D90,Lookups!$A$3:$O$93,15),F90-F90*VLOOKUP(D90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,D$2+2),0)","v":0},123,{"$f":"IF(VLOOKUP(H91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H91,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H91<111),IF(H91<71,J90+I$5*VLOOKUP(H90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H90,Lookups!$DH$3:$DU$53,2)+IF(H91<64,I$5*VLOOKUP(H90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H90,Lookups!$DH$3:$DU$53,13,0))-J90*VLOOKUP(H90,Lookups!$A$3:$O$93,15),J90-J90*VLOOKUP(H90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,H$2+2),0)","v":0},122,{"$f":"IF(VLOOKUP(L91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L91,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L91<111),IF(L91<71,N90+M$6*VLOOKUP(L90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L90,Lookups!$DH$3:$DU$53,2)+IF(L91<64,M$6*VLOOKUP(L90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L90,Lookups!$DH$3:$DU$53,13,0))-N90*VLOOKUP(L90,Lookups!$A$3:$O$93,15),N90-N90*VLOOKUP(L90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,L$2+2),0)","v":0},121,{"$f":"IF(VLOOKUP(P91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P91,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P91<111),IF(P91<71,R90+Q$7*VLOOKUP(P90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P90,Lookups!$DH$3:$DU$53,2)+IF(P91<64,Q$7*VLOOKUP(P90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P90,Lookups!$DH$3:$DU$53,13,0))-R90*VLOOKUP(P90,Lookups!$A$3:$O$93,15),R90-R90*VLOOKUP(P90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,P$2+2),0)","v":0},120,{"$f":"IF(VLOOKUP(T91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T91,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T91<111),IF(T91<71,V90+U$8*VLOOKUP(T90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T90,Lookups!$DH$3:$DU$53,2)+IF(T91<64,U$8*VLOOKUP(T90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T90,Lookups!$DH$3:$DU$53,13,0))-V90*VLOOKUP(T90,Lookups!$A$3:$O$93,15),V90-V90*VLOOKUP(T90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,T$2+2),0)","v":0},119,{"$f":"IF(VLOOKUP(X91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X91,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X91<111),IF(X91<71,Z90+Y$9*VLOOKUP(X90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X90,Lookups!$DH$3:$DU$53,2)+IF(X91<64,Y$9*VLOOKUP(X90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X90,Lookups!$DH$3:$DU$53,13,0))-Z90*VLOOKUP(X90,Lookups!$A$3:$O$93,15),Z90-Z90*VLOOKUP(X90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,X$2+2),0)","v":0},118,{"$f":"IF(VLOOKUP(AB91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB91,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB91<111),IF(AB91<71,AD90+AC$10*VLOOKUP(AB90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB90,Lookups!$DH$3:$DU$53,2)+IF(AB91<64,AC$10*VLOOKUP(AB90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB90,Lookups!$DH$3:$DU$53,13,0))-AD90*VLOOKUP(AB90,Lookups!$A$3:$O$93,15),AD90-AD90*VLOOKUP(AB90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,AB$2+2),0)","v":0},117,{"$f":"IF(VLOOKUP(AF91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF91,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF91<111),IF(AF91<71,AH90+AG$11*VLOOKUP(AF90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF90,Lookups!$DH$3:$DU$53,2)+IF(AF91<64,AG$11*VLOOKUP(AF90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF90,Lookups!$DH$3:$DU$53,13,0))-AH90*VLOOKUP(AF90,Lookups!$A$3:$O$93,15),AH90-AH90*VLOOKUP(AF90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,AF$2+2),0)","v":0},116,{"$f":"IF(VLOOKUP(AJ91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ91,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ91<111),IF(AJ91<71,AL90+AK$12*VLOOKUP(AJ90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ90,Lookups!$DH$3:$DU$53,2)+IF(AJ91<64,AK$12*VLOOKUP(AJ90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ90,Lookups!$DH$3:$DU$53,13,0))-AL90*VLOOKUP(AJ90,Lookups!$A$3:$O$93,15),AL90-AL90*VLOOKUP(AJ90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":0},115,{"$f":"IF(VLOOKUP(AN91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN91,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN91<111),IF(AN91<71,AP90+AO$13*VLOOKUP(AN90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN90,Lookups!$DH$3:$DU$53,2)+IF(AN91<64,AO$13*VLOOKUP(AN90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN90,Lookups!$DH$3:$DU$53,13,0))-AP90*VLOOKUP(AN90,Lookups!$A$3:$O$93,15),AP90-AP90*VLOOKUP(AN90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,AN$2+2),0)","v":0},114,{"$f":"IF(VLOOKUP(AR91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR91,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR91<111),IF(AR91<71,AT90+AS$14*VLOOKUP(AR90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR90,Lookups!$DH$3:$DU$53,2)+IF(AR91<64,AS$14*VLOOKUP(AR90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR90,Lookups!$DH$3:$DU$53,13,0))-AT90*VLOOKUP(AR90,Lookups!$A$3:$O$93,15),AT90-AT90*VLOOKUP(AR90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,AR$2+2),0)","v":0},113,{"$f":"IF(VLOOKUP(AV91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV91,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV91<111),IF(AV91<71,AX90+AW$15*VLOOKUP(AV90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV90,Lookups!$DH$3:$DU$53,2)+IF(AV91<64,AW$15*VLOOKUP(AV90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV90,Lookups!$DH$3:$DU$53,13,0))-AX90*VLOOKUP(AV90,Lookups!$A$3:$O$93,15),AX90-AX90*VLOOKUP(AV90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,AV$2+2),0)","v":0},112,{"$f":"IF(VLOOKUP(AZ91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ91,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ91<111),IF(AZ91<71,BB90+BA$16*VLOOKUP(AZ90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ90,Lookups!$DH$3:$DU$53,2)+IF(AZ91<64,BA$16*VLOOKUP(AZ90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ90,Lookups!$DH$3:$DU$53,13,0))-BB90*VLOOKUP(AZ90,Lookups!$A$3:$O$93,15),BB90-BB90*VLOOKUP(AZ90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":0},111,{"$f":"IF(VLOOKUP(BD91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD91,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD91<111),IF(BD91<71,BF90+BE$17*VLOOKUP(BD90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD90,Lookups!$DH$3:$DU$53,2)+IF(BD91<64,BE$17*VLOOKUP(BD90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD90,Lookups!$DH$3:$DU$53,13,0))-BF90*VLOOKUP(BD90,Lookups!$A$3:$O$93,15),BF90-BF90*VLOOKUP(BD90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,BD$2+2),0)","v":0},110,{"$f":"IF(VLOOKUP(BH91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH91,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH91<111),IF(BH91<71,BJ90+BI$18*VLOOKUP(BH90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH90,Lookups!$DH$3:$DU$53,2)+IF(BH91<64,BI$18*VLOOKUP(BH90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH90,Lookups!$DH$3:$DU$53,13,0))-BJ90*VLOOKUP(BH90,Lookups!$A$3:$O$93,15),BJ90-BJ90*VLOOKUP(BH90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,BH$2+2),0)","v":402283.66235931317},109,{"$f":"IF(VLOOKUP(BL91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL91,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL91<111),IF(BL91<71,BN90+BM$19*VLOOKUP(BL90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL90,Lookups!$DH$3:$DU$53,2)+IF(BL91<64,BM$19*VLOOKUP(BL90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL90,Lookups!$DH$3:$DU$53,13,0))-BN90*VLOOKUP(BL90,Lookups!$A$3:$O$93,15),BN90-BN90*VLOOKUP(BL90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,BL$2+2),0)","v":404965.55344170786},108,{"$f":"IF(VLOOKUP(BP91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP91,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP91<111),IF(BP91<71,BR90+BQ$20*VLOOKUP(BP90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP90,Lookups!$DH$3:$DU$53,2)+IF(BP91<64,BQ$20*VLOOKUP(BP90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP90,Lookups!$DH$3:$DU$53,13,0))-BR90*VLOOKUP(BP90,Lookups!$A$3:$O$93,15),BR90-BR90*VLOOKUP(BP90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,BP$2+2),0)","v":407277.44052129856},107,{"$f":"IF(VLOOKUP(BT91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT91,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT91<111),IF(BT91<71,BV90+BU$21*VLOOKUP(BT90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT90,Lookups!$DH$3:$DU$53,2)+IF(BT91<64,BU$21*VLOOKUP(BT90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT90,Lookups!$DH$3:$DU$53,13,0))-BV90*VLOOKUP(BT90,Lookups!$A$3:$O$93,15),BV90-BV90*VLOOKUP(BT90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,BT$2+2),0)","v":409602.52581447392},106,{"$f":"IF(VLOOKUP(BX91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX91,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX91<111),IF(BX91<71,BZ90+BY$22*VLOOKUP(BX90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX90,Lookups!$DH$3:$DU$53,2)+IF(BX91<64,BY$22*VLOOKUP(BX90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX90,Lookups!$DH$3:$DU$53,13,0))-BZ90*VLOOKUP(BX90,Lookups!$A$3:$O$93,15),BZ90-BZ90*VLOOKUP(BX90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,BX$2+2),0)","v":411549.30588013201},105,{"$f":"IF(VLOOKUP(CB91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB91,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB91<111),IF(CB91<71,CD90+CC$23*VLOOKUP(CB90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB90,Lookups!$DH$3:$DU$53,2)+IF(CB91<64,CC$23*VLOOKUP(CB90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB90,Lookups!$DH$3:$DU$53,13,0))-CD90*VLOOKUP(CB90,Lookups!$A$3:$O$93,15),CD90-CD90*VLOOKUP(CB90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,CB$2+2),0)","v":413505.33870275551},{"$f":"1+CF90","v":104},{"$f":"IF(VLOOKUP(CF91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF91,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF91<111),IF(CF91<71,CH90+CG$24*VLOOKUP(CF90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF90,Lookups!$DH$3:$DU$53,2)+IF(CF91<64,CG$24*VLOOKUP(CF90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF90,Lookups!$DH$3:$DU$53,13,0))-CH90*VLOOKUP(CF90,Lookups!$A$3:$O$93,15),CH90-CH90*VLOOKUP(CF90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,CF$2+2),0)","v":415470.6682593273},{"$f":"1+CJ90","v":103},{"$f":"IF(VLOOKUP(CJ91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ91,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ91<111),IF(CJ91<71,CL90+CK$25*VLOOKUP(CJ90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ90,Lookups!$DH$3:$DU$53,2)+IF(CJ91<64,CK$25*VLOOKUP(CJ90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ90,Lookups!$DH$3:$DU$53,13,0))-CL90*VLOOKUP(CJ90,Lookups!$A$3:$O$93,15),CL90-CL90*VLOOKUP(CJ90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":417048.90441605751},102,{"$f":"IF(VLOOKUP(CN91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN91,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN91<111),IF(CN91<71,CP90+CO$26*VLOOKUP(CN90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN90,Lookups!$DH$3:$DU$53,2)+IF(CN91<64,CO$26*VLOOKUP(CN90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN90,Lookups!$DH$3:$DU$53,13,0))-CP90*VLOOKUP(CN90,Lookups!$A$3:$O$93,15),CP90-CP90*VLOOKUP(CN90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,CN$2+2),0)","v":418633.13577186334},101,{"$f":"IF(VLOOKUP(CR91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR91,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR91<111),IF(CR91<71,CT90+CS$27*VLOOKUP(CR90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR90,Lookups!$DH$3:$DU$53,2)+IF(CR91<64,CS$27*VLOOKUP(CR90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR90,Lookups!$DH$3:$DU$53,13,0))-CT90*VLOOKUP(CR90,Lookups!$A$3:$O$93,15),CT90-CT90*VLOOKUP(CR90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,CR$2+2),0)","v":419824.69118677365},100,{"$f":"IF(VLOOKUP(CV91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV91,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV91<111),IF(CV91<71,CX90+CW$28*VLOOKUP(CV90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV90,Lookups!$DH$3:$DU$53,2)+IF(CV91<64,CW$28*VLOOKUP(CV90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV90,Lookups!$DH$3:$DU$53,13,0))-CX90*VLOOKUP(CV90,Lookups!$A$3:$O$93,15),CX90-CX90*VLOOKUP(CV90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,CV$2+2),0)","v":421019.63812563516},99,{"$f":"IF(VLOOKUP(CZ91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ91,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ91<111),IF(CZ91<71,DB90+DA$29*VLOOKUP(CZ90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ90,Lookups!$DH$3:$DU$53,2)+IF(CZ91<64,DA$29*VLOOKUP(CZ90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ90,Lookups!$DH$3:$DU$53,13,0))-DB90*VLOOKUP(CZ90,Lookups!$A$3:$O$93,15),DB90-DB90*VLOOKUP(CZ90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":421817.77961971186},98,{"$f":"IF(VLOOKUP(DD91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD91,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD91<111),IF(DD91<71,DF90+DE$30*VLOOKUP(DD90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD90,Lookups!$DH$3:$DU$53,2)+IF(DD91<64,DE$30*VLOOKUP(DD90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD90,Lookups!$DH$3:$DU$53,13,0))-DF90*VLOOKUP(DD90,Lookups!$A$3:$O$93,15),DF90-DF90*VLOOKUP(DD90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,DD$2+2),0)","v":422617.43417823268},97,{"$f":"IF(VLOOKUP(DH91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH91,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH91<111),IF(DH91<71,DJ90+DI$31*VLOOKUP(DH90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH90,Lookups!$DH$3:$DU$53,2)+IF(DH91<64,DI$31*VLOOKUP(DH90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH90,Lookups!$DH$3:$DU$53,13,0))-DJ90*VLOOKUP(DH90,Lookups!$A$3:$O$93,15),DJ90-DJ90*VLOOKUP(DH90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,DH$2+2),0)","v":423418.60466956522},96,{"$f":"IF(VLOOKUP(DL91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL91,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL91<111),IF(DL91<71,DN90+DM$32*VLOOKUP(DL90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL90,Lookups!$DH$3:$DU$53,2)+IF(DL91<64,DM$32*VLOOKUP(DL90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL90,Lookups!$DH$3:$DU$53,13,0))-DN90*VLOOKUP(DL90,Lookups!$A$3:$O$93,15),DN90-DN90*VLOOKUP(DL90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,DL$2+2),0)","v":424221.29396751669},95,{"$f":"IF(VLOOKUP(DP91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP91,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP91<111),IF(DP91<71,DR90+DQ$33*VLOOKUP(DP90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP90,Lookups!$DH$3:$DU$53,2)+IF(DP91<64,DQ$33*VLOOKUP(DP90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP90,Lookups!$DH$3:$DU$53,13,0))-DR90*VLOOKUP(DP90,Lookups!$A$3:$O$93,15),DR90-DR90*VLOOKUP(DP90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,DP$2+2),0)","v":425025.50495134131},94,{"$f":"IF(VLOOKUP(DT91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT91,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT91<111),IF(DT91<71,DV90+DU$34*VLOOKUP(DT90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT90,Lookups!$DH$3:$DU$53,2)+IF(DT91<64,DU$34*VLOOKUP(DT90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT90,Lookups!$DH$3:$DU$53,13,0))-DV90*VLOOKUP(DT90,Lookups!$A$3:$O$93,15),DV90-DV90*VLOOKUP(DT90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,DT$2+2),0)","v":425831.24050575116},93,{"$f":"IF(VLOOKUP(DX91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX91,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX91<111),IF(DX91<71,DZ90+DY$35*VLOOKUP(DX90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX90,Lookups!$DH$3:$DU$53,2)+IF(DX91<64,DY$35*VLOOKUP(DX90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX90,Lookups!$DH$3:$DU$53,13,0))-DZ90*VLOOKUP(DX90,Lookups!$A$3:$O$93,15),DZ90-DZ90*VLOOKUP(DX90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,DX$2+2),0)","v":426638.50352092757},92,{"$f":"IF(VLOOKUP(EB91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB91,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB91<111),IF(EB91<71,ED90+EC$36*VLOOKUP(EB90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB90,Lookups!$DH$3:$DU$53,2)+IF(EB91<64,EC$36*VLOOKUP(EB90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB90,Lookups!$DH$3:$DU$53,13,0))-ED90*VLOOKUP(EB90,Lookups!$A$3:$O$93,15),ED90-ED90*VLOOKUP(EB90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,EB$2+2),0)","v":427447.29689253098},91,{"$f":"IF(VLOOKUP(EF91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF91,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF91<111),IF(EF91<71,EH90+EG$37*VLOOKUP(EF90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF90,Lookups!$DH$3:$DU$53,2)+IF(EF91<64,EG$37*VLOOKUP(EF90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF90,Lookups!$DH$3:$DU$53,13,0))-EH90*VLOOKUP(EF90,Lookups!$A$3:$O$93,15),EH90-EH90*VLOOKUP(EF90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,EF$2+2),0)","v":427852.07652973983},90,{"$f":"IF(VLOOKUP(EJ91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ91,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ91<111),IF(EJ91<71,EL90+EK$38*VLOOKUP(EJ90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ90,Lookups!$DH$3:$DU$53,2)+IF(EJ91<64,EK$38*VLOOKUP(EJ90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ90,Lookups!$DH$3:$DU$53,13,0))-EL90*VLOOKUP(EJ90,Lookups!$A$3:$O$93,15),EL90-EL90*VLOOKUP(EJ90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":428257.23948099866},89,{"$f":"IF(VLOOKUP(EN91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN91,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN91<111),IF(EN91<71,EP90+EO$39*VLOOKUP(EN90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN90,Lookups!$DH$3:$DU$53,2)+IF(EN91<64,EO$39*VLOOKUP(EN90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN90,Lookups!$DH$3:$DU$53,13,0))-EP90*VLOOKUP(EN90,Lookups!$A$3:$O$93,15),EP90-EP90*VLOOKUP(EN90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,EN$2+2),0)","v":428662.7861092948},88,{"$f":"IF(VLOOKUP(ER91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER91,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER91<111),IF(ER91<71,ET90+ES$40*VLOOKUP(ER90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER90,Lookups!$DH$3:$DU$53,2)+IF(ER91<64,ES$40*VLOOKUP(ER90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER90,Lookups!$DH$3:$DU$53,13,0))-ET90*VLOOKUP(ER90,Lookups!$A$3:$O$93,15),ET90-ET90*VLOOKUP(ER90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,ER$2+2),0)","v":425043.13999548991},87,{"$f":"IF(VLOOKUP(EV91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV91,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV91<111),IF(EV91<71,EX90+EW$41*VLOOKUP(EV90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV90,Lookups!$DH$3:$DU$53,2)+IF(EV91<64,EW$41*VLOOKUP(EV90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV90,Lookups!$DH$3:$DU$53,13,0))-EX90*VLOOKUP(EV90,Lookups!$A$3:$O$93,15),EX90-EX90*VLOOKUP(EV90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,EV$2+2),0)","v":421437.87391586212},86,{"$f":"IF(VLOOKUP(EZ91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ91,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ91<111),IF(EZ91<71,FB90+FA$42*VLOOKUP(EZ90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ90,Lookups!$DH$3:$DU$53,2)+IF(EZ91<64,FA$42*VLOOKUP(EZ90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ90,Lookups!$DH$3:$DU$53,13,0))-FB90*VLOOKUP(EZ90,Lookups!$A$3:$O$93,15),FB90-FB90*VLOOKUP(EZ90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":417846.91700954956},85,{"$f":"IF(VLOOKUP(FD91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD91,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD91<111),IF(FD91<71,FF90+FE$43*VLOOKUP(FD90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD90,Lookups!$DH$3:$DU$53,2)+IF(FD91<64,FE$43*VLOOKUP(FD90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD90,Lookups!$DH$3:$DU$53,13,0))-FF90*VLOOKUP(FD90,Lookups!$A$3:$O$93,15),FF90-FF90*VLOOKUP(FD90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,FD$2+2),0)","v":414270.19876883796},84,{"$f":"IF(VLOOKUP(FH91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH91,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH91<111),IF(FH91<71,FJ90+FI$44*VLOOKUP(FH90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH90,Lookups!$DH$3:$DU$53,2)+IF(FH91<64,FI$44*VLOOKUP(FH90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH90,Lookups!$DH$3:$DU$53,13,0))-FJ90*VLOOKUP(FH90,Lookups!$A$3:$O$93,15),FJ90-FJ90*VLOOKUP(FH90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,FH$2+2),0)","v":410707.64903734106},83,{"$f":"IF(VLOOKUP(FL91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FL91,Lookups!$DH$3:$DU$53,13)*FM$45,0)","v":0},{"$f":"IF((FL91<111),IF(FL91<71,FN90+FM$45*VLOOKUP(FL90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FL90,Lookups!$DH$3:$DU$53,2)+IF(FL91<64,FM$45*VLOOKUP(FL90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FL90,Lookups!$DH$3:$DU$53,13,0))-FN90*VLOOKUP(FL90,Lookups!$A$3:$O$93,15),FN90-FN90*VLOOKUP(FL90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FL91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,FL$2+2),0)","v":407159.19800819474},82,{"$f":"IF(VLOOKUP(FP91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FP91,Lookups!$DH$3:$DU$53,13)*FQ$46,0)","v":0},{"$f":"IF((FP91<111),IF(FP91<71,FR90+FQ$46*VLOOKUP(FP90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FP90,Lookups!$DH$3:$DU$53,2)+IF(FP91<64,FQ$46*VLOOKUP(FP90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FP90,Lookups!$DH$3:$DU$53,13,0))-FR90*VLOOKUP(FP90,Lookups!$A$3:$O$93,15),FR90-FR90*VLOOKUP(FP90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FP91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,FP$2+2),0)","v":403624.77622225357},81,{"$f":"IF(VLOOKUP(FT91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FT91,Lookups!$DH$3:$DU$53,13)*FU$47,0)","v":0},{"$f":"IF((FT91<111),IF(FT91<71,FV90+FU$47*VLOOKUP(FT90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FT90,Lookups!$DH$3:$DU$53,2)+IF(FT91<64,FU$47*VLOOKUP(FT90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FT90,Lookups!$DH$3:$DU$53,13,0))-FV90*VLOOKUP(FT90,Lookups!$A$3:$O$93,15),FV90-FV90*VLOOKUP(FT90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FT91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,FT$2+2),0)","v":395167.86525568285},80,{"$f":"IF(VLOOKUP(FX91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FX91,Lookups!$DH$3:$DU$53,13)*FY$48,0)","v":0},{"$f":"IF((FX91<111),IF(FX91<71,FZ90+FY$48*VLOOKUP(FX90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FX90,Lookups!$DH$3:$DU$53,2)+IF(FX91<64,FY$48*VLOOKUP(FX90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FX90,Lookups!$DH$3:$DU$53,13,0))-FZ90*VLOOKUP(FX90,Lookups!$A$3:$O$93,15),FZ90-FZ90*VLOOKUP(FX90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FX91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,FX$2+2),0)","v":386796.79965079296},79,{"$f":"IF(VLOOKUP(GB91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GB91,Lookups!$DH$3:$DU$53,13)*GC$49,0)","v":0},{"$f":"IF((GB91<111),IF(GB91<71,GD90+GC$49*VLOOKUP(GB90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GB90,Lookups!$DH$3:$DU$53,2)+IF(GB91<64,GC$49*VLOOKUP(GB90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GB90,Lookups!$DH$3:$DU$53,13,0))-GD90*VLOOKUP(GB90,Lookups!$A$3:$O$93,15),GD90-GD90*VLOOKUP(GB90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GB91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,GB$2+2),0)","v":378510.65314244933},78,{"$f":"IF(VLOOKUP(GF91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GF91,Lookups!$DH$3:$DU$53,13)*GG$50,0)","v":0},{"$f":"IF((GF91<111),IF(GF91<71,GH90+GG$50*VLOOKUP(GF90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GF90,Lookups!$DH$3:$DU$53,2)+IF(GF91<64,GG$50*VLOOKUP(GF90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GF90,Lookups!$DH$3:$DU$53,13,0))-GH90*VLOOKUP(GF90,Lookups!$A$3:$O$93,15),GH90-GH90*VLOOKUP(GF90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GF91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,GF$2+2),0)","v":370308.50951759808},77,{"$f":"IF(VLOOKUP(GJ91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GJ91,Lookups!$DH$3:$DU$53,13)*GK$51,0)","v":0},{"$f":"IF((GJ91<111),IF(GJ91<71,GL90+GK$51*VLOOKUP(GJ90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GJ90,Lookups!$DH$3:$DU$53,2)+IF(GJ91<64,GK$51*VLOOKUP(GJ90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GJ90,Lookups!$DH$3:$DU$53,13,0))-GL90*VLOOKUP(GJ90,Lookups!$A$3:$O$93,15),GL90-GL90*VLOOKUP(GJ90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GJ91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,GJ$2+2),0)","v":362189.4625050904},76,{"$f":"IF(VLOOKUP(GN91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GN91,Lookups!$DH$3:$DU$53,13)*GO$52,0)","v":0},{"$f":"IF((GN91<111),IF(GN91<71,GP90+GO$52*VLOOKUP(GN90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GN90,Lookups!$DH$3:$DU$53,2)+IF(GN91<64,GO$52*VLOOKUP(GN90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GN90,Lookups!$DH$3:$DU$53,13,0))-GP90*VLOOKUP(GN90,Lookups!$A$3:$O$93,15),GP90-GP90*VLOOKUP(GN90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GN91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,GN$2+2),0)","v":348566.14174887852},75,{"$f":"IF(VLOOKUP(GR91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GR91,Lookups!$DH$3:$DU$53,13)*GS$53,0)","v":0},{"$f":"IF((GR91<111),IF(GR91<71,GT90+GS$53*VLOOKUP(GR90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GR90,Lookups!$DH$3:$DU$53,2)+IF(GR91<64,GS$53*VLOOKUP(GR90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GR90,Lookups!$DH$3:$DU$53,13,0))-GT90*VLOOKUP(GR90,Lookups!$A$3:$O$93,15),GT90-GT90*VLOOKUP(GR90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GR91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,GR$2+2),0)","v":335185.88903846493},74,{"$f":"IF(VLOOKUP(GV91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GV91,Lookups!$DH$3:$DU$53,13)*GW$54,0)","v":0},{"$f":"IF((GV91<111),IF(GV91<71,GX90+GW$54*VLOOKUP(GV90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GV90,Lookups!$DH$3:$DU$53,2)+IF(GV91<64,GW$54*VLOOKUP(GV90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GV90,Lookups!$DH$3:$DU$53,13,0))-GX90*VLOOKUP(GV90,Lookups!$A$3:$O$93,15),GX90-GX90*VLOOKUP(GV90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GV91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,GV$2+2),0)","v":321739.51458849024},73,{"$f":"IF(VLOOKUP(GZ91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GZ91,Lookups!$DH$3:$DU$53,13)*HA$55,0)","v":0},{"$f":"IF((GZ91<111),IF(GZ91<71,HB90+HA$55*VLOOKUP(GZ90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GZ90,Lookups!$DH$3:$DU$53,2)+IF(GZ91<64,HA$55*VLOOKUP(GZ90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GZ90,Lookups!$DH$3:$DU$53,13,0))-HB90*VLOOKUP(GZ90,Lookups!$A$3:$O$93,15),HB90-HB90*VLOOKUP(GZ90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GZ91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,GZ$2+2),0)","v":308551.96796766907},72,{"$f":"IF(VLOOKUP(HD91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HD91,Lookups!$DH$3:$DU$53,13)*HE$56,0)","v":0},{"$f":"IF((HD91<111),IF(HD91<71,HF90+HE$56*VLOOKUP(HD90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HD90,Lookups!$DH$3:$DU$53,2)+IF(HD91<64,HE$56*VLOOKUP(HD90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HD90,Lookups!$DH$3:$DU$53,13,0))-HF90*VLOOKUP(HD90,Lookups!$A$3:$O$93,15),HF90-HF90*VLOOKUP(HD90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HD91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,HD$2+2),0)","v":295618.21788163425},71,{"$f":"IF(VLOOKUP(HH91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HH91,Lookups!$DH$3:$DU$53,13)*HI$57,0)","v":0},{"$f":"IF((HH91<111),IF(HH91<71,HJ90+HI$58*VLOOKUP(HH90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HH90,Lookups!$DH$3:$DU$53,2)+IF(HH91<64,HI$58*VLOOKUP(HH90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HH90,Lookups!$DH$3:$DU$53,13,0))-HJ90*VLOOKUP(HH90,Lookups!$A$3:$O$93,15),HJ90-HJ90*VLOOKUP(HH90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HH91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,HH$2+2),0)","v":279142.3554934393},70,{"$f":"IF(VLOOKUP(HL91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HL91,Lookups!$DH$3:$DU$53,13)*HM$58,0)","v":0},{"$f":"IF((HL91<111),IF(HL91<71,HN90+HM$58*VLOOKUP(HL90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HL90,Lookups!$DH$3:$DU$53,2)+IF(HL91<64,HM$58*VLOOKUP(HL90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HL90,Lookups!$DH$3:$DU$53,13,0))-HN90*VLOOKUP(HL90,Lookups!$A$3:$O$93,15),HN90-HN90*VLOOKUP(HL90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HL91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,HL$2+2),0)","v":263075.85950346384},69,{"$f":"IF(VLOOKUP(HP91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HP91,Lookups!$DH$3:$DU$53,13)*HQ$59,0)","v":0},{"$f":"IF((HP91<111),IF(HP91<71,HR90+HQ$59*VLOOKUP(HP90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HP90,Lookups!$DH$3:$DU$53,2)+IF(HP91<64,HQ$59*VLOOKUP(HP90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HP90,Lookups!$DH$3:$DU$53,13,0))-HR90*VLOOKUP(HP90,Lookups!$A$3:$O$93,15),HR90-HR90*VLOOKUP(HP90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HP91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,HP$2+2),0)","v":247408.51322910935},68,{"$f":"IF(VLOOKUP(HT91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HT91,Lookups!$DH$3:$DU$53,13)*HU$60,0)","v":0},{"$f":"IF((HT91<111),IF(HT91<71,HV90+HU$60*VLOOKUP(HT90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HT90,Lookups!$DH$3:$DU$53,2)+IF(HT91<64,HU$60*VLOOKUP(HT90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HT90,Lookups!$DH$3:$DU$53,13,0))-HV90*VLOOKUP(HT90,Lookups!$A$3:$O$93,15),HV90-HV90*VLOOKUP(HT90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HT91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,HT$2+2),0)","v":232130.35607991644},67,{"$f":"IF(VLOOKUP(HX91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HX91,Lookups!$DH$3:$DU$53,13)*HY$61,0)","v":0},{"$f":"IF((HX91<111),IF(HX91<71,HZ90+HY$61*VLOOKUP(HX90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HX90,Lookups!$DH$3:$DU$53,2)+IF(HX91<64,HY$61*VLOOKUP(HX90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HX90,Lookups!$DH$3:$DU$53,13,0))-HZ90*VLOOKUP(HX90,Lookups!$A$3:$O$93,15),HZ90-HZ90*VLOOKUP(HX90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HX91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,HX$2+2),0)","v":217026.3541650238},66,{"$f":"IF(VLOOKUP(IB91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IB91,Lookups!$DH$3:$DU$53,13)*IC$62,0)","v":0},{"$f":"IF((IB91<111),IF(IB91<71,ID90+IC$62*VLOOKUP(IB90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IB90,Lookups!$DH$3:$DU$53,2)+IF(IB91<64,IC$62*VLOOKUP(IB90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IB90,Lookups!$DH$3:$DU$53,13,0))-ID90*VLOOKUP(IB90,Lookups!$A$3:$O$93,15),ID90-ID90*VLOOKUP(IB90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IB91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,IB$2+2),0)","v":202320.00833758552},65,{"$f":"IF(VLOOKUP(IF91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IF91,Lookups!$DH$3:$DU$53,13)*IG$63,0)","v":0},{"$f":"IF((IF91<111),IF(IF91<71,IH90+IG$63*VLOOKUP(IF90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IF90,Lookups!$DH$3:$DU$53,2)+IF(IF91<64,IG$63*VLOOKUP(IF90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IF90,Lookups!$DH$3:$DU$53,13,0))-IH90*VLOOKUP(IF90,Lookups!$A$3:$O$93,15),IH90-IH90*VLOOKUP(IF90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IF91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,IF$2+2),0)","v":188001.02711639763},64,{"$f":"IF(VLOOKUP(IJ91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IJ91,Lookups!$DH$3:$DU$53,13)*IK$64,0)","v":0},{"$f":"IF((IJ91<111),IF(IJ91<71,IL90+IK$64*VLOOKUP(IJ90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IJ90,Lookups!$DH$3:$DU$53,2)+IF(IJ91<64,IK$64*VLOOKUP(IJ90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IJ90,Lookups!$DH$3:$DU$53,13,0))-IL90*VLOOKUP(IJ90,Lookups!$A$3:$O$93,15),IL90-IL90*VLOOKUP(IJ90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IJ91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,IJ$2+2),0)","v":872154.24694119557},63,{"$f":"IF(VLOOKUP(IN91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IN91,Lookups!$DH$3:$DU$53,13)*IO$65,0)","v":0},{"$f":"IF((IN91<111),IF(IN91<71,IP90+IO$65*VLOOKUP(IN90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IN90,Lookups!$DH$3:$DU$53,2)+IF(IN91<64,IO$65*VLOOKUP(IN90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IN90,Lookups!$DH$3:$DU$53,13,0))-IP90*VLOOKUP(IN90,Lookups!$A$3:$O$93,15),IP90-IP90*VLOOKUP(IN90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IN91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,IN$2+2),0)","v":760601.28772298701},62,{"$f":"IF(VLOOKUP(IR91,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IR91,Lookups!$DH$3:$DU$53,13)*IS$66,0)","v":0},{"$f":"IF((IR91<111),IF(IR91<71,IT90+IS$66*VLOOKUP(IR90,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IR90,Lookups!$DH$3:$DU$53,2)+IF(IR91<64,IS$66*VLOOKUP(IR90,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IR90,Lookups!$DH$3:$DU$53,13,0))-IT90*VLOOKUP(IR90,Lookups!$A$3:$O$93,15),IT90-IT90*VLOOKUP(IR90,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IR91<111,VLOOKUP($C91,Lookups!$T$3:$DG$93,IR$2+2),0)","v":655394.75997249351},0]
[{"$f":"SUM(E92,I92,M92,Q92,U92,Y92,AC92,AG92,AK92,AO92,AS92,AW92,BA92,BE92,BI92,BM92,BQ92,BU92,BY92,CC92,CG92,CK92,CO92,CS92,CW92,DA92,DE92,DI92,DM92,DQ92)+SUM(DU92,DY92,EC92,EG92,EK92,EO92,ES92,EW92,FA92,FE92)+'Amort-Proj'!Q92+SUM(FI92,FM92,FQ92,FU92,FY92,GC92,GG92,GK92,GO92,GS92,GW92,HA92,HE92,HI92)+SUM(HM92,HQ92,HU92,HY92,IC92,IG92,IK92,IO92,IS92)","v":0},{"$error":"#DIV/0!"},2104,125,{"$f":"IF(VLOOKUP(D92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D92,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D92<111),IF(D92<71,F91+E$4*VLOOKUP(D91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D91,Lookups!$DH$3:$DU$53,2)+IF(D92<64,E$4*VLOOKUP(D91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D91,Lookups!$DH$3:$DU$53,13,0))-F91*VLOOKUP(D91,Lookups!$A$3:$O$93,15),F91-F91*VLOOKUP(D91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,D$2+2),0)","v":0},124,{"$f":"IF(VLOOKUP(H92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H92,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H92<111),IF(H92<71,J91+I$5*VLOOKUP(H91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H91,Lookups!$DH$3:$DU$53,2)+IF(H92<64,I$5*VLOOKUP(H91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H91,Lookups!$DH$3:$DU$53,13,0))-J91*VLOOKUP(H91,Lookups!$A$3:$O$93,15),J91-J91*VLOOKUP(H91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,H$2+2),0)","v":0},123,{"$f":"IF(VLOOKUP(L92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L92,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L92<111),IF(L92<71,N91+M$6*VLOOKUP(L91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L91,Lookups!$DH$3:$DU$53,2)+IF(L92<64,M$6*VLOOKUP(L91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L91,Lookups!$DH$3:$DU$53,13,0))-N91*VLOOKUP(L91,Lookups!$A$3:$O$93,15),N91-N91*VLOOKUP(L91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,L$2+2),0)","v":0},122,{"$f":"IF(VLOOKUP(P92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P92,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P92<111),IF(P92<71,R91+Q$7*VLOOKUP(P91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P91,Lookups!$DH$3:$DU$53,2)+IF(P92<64,Q$7*VLOOKUP(P91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P91,Lookups!$DH$3:$DU$53,13,0))-R91*VLOOKUP(P91,Lookups!$A$3:$O$93,15),R91-R91*VLOOKUP(P91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,P$2+2),0)","v":0},121,{"$f":"IF(VLOOKUP(T92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T92,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T92<111),IF(T92<71,V91+U$8*VLOOKUP(T91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T91,Lookups!$DH$3:$DU$53,2)+IF(T92<64,U$8*VLOOKUP(T91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T91,Lookups!$DH$3:$DU$53,13,0))-V91*VLOOKUP(T91,Lookups!$A$3:$O$93,15),V91-V91*VLOOKUP(T91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,T$2+2),0)","v":0},120,{"$f":"IF(VLOOKUP(X92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X92,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X92<111),IF(X92<71,Z91+Y$9*VLOOKUP(X91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X91,Lookups!$DH$3:$DU$53,2)+IF(X92<64,Y$9*VLOOKUP(X91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X91,Lookups!$DH$3:$DU$53,13,0))-Z91*VLOOKUP(X91,Lookups!$A$3:$O$93,15),Z91-Z91*VLOOKUP(X91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,X$2+2),0)","v":0},119,{"$f":"IF(VLOOKUP(AB92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB92,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB92<111),IF(AB92<71,AD91+AC$10*VLOOKUP(AB91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB91,Lookups!$DH$3:$DU$53,2)+IF(AB92<64,AC$10*VLOOKUP(AB91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB91,Lookups!$DH$3:$DU$53,13,0))-AD91*VLOOKUP(AB91,Lookups!$A$3:$O$93,15),AD91-AD91*VLOOKUP(AB91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,AB$2+2),0)","v":0},118,{"$f":"IF(VLOOKUP(AF92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF92,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF92<111),IF(AF92<71,AH91+AG$11*VLOOKUP(AF91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF91,Lookups!$DH$3:$DU$53,2)+IF(AF92<64,AG$11*VLOOKUP(AF91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF91,Lookups!$DH$3:$DU$53,13,0))-AH91*VLOOKUP(AF91,Lookups!$A$3:$O$93,15),AH91-AH91*VLOOKUP(AF91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,AF$2+2),0)","v":0},117,{"$f":"IF(VLOOKUP(AJ92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ92,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ92<111),IF(AJ92<71,AL91+AK$12*VLOOKUP(AJ91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ91,Lookups!$DH$3:$DU$53,2)+IF(AJ92<64,AK$12*VLOOKUP(AJ91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ91,Lookups!$DH$3:$DU$53,13,0))-AL91*VLOOKUP(AJ91,Lookups!$A$3:$O$93,15),AL91-AL91*VLOOKUP(AJ91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":0},116,{"$f":"IF(VLOOKUP(AN92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN92,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN92<111),IF(AN92<71,AP91+AO$13*VLOOKUP(AN91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN91,Lookups!$DH$3:$DU$53,2)+IF(AN92<64,AO$13*VLOOKUP(AN91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN91,Lookups!$DH$3:$DU$53,13,0))-AP91*VLOOKUP(AN91,Lookups!$A$3:$O$93,15),AP91-AP91*VLOOKUP(AN91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,AN$2+2),0)","v":0},115,{"$f":"IF(VLOOKUP(AR92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR92,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR92<111),IF(AR92<71,AT91+AS$14*VLOOKUP(AR91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR91,Lookups!$DH$3:$DU$53,2)+IF(AR92<64,AS$14*VLOOKUP(AR91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR91,Lookups!$DH$3:$DU$53,13,0))-AT91*VLOOKUP(AR91,Lookups!$A$3:$O$93,15),AT91-AT91*VLOOKUP(AR91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,AR$2+2),0)","v":0},114,{"$f":"IF(VLOOKUP(AV92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV92,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV92<111),IF(AV92<71,AX91+AW$15*VLOOKUP(AV91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV91,Lookups!$DH$3:$DU$53,2)+IF(AV92<64,AW$15*VLOOKUP(AV91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV91,Lookups!$DH$3:$DU$53,13,0))-AX91*VLOOKUP(AV91,Lookups!$A$3:$O$93,15),AX91-AX91*VLOOKUP(AV91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,AV$2+2),0)","v":0},113,{"$f":"IF(VLOOKUP(AZ92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ92,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ92<111),IF(AZ92<71,BB91+BA$16*VLOOKUP(AZ91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ91,Lookups!$DH$3:$DU$53,2)+IF(AZ92<64,BA$16*VLOOKUP(AZ91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ91,Lookups!$DH$3:$DU$53,13,0))-BB91*VLOOKUP(AZ91,Lookups!$A$3:$O$93,15),BB91-BB91*VLOOKUP(AZ91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":0},112,{"$f":"IF(VLOOKUP(BD92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD92,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD92<111),IF(BD92<71,BF91+BE$17*VLOOKUP(BD91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD91,Lookups!$DH$3:$DU$53,2)+IF(BD92<64,BE$17*VLOOKUP(BD91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD91,Lookups!$DH$3:$DU$53,13,0))-BF91*VLOOKUP(BD91,Lookups!$A$3:$O$93,15),BF91-BF91*VLOOKUP(BD91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,BD$2+2),0)","v":0},111,{"$f":"IF(VLOOKUP(BH92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH92,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH92<111),IF(BH92<71,BJ91+BI$18*VLOOKUP(BH91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH91,Lookups!$DH$3:$DU$53,2)+IF(BH92<64,BI$18*VLOOKUP(BH91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH91,Lookups!$DH$3:$DU$53,13,0))-BJ91*VLOOKUP(BH91,Lookups!$A$3:$O$93,15),BJ91-BJ91*VLOOKUP(BH91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,BH$2+2),0)","v":0},110,{"$f":"IF(VLOOKUP(BL92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL92,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL92<111),IF(BL92<71,BN91+BM$19*VLOOKUP(BL91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL91,Lookups!$DH$3:$DU$53,2)+IF(BL92<64,BM$19*VLOOKUP(BL91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL91,Lookups!$DH$3:$DU$53,13,0))-BN91*VLOOKUP(BL91,Lookups!$A$3:$O$93,15),BN91-BN91*VLOOKUP(BL91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,BL$2+2),0)","v":425213.831113794},109,{"$f":"IF(VLOOKUP(BP92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP92,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP92<111),IF(BP92<71,BR91+BQ$20*VLOOKUP(BP91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP91,Lookups!$DH$3:$DU$53,2)+IF(BP92<64,BQ$20*VLOOKUP(BP91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP91,Lookups!$DH$3:$DU$53,13,0))-BR91*VLOOKUP(BP91,Lookups!$A$3:$O$93,15),BR91-BR91*VLOOKUP(BP91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,BP$2+2),0)","v":428048.58998788521},108,{"$f":"IF(VLOOKUP(BT92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT92,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT92<111),IF(BT92<71,BV91+BU$21*VLOOKUP(BT91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT91,Lookups!$DH$3:$DU$53,2)+IF(BT92<64,BU$21*VLOOKUP(BT91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT91,Lookups!$DH$3:$DU$53,13,0))-BV91*VLOOKUP(BT91,Lookups!$A$3:$O$93,15),BV91-BV91*VLOOKUP(BT91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,BT$2+2),0)","v":430492.25463101256},107,{"$f":"IF(VLOOKUP(BX92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX92,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX92<111),IF(BX92<71,BZ91+BY$22*VLOOKUP(BX91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX91,Lookups!$DH$3:$DU$53,2)+IF(BX92<64,BY$22*VLOOKUP(BX91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX91,Lookups!$DH$3:$DU$53,13,0))-BZ91*VLOOKUP(BX91,Lookups!$A$3:$O$93,15),BZ91-BZ91*VLOOKUP(BX91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,BX$2+2),0)","v":432949.86978589889},106,{"$f":"IF(VLOOKUP(CB92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB92,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB92<111),IF(CB92<71,CD91+CC$23*VLOOKUP(CB91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB91,Lookups!$DH$3:$DU$53,2)+IF(CB92<64,CC$23*VLOOKUP(CB91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB91,Lookups!$DH$3:$DU$53,13,0))-CD91*VLOOKUP(CB91,Lookups!$A$3:$O$93,15),CD91-CD91*VLOOKUP(CB91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,CB$2+2),0)","v":435007.61631529953},{"$f":"1+CF91","v":105},{"$f":"IF(VLOOKUP(CF92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF92,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF92<111),IF(CF92<71,CH91+CG$24*VLOOKUP(CF91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF91,Lookups!$DH$3:$DU$53,2)+IF(CF92<64,CG$24*VLOOKUP(CF91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF91,Lookups!$DH$3:$DU$53,13,0))-CH91*VLOOKUP(CF91,Lookups!$A$3:$O$93,15),CH91-CH91*VLOOKUP(CF91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,CF$2+2),0)","v":437075.14300881256},{"$f":"1+CJ91","v":104},{"$f":"IF(VLOOKUP(CJ92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ92,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ92<111),IF(CJ92<71,CL91+CK$25*VLOOKUP(CJ91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ91,Lookups!$DH$3:$DU$53,2)+IF(CJ92<64,CK$25*VLOOKUP(CJ91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ91,Lookups!$DH$3:$DU$53,13,0))-CL91*VLOOKUP(CJ91,Lookups!$A$3:$O$93,15),CL91-CL91*VLOOKUP(CJ91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":439152.49635010894},{"$f":"1+CN91","v":103},{"$f":"IF(VLOOKUP(CN92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN92,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN92<111),IF(CN92<71,CP91+CO$26*VLOOKUP(CN91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN91,Lookups!$DH$3:$DU$53,2)+IF(CN92<64,CO$26*VLOOKUP(CN91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN91,Lookups!$DH$3:$DU$53,13,0))-CP91*VLOOKUP(CN91,Lookups!$A$3:$O$93,15),CP91-CP91*VLOOKUP(CN91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,CN$2+2),0)","v":440820.69196777279},102,{"$f":"IF(VLOOKUP(CR92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR92,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR92<111),IF(CR92<71,CT91+CS$27*VLOOKUP(CR91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR91,Lookups!$DH$3:$DU$53,2)+IF(CR92<64,CS$27*VLOOKUP(CR91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR91,Lookups!$DH$3:$DU$53,13,0))-CT91*VLOOKUP(CR91,Lookups!$A$3:$O$93,15),CT91-CT91*VLOOKUP(CR91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,CR$2+2),0)","v":442495.22451085952},101,{"$f":"IF(VLOOKUP(CV92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV92,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV92<111),IF(CV92<71,CX91+CW$28*VLOOKUP(CV91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV91,Lookups!$DH$3:$DU$53,2)+IF(CV92<64,CW$28*VLOOKUP(CV91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV91,Lookups!$DH$3:$DU$53,13,0))-CX91*VLOOKUP(CV91,Lookups!$A$3:$O$93,15),CX91-CX91*VLOOKUP(CV91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,CV$2+2),0)","v":443754.69858441973},100,{"$f":"IF(VLOOKUP(CZ92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ92,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ92<111),IF(CZ92<71,DB91+DA$29*VLOOKUP(CZ91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ91,Lookups!$DH$3:$DU$53,2)+IF(CZ92<64,DA$29*VLOOKUP(CZ91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ91,Lookups!$DH$3:$DU$53,13,0))-DB91*VLOOKUP(CZ91,Lookups!$A$3:$O$93,15),DB91-DB91*VLOOKUP(CZ91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":445017.75749879633},99,{"$f":"IF(VLOOKUP(DD92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD92,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD92<111),IF(DD92<71,DF91+DE$30*VLOOKUP(DD91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD91,Lookups!$DH$3:$DU$53,2)+IF(DD92<64,DE$30*VLOOKUP(DD91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD91,Lookups!$DH$3:$DU$53,13,0))-DF91*VLOOKUP(DD91,Lookups!$A$3:$O$93,15),DF91-DF91*VLOOKUP(DD91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,DD$2+2),0)","v":445861.39305803541},98,{"$f":"IF(VLOOKUP(DH92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH92,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH92<111),IF(DH92<71,DJ91+DI$31*VLOOKUP(DH91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH91,Lookups!$DH$3:$DU$53,2)+IF(DH92<64,DI$31*VLOOKUP(DH91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH91,Lookups!$DH$3:$DU$53,13,0))-DJ91*VLOOKUP(DH91,Lookups!$A$3:$O$93,15),DJ91-DJ91*VLOOKUP(DH91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,DH$2+2),0)","v":446706.6279263919},97,{"$f":"IF(VLOOKUP(DL92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL92,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL92<111),IF(DL92<71,DN91+DM$32*VLOOKUP(DL91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL91,Lookups!$DH$3:$DU$53,2)+IF(DL92<64,DM$32*VLOOKUP(DL91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL91,Lookups!$DH$3:$DU$53,13,0))-DN91*VLOOKUP(DL91,Lookups!$A$3:$O$93,15),DN91-DN91*VLOOKUP(DL91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,DL$2+2),0)","v":447553.4651357304},96,{"$f":"IF(VLOOKUP(DP92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP92,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP92<111),IF(DP92<71,DR91+DQ$33*VLOOKUP(DP91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP91,Lookups!$DH$3:$DU$53,2)+IF(DP92<64,DQ$33*VLOOKUP(DP91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP91,Lookups!$DH$3:$DU$53,13,0))-DR91*VLOOKUP(DP91,Lookups!$A$3:$O$93,15),DR91-DR91*VLOOKUP(DP91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,DP$2+2),0)","v":448401.90772366512},95,{"$f":"IF(VLOOKUP(DT92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT92,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT92<111),IF(DT92<71,DV91+DU$34*VLOOKUP(DT91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT91,Lookups!$DH$3:$DU$53,2)+IF(DT92<64,DU$34*VLOOKUP(DT91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT91,Lookups!$DH$3:$DU$53,13,0))-DV91*VLOOKUP(DT91,Lookups!$A$3:$O$93,15),DV91-DV91*VLOOKUP(DT91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,DT$2+2),0)","v":449251.95873356774},94,{"$f":"IF(VLOOKUP(DX92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX92,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX92<111),IF(DX92<71,DZ91+DY$35*VLOOKUP(DX91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX91,Lookups!$DH$3:$DU$53,2)+IF(DX92<64,DY$35*VLOOKUP(DX91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX91,Lookups!$DH$3:$DU$53,13,0))-DZ91*VLOOKUP(DX91,Lookups!$A$3:$O$93,15),DZ91-DZ91*VLOOKUP(DX91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,DX$2+2),0)","v":450103.62121457898},93,{"$f":"IF(VLOOKUP(EB92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB92,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB92<111),IF(EB92<71,ED91+EC$36*VLOOKUP(EB91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB91,Lookups!$DH$3:$DU$53,2)+IF(EB92<64,EC$36*VLOOKUP(EB91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB91,Lookups!$DH$3:$DU$53,13,0))-ED91*VLOOKUP(EB91,Lookups!$A$3:$O$93,15),ED91-ED91*VLOOKUP(EB91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,EB$2+2),0)","v":450956.89822162042},92,{"$f":"IF(VLOOKUP(EF92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF92,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF92<111),IF(EF92<71,EH91+EG$37*VLOOKUP(EF91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF91,Lookups!$DH$3:$DU$53,2)+IF(EF92<64,EG$37*VLOOKUP(EF91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF91,Lookups!$DH$3:$DU$53,13,0))-EH91*VLOOKUP(EF91,Lookups!$A$3:$O$93,15),EH91-EH91*VLOOKUP(EF91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,EF$2+2),0)","v":451811.79281540524},91,{"$f":"IF(VLOOKUP(EJ92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ92,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ92<111),IF(EJ92<71,EL91+EK$38*VLOOKUP(EJ91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ91,Lookups!$DH$3:$DU$53,2)+IF(EJ92<64,EK$38*VLOOKUP(EJ91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ91,Lookups!$DH$3:$DU$53,13,0))-EL91*VLOOKUP(EJ91,Lookups!$A$3:$O$93,15),EL91-EL91*VLOOKUP(EJ91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":452239.64489193499},90,{"$f":"IF(VLOOKUP(EN92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN92,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN92<111),IF(EN92<71,EP91+EO$39*VLOOKUP(EN91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN91,Lookups!$DH$3:$DU$53,2)+IF(EN92<64,EO$39*VLOOKUP(EN91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN91,Lookups!$DH$3:$DU$53,13,0))-EP91*VLOOKUP(EN91,Lookups!$A$3:$O$93,15),EP91-EP91*VLOOKUP(EN91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,EN$2+2),0)","v":452667.90213141555},89,{"$f":"IF(VLOOKUP(ER92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER92,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER92<111),IF(ER92<71,ET91+ES$40*VLOOKUP(ER91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER91,Lookups!$DH$3:$DU$53,2)+IF(ER92<64,ES$40*VLOOKUP(ER91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER91,Lookups!$DH$3:$DU$53,13,0))-ET91*VLOOKUP(ER91,Lookups!$A$3:$O$93,15),ET91-ET91*VLOOKUP(ER91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,ER$2+2),0)","v":453096.56491752458},88,{"$f":"IF(VLOOKUP(EV92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV92,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV92<111),IF(EV92<71,EX91+EW$41*VLOOKUP(EV91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV91,Lookups!$DH$3:$DU$53,2)+IF(EV92<64,EW$41*VLOOKUP(EV91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV91,Lookups!$DH$3:$DU$53,13,0))-EX91*VLOOKUP(EV91,Lookups!$A$3:$O$93,15),EX91-EX91*VLOOKUP(EV91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,EV$2+2),0)","v":449270.5989752328},87,{"$f":"IF(VLOOKUP(EZ92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ92,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ92<111),IF(EZ92<71,FB91+FA$42*VLOOKUP(EZ91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ91,Lookups!$DH$3:$DU$53,2)+IF(EZ92<64,FA$42*VLOOKUP(EZ91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ91,Lookups!$DH$3:$DU$53,13,0))-FB91*VLOOKUP(EZ91,Lookups!$A$3:$O$93,15),FB91-FB91*VLOOKUP(EZ91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":445459.83272906626},86,{"$f":"IF(VLOOKUP(FD92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD92,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD92<111),IF(FD92<71,FF91+FE$43*VLOOKUP(FD91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD91,Lookups!$DH$3:$DU$53,2)+IF(FD92<64,FE$43*VLOOKUP(FD91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD91,Lookups!$DH$3:$DU$53,13,0))-FF91*VLOOKUP(FD91,Lookups!$A$3:$O$93,15),FF91-FF91*VLOOKUP(FD91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,FD$2+2),0)","v":441664.19127909385},85,{"$f":"IF(VLOOKUP(FH92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH92,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH92<111),IF(FH92<71,FJ91+FI$44*VLOOKUP(FH91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH91,Lookups!$DH$3:$DU$53,2)+IF(FH92<64,FI$44*VLOOKUP(FH91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH91,Lookups!$DH$3:$DU$53,13,0))-FJ91*VLOOKUP(FH91,Lookups!$A$3:$O$93,15),FJ91-FJ91*VLOOKUP(FH91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,FH$2+2),0)","v":437883.60009866167},84,{"$f":"IF(VLOOKUP(FL92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FL92,Lookups!$DH$3:$DU$53,13)*FM$45,0)","v":0},{"$f":"IF((FL92<111),IF(FL92<71,FN91+FM$45*VLOOKUP(FL91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FL91,Lookups!$DH$3:$DU$53,2)+IF(FL92<64,FM$45*VLOOKUP(FL91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FL91,Lookups!$DH$3:$DU$53,13,0))-FN91*VLOOKUP(FL91,Lookups!$A$3:$O$93,15),FN91-FN91*VLOOKUP(FL91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FL92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,FL$2+2),0)","v":434117.9850324695},83,{"$f":"IF(VLOOKUP(FP92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FP92,Lookups!$DH$3:$DU$53,13)*FQ$46,0)","v":0},{"$f":"IF((FP92<111),IF(FP92<71,FR91+FQ$46*VLOOKUP(FP91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FP91,Lookups!$DH$3:$DU$53,2)+IF(FP92<64,FQ$46*VLOOKUP(FP91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FP91,Lookups!$DH$3:$DU$53,13,0))-FR91*VLOOKUP(FP91,Lookups!$A$3:$O$93,15),FR91-FR91*VLOOKUP(FP91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FP92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,FP$2+2),0)","v":430367.27229466185},82,{"$f":"IF(VLOOKUP(FT92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FT92,Lookups!$DH$3:$DU$53,13)*FU$47,0)","v":0},{"$f":"IF((FT92<111),IF(FT92<71,FV91+FU$47*VLOOKUP(FT91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FT91,Lookups!$DH$3:$DU$53,2)+IF(FT92<64,FU$47*VLOOKUP(FT91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FT91,Lookups!$DH$3:$DU$53,13,0))-FV91*VLOOKUP(FT91,Lookups!$A$3:$O$93,15),FV91-FV91*VLOOKUP(FT91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FT92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,FT$2+2),0)","v":426631.38846692198},81,{"$f":"IF(VLOOKUP(FX92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FX92,Lookups!$DH$3:$DU$53,13)*FY$48,0)","v":0},{"$f":"IF((FX92<111),IF(FX92<71,FZ91+FY$48*VLOOKUP(FX91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FX91,Lookups!$DH$3:$DU$53,2)+IF(FX92<64,FY$48*VLOOKUP(FX91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FX91,Lookups!$DH$3:$DU$53,13,0))-FZ91*VLOOKUP(FX91,Lookups!$A$3:$O$93,15),FZ91-FZ91*VLOOKUP(FX91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FX92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,FX$2+2),0)","v":417692.43357525673},80,{"$f":"IF(VLOOKUP(GB92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GB92,Lookups!$DH$3:$DU$53,13)*GC$49,0)","v":0},{"$f":"IF((GB92<111),IF(GB92<71,GD91+GC$49*VLOOKUP(GB91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GB91,Lookups!$DH$3:$DU$53,2)+IF(GB92<64,GC$49*VLOOKUP(GB91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GB91,Lookups!$DH$3:$DU$53,13,0))-GD91*VLOOKUP(GB91,Lookups!$A$3:$O$93,15),GD91-GD91*VLOOKUP(GB91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GB92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,GB$2+2),0)","v":408844.21723088814},79,{"$f":"IF(VLOOKUP(GF92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GF92,Lookups!$DH$3:$DU$53,13)*GG$50,0)","v":0},{"$f":"IF((GF92<111),IF(GF92<71,GH91+GG$50*VLOOKUP(GF91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GF91,Lookups!$DH$3:$DU$53,2)+IF(GF92<64,GG$50*VLOOKUP(GF91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GF91,Lookups!$DH$3:$DU$53,13,0))-GH91*VLOOKUP(GF91,Lookups!$A$3:$O$93,15),GH91-GH91*VLOOKUP(GF91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GF92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,GF$2+2),0)","v":400085.7603715689},78,{"$f":"IF(VLOOKUP(GJ92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GJ92,Lookups!$DH$3:$DU$53,13)*GK$51,0)","v":0},{"$f":"IF((GJ92<111),IF(GJ92<71,GL91+GK$51*VLOOKUP(GJ91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GJ91,Lookups!$DH$3:$DU$53,2)+IF(GJ92<64,GK$51*VLOOKUP(GJ91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GJ91,Lookups!$DH$3:$DU$53,13,0))-GL91*VLOOKUP(GJ91,Lookups!$A$3:$O$93,15),GL91-GL91*VLOOKUP(GJ91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GJ92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,GJ$2+2),0)","v":391416.09456010116},77,{"$f":"IF(VLOOKUP(GN92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GN92,Lookups!$DH$3:$DU$53,13)*GO$52,0)","v":0},{"$f":"IF((GN92<111),IF(GN92<71,GP91+GO$52*VLOOKUP(GN91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GN91,Lookups!$DH$3:$DU$53,2)+IF(GN92<64,GO$52*VLOOKUP(GN91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GN91,Lookups!$DH$3:$DU$53,13,0))-GP91*VLOOKUP(GN91,Lookups!$A$3:$O$93,15),GP91-GP91*VLOOKUP(GN91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GN92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,GN$2+2),0)","v":382834.26186788053},76,{"$f":"IF(VLOOKUP(GR92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GR92,Lookups!$DH$3:$DU$53,13)*GS$53,0)","v":0},{"$f":"IF((GR92<111),IF(GR92<71,GT91+GS$53*VLOOKUP(GR91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GR91,Lookups!$DH$3:$DU$53,2)+IF(GR92<64,GS$53*VLOOKUP(GR91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GR91,Lookups!$DH$3:$DU$53,13,0))-GT91*VLOOKUP(GR91,Lookups!$A$3:$O$93,15),GT91-GT91*VLOOKUP(GR91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GR92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,GR$2+2),0)","v":368434.4118285646},75,{"$f":"IF(VLOOKUP(GV92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GV92,Lookups!$DH$3:$DU$53,13)*GW$54,0)","v":0},{"$f":"IF((GV92<111),IF(GV92<71,GX91+GW$54*VLOOKUP(GV91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GV91,Lookups!$DH$3:$DU$53,2)+IF(GV92<64,GW$54*VLOOKUP(GV91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GV91,Lookups!$DH$3:$DU$53,13,0))-GX91*VLOOKUP(GV91,Lookups!$A$3:$O$93,15),GX91-GX91*VLOOKUP(GV91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GV92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,GV$2+2),0)","v":354291.48471365741},74,{"$f":"IF(VLOOKUP(GZ92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GZ92,Lookups!$DH$3:$DU$53,13)*HA$55,0)","v":0},{"$f":"IF((GZ92<111),IF(GZ92<71,HB91+HA$55*VLOOKUP(GZ91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GZ91,Lookups!$DH$3:$DU$53,2)+IF(GZ92<64,HA$55*VLOOKUP(GZ91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GZ91,Lookups!$DH$3:$DU$53,13,0))-HB91*VLOOKUP(GZ91,Lookups!$A$3:$O$93,15),HB91-HB91*VLOOKUP(GZ91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GZ92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,GZ$2+2),0)","v":340078.66692003416},73,{"$f":"IF(VLOOKUP(HD92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HD92,Lookups!$DH$3:$DU$53,13)*HE$56,0)","v":0},{"$f":"IF((HD92<111),IF(HD92<71,HF91+HE$56*VLOOKUP(HD91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HD91,Lookups!$DH$3:$DU$53,2)+IF(HD92<64,HE$56*VLOOKUP(HD91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HD91,Lookups!$DH$3:$DU$53,13,0))-HF91*VLOOKUP(HD91,Lookups!$A$3:$O$93,15),HF91-HF91*VLOOKUP(HD91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HD92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,HD$2+2),0)","v":326139.43014182622},72,{"$f":"IF(VLOOKUP(HH92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HH92,Lookups!$DH$3:$DU$53,13)*HI$57,0)","v":0},{"$f":"IF((HH92<111),IF(HH92<71,HJ91+HI$58*VLOOKUP(HH91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HH91,Lookups!$DH$3:$DU$53,2)+IF(HH92<64,HI$58*VLOOKUP(HH91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HH91,Lookups!$DH$3:$DU$53,13,0))-HJ91*VLOOKUP(HH91,Lookups!$A$3:$O$93,15),HJ91-HJ91*VLOOKUP(HH91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HH92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,HH$2+2),0)","v":312468.4563008874},71,{"$f":"IF(VLOOKUP(HL92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HL92,Lookups!$DH$3:$DU$53,13)*HM$58,0)","v":0},{"$f":"IF((HL92<111),IF(HL92<71,HN91+HM$58*VLOOKUP(HL91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HL91,Lookups!$DH$3:$DU$53,2)+IF(HL92<64,HM$58*VLOOKUP(HL91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HL91,Lookups!$DH$3:$DU$53,13,0))-HN91*VLOOKUP(HL91,Lookups!$A$3:$O$93,15),HN91-HN91*VLOOKUP(HL91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HL92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,HL$2+2),0)","v":295053.46975656535},70,{"$f":"IF(VLOOKUP(HP92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HP92,Lookups!$DH$3:$DU$53,13)*HQ$59,0)","v":0},{"$f":"IF((HP92<111),IF(HP92<71,HR91+HQ$59*VLOOKUP(HP91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HP91,Lookups!$DH$3:$DU$53,2)+IF(HP92<64,HQ$59*VLOOKUP(HP91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HP91,Lookups!$DH$3:$DU$53,13,0))-HR91*VLOOKUP(HP91,Lookups!$A$3:$O$93,15),HR91-HR91*VLOOKUP(HP91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HP92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,HP$2+2),0)","v":278071.18349516124},69,{"$f":"IF(VLOOKUP(HT92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HT92,Lookups!$DH$3:$DU$53,13)*HU$60,0)","v":0},{"$f":"IF((HT92<111),IF(HT92<71,HV91+HU$60*VLOOKUP(HT91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HT91,Lookups!$DH$3:$DU$53,2)+IF(HT92<64,HU$60*VLOOKUP(HT91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HT91,Lookups!$DH$3:$DU$53,13,0))-HV91*VLOOKUP(HT91,Lookups!$A$3:$O$93,15),HV91-HV91*VLOOKUP(HT91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HT92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,HT$2+2),0)","v":261510.79848316856},68,{"$f":"IF(VLOOKUP(HX92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HX92,Lookups!$DH$3:$DU$53,13)*HY$61,0)","v":0},{"$f":"IF((HX92<111),IF(HX92<71,HZ91+HY$61*VLOOKUP(HX91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HX91,Lookups!$DH$3:$DU$53,2)+IF(HX92<64,HY$61*VLOOKUP(HX91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HX91,Lookups!$DH$3:$DU$53,13,0))-HZ91*VLOOKUP(HX91,Lookups!$A$3:$O$93,15),HZ91-HZ91*VLOOKUP(HX91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HX92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,HX$2+2),0)","v":245361.78637647166},67,{"$f":"IF(VLOOKUP(IB92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IB92,Lookups!$DH$3:$DU$53,13)*IC$62,0)","v":0},{"$f":"IF((IB92<111),IF(IB92<71,ID91+IC$62*VLOOKUP(IB91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IB91,Lookups!$DH$3:$DU$53,2)+IF(IB92<64,IC$62*VLOOKUP(IB91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IB91,Lookups!$DH$3:$DU$53,13,0))-ID91*VLOOKUP(IB91,Lookups!$A$3:$O$93,15),ID91-ID91*VLOOKUP(IB91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IB92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,IB$2+2),0)","v":229396.85635243016},66,{"$f":"IF(VLOOKUP(IF92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IF92,Lookups!$DH$3:$DU$53,13)*IG$63,0)","v":0},{"$f":"IF((IF92<111),IF(IF92<71,IH91+IG$63*VLOOKUP(IF91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IF91,Lookups!$DH$3:$DU$53,2)+IF(IF92<64,IG$63*VLOOKUP(IF91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IF91,Lookups!$DH$3:$DU$53,13,0))-IH91*VLOOKUP(IF91,Lookups!$A$3:$O$93,15),IH91-IH91*VLOOKUP(IF91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IF92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,IF$2+2),0)","v":213852.24881282789},65,{"$f":"IF(VLOOKUP(IJ92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IJ92,Lookups!$DH$3:$DU$53,13)*IK$64,0)","v":0},{"$f":"IF((IJ92<111),IF(IJ92<71,IL91+IK$64*VLOOKUP(IJ91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IJ91,Lookups!$DH$3:$DU$53,2)+IF(IJ92<64,IK$64*VLOOKUP(IJ91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IJ91,Lookups!$DH$3:$DU$53,13,0))-IL91*VLOOKUP(IJ91,Lookups!$A$3:$O$93,15),IL91-IL91*VLOOKUP(IJ91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IJ92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,IJ$2+2),0)","v":198717.08566203227},64,{"$f":"IF(VLOOKUP(IN92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IN92,Lookups!$DH$3:$DU$53,13)*IO$65,0)","v":0},{"$f":"IF((IN92<111),IF(IN92<71,IP91+IO$65*VLOOKUP(IN91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IN91,Lookups!$DH$3:$DU$53,2)+IF(IN92<64,IO$65*VLOOKUP(IN91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IN91,Lookups!$DH$3:$DU$53,13,0))-IP91*VLOOKUP(IN91,Lookups!$A$3:$O$93,15),IP91-IP91*VLOOKUP(IN91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IN92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,IN$2+2),0)","v":921867.03901684366},63,{"$f":"IF(VLOOKUP(IR92,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IR92,Lookups!$DH$3:$DU$53,13)*IS$66,0)","v":0},{"$f":"IF((IR92<111),IF(IR92<71,IT91+IS$66*VLOOKUP(IR91,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IR91,Lookups!$DH$3:$DU$53,2)+IF(IR92<64,IS$66*VLOOKUP(IR91,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IR91,Lookups!$DH$3:$DU$53,13,0))-IT91*VLOOKUP(IR91,Lookups!$A$3:$O$93,15),IT91-IT91*VLOOKUP(IR91,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IR92<111,VLOOKUP($C92,Lookups!$T$3:$DG$93,IR$2+2),0)","v":803955.5611231972},0]
[{"$f":"SUM(E93,I93,M93,Q93,U93,Y93,AC93,AG93,AK93,AO93,AS93,AW93,BA93,BE93,BI93,BM93,BQ93,BU93,BY93,CC93,CG93,CK93,CO93,CS93,CW93,DA93,DE93,DI93,DM93,DQ93)+SUM(DU93,DY93,EC93,EG93,EK93,EO93,ES93,EW93,FA93,FE93)+'Amort-Proj'!Q93+SUM(FI93,FM93,FQ93,FU93,FY93,GC93,GG93,GK93,GO93,GS93,GW93,HA93,HE93,HI93)+SUM(HM93,HQ93,HU93,HY93,IC93,IG93,IK93,IO93,IS93)","v":0},{"$error":"#DIV/0!"},2105,126,{"$f":"IF(VLOOKUP(D93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D93,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D93<111),IF(D93<71,F92+E$4*VLOOKUP(D92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D92,Lookups!$DH$3:$DU$53,2)+IF(D93<64,E$4*VLOOKUP(D92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D92,Lookups!$DH$3:$DU$53,13,0))-F92*VLOOKUP(D92,Lookups!$A$3:$O$93,15),F92-F92*VLOOKUP(D92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,D$2+2),0)","v":0},125,{"$f":"IF(VLOOKUP(H93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H93,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H93<111),IF(H93<71,J92+I$5*VLOOKUP(H92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H92,Lookups!$DH$3:$DU$53,2)+IF(H93<64,I$5*VLOOKUP(H92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H92,Lookups!$DH$3:$DU$53,13,0))-J92*VLOOKUP(H92,Lookups!$A$3:$O$93,15),J92-J92*VLOOKUP(H92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,H$2+2),0)","v":0},124,{"$f":"IF(VLOOKUP(L93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L93,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L93<111),IF(L93<71,N92+M$6*VLOOKUP(L92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L92,Lookups!$DH$3:$DU$53,2)+IF(L93<64,M$6*VLOOKUP(L92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L92,Lookups!$DH$3:$DU$53,13,0))-N92*VLOOKUP(L92,Lookups!$A$3:$O$93,15),N92-N92*VLOOKUP(L92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,L$2+2),0)","v":0},123,{"$f":"IF(VLOOKUP(P93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P93,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P93<111),IF(P93<71,R92+Q$7*VLOOKUP(P92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P92,Lookups!$DH$3:$DU$53,2)+IF(P93<64,Q$7*VLOOKUP(P92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P92,Lookups!$DH$3:$DU$53,13,0))-R92*VLOOKUP(P92,Lookups!$A$3:$O$93,15),R92-R92*VLOOKUP(P92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,P$2+2),0)","v":0},122,{"$f":"IF(VLOOKUP(T93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T93,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T93<111),IF(T93<71,V92+U$8*VLOOKUP(T92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T92,Lookups!$DH$3:$DU$53,2)+IF(T93<64,U$8*VLOOKUP(T92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T92,Lookups!$DH$3:$DU$53,13,0))-V92*VLOOKUP(T92,Lookups!$A$3:$O$93,15),V92-V92*VLOOKUP(T92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,T$2+2),0)","v":0},121,{"$f":"IF(VLOOKUP(X93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X93,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X93<111),IF(X93<71,Z92+Y$9*VLOOKUP(X92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X92,Lookups!$DH$3:$DU$53,2)+IF(X93<64,Y$9*VLOOKUP(X92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X92,Lookups!$DH$3:$DU$53,13,0))-Z92*VLOOKUP(X92,Lookups!$A$3:$O$93,15),Z92-Z92*VLOOKUP(X92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,X$2+2),0)","v":0},120,{"$f":"IF(VLOOKUP(AB93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB93,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB93<111),IF(AB93<71,AD92+AC$10*VLOOKUP(AB92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB92,Lookups!$DH$3:$DU$53,2)+IF(AB93<64,AC$10*VLOOKUP(AB92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB92,Lookups!$DH$3:$DU$53,13,0))-AD92*VLOOKUP(AB92,Lookups!$A$3:$O$93,15),AD92-AD92*VLOOKUP(AB92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,AB$2+2),0)","v":0},119,{"$f":"IF(VLOOKUP(AF93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF93,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF93<111),IF(AF93<71,AH92+AG$11*VLOOKUP(AF92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF92,Lookups!$DH$3:$DU$53,2)+IF(AF93<64,AG$11*VLOOKUP(AF92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF92,Lookups!$DH$3:$DU$53,13,0))-AH92*VLOOKUP(AF92,Lookups!$A$3:$O$93,15),AH92-AH92*VLOOKUP(AF92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,AF$2+2),0)","v":0},118,{"$f":"IF(VLOOKUP(AJ93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ93,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ93<111),IF(AJ93<71,AL92+AK$12*VLOOKUP(AJ92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ92,Lookups!$DH$3:$DU$53,2)+IF(AJ93<64,AK$12*VLOOKUP(AJ92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ92,Lookups!$DH$3:$DU$53,13,0))-AL92*VLOOKUP(AJ92,Lookups!$A$3:$O$93,15),AL92-AL92*VLOOKUP(AJ92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":0},117,{"$f":"IF(VLOOKUP(AN93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN93,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN93<111),IF(AN93<71,AP92+AO$13*VLOOKUP(AN92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN92,Lookups!$DH$3:$DU$53,2)+IF(AN93<64,AO$13*VLOOKUP(AN92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN92,Lookups!$DH$3:$DU$53,13,0))-AP92*VLOOKUP(AN92,Lookups!$A$3:$O$93,15),AP92-AP92*VLOOKUP(AN92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,AN$2+2),0)","v":0},116,{"$f":"IF(VLOOKUP(AR93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR93,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR93<111),IF(AR93<71,AT92+AS$14*VLOOKUP(AR92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR92,Lookups!$DH$3:$DU$53,2)+IF(AR93<64,AS$14*VLOOKUP(AR92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR92,Lookups!$DH$3:$DU$53,13,0))-AT92*VLOOKUP(AR92,Lookups!$A$3:$O$93,15),AT92-AT92*VLOOKUP(AR92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,AR$2+2),0)","v":0},115,{"$f":"IF(VLOOKUP(AV93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV93,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV93<111),IF(AV93<71,AX92+AW$15*VLOOKUP(AV92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV92,Lookups!$DH$3:$DU$53,2)+IF(AV93<64,AW$15*VLOOKUP(AV92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV92,Lookups!$DH$3:$DU$53,13,0))-AX92*VLOOKUP(AV92,Lookups!$A$3:$O$93,15),AX92-AX92*VLOOKUP(AV92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,AV$2+2),0)","v":0},114,{"$f":"IF(VLOOKUP(AZ93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ93,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ93<111),IF(AZ93<71,BB92+BA$16*VLOOKUP(AZ92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ92,Lookups!$DH$3:$DU$53,2)+IF(AZ93<64,BA$16*VLOOKUP(AZ92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ92,Lookups!$DH$3:$DU$53,13,0))-BB92*VLOOKUP(AZ92,Lookups!$A$3:$O$93,15),BB92-BB92*VLOOKUP(AZ92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":0},113,{"$f":"IF(VLOOKUP(BD93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD93,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD93<111),IF(BD93<71,BF92+BE$17*VLOOKUP(BD92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD92,Lookups!$DH$3:$DU$53,2)+IF(BD93<64,BE$17*VLOOKUP(BD92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD92,Lookups!$DH$3:$DU$53,13,0))-BF92*VLOOKUP(BD92,Lookups!$A$3:$O$93,15),BF92-BF92*VLOOKUP(BD92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,BD$2+2),0)","v":0},112,{"$f":"IF(VLOOKUP(BH93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH93,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH93<111),IF(BH93<71,BJ92+BI$18*VLOOKUP(BH92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH92,Lookups!$DH$3:$DU$53,2)+IF(BH93<64,BI$18*VLOOKUP(BH92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH92,Lookups!$DH$3:$DU$53,13,0))-BJ92*VLOOKUP(BH92,Lookups!$A$3:$O$93,15),BJ92-BJ92*VLOOKUP(BH92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,BH$2+2),0)","v":0},111,{"$f":"IF(VLOOKUP(BL93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL93,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL93<111),IF(BL93<71,BN92+BM$19*VLOOKUP(BL92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL92,Lookups!$DH$3:$DU$53,2)+IF(BL93<64,BM$19*VLOOKUP(BL92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL92,Lookups!$DH$3:$DU$53,13,0))-BN92*VLOOKUP(BL92,Lookups!$A$3:$O$93,15),BN92-BN92*VLOOKUP(BL92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,BL$2+2),0)","v":0},110,{"$f":"IF(VLOOKUP(BP93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP93,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP93<111),IF(BP93<71,BR92+BQ$20*VLOOKUP(BP92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP92,Lookups!$DH$3:$DU$53,2)+IF(BP93<64,BQ$20*VLOOKUP(BP92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP92,Lookups!$DH$3:$DU$53,13,0))-BR92*VLOOKUP(BP92,Lookups!$A$3:$O$93,15),BR92-BR92*VLOOKUP(BP92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,BP$2+2),0)","v":449451.01948728022},109,{"$f":"IF(VLOOKUP(BT93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT93,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT93<111),IF(BT93<71,BV92+BU$21*VLOOKUP(BT92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT92,Lookups!$DH$3:$DU$53,2)+IF(BT93<64,BU$21*VLOOKUP(BT92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT92,Lookups!$DH$3:$DU$53,13,0))-BV92*VLOOKUP(BT92,Lookups!$A$3:$O$93,15),BV92-BV92*VLOOKUP(BT92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,BT$2+2),0)","v":452447.35961719463},108,{"$f":"IF(VLOOKUP(BX93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX93,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX93<111),IF(BX93<71,BZ92+BY$22*VLOOKUP(BX92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX92,Lookups!$DH$3:$DU$53,2)+IF(BX93<64,BY$22*VLOOKUP(BX92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX92,Lookups!$DH$3:$DU$53,13,0))-BZ92*VLOOKUP(BX92,Lookups!$A$3:$O$93,15),BZ92-BZ92*VLOOKUP(BX92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,BX$2+2),0)","v":455030.31314498023},107,{"$f":"IF(VLOOKUP(CB93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB93,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB93<111),IF(CB93<71,CD92+CC$23*VLOOKUP(CB92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB92,Lookups!$DH$3:$DU$53,2)+IF(CB93<64,CC$23*VLOOKUP(CB92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB92,Lookups!$DH$3:$DU$53,13,0))-CD92*VLOOKUP(CB92,Lookups!$A$3:$O$93,15),CD92-CD92*VLOOKUP(CB92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,CB$2+2),0)","v":457628.01236369507},{"$f":"1+CF92","v":106},{"$f":"IF(VLOOKUP(CF93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF93,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF93<111),IF(CF93<71,CH92+CG$24*VLOOKUP(CF92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF92,Lookups!$DH$3:$DU$53,2)+IF(CF93<64,CG$24*VLOOKUP(CF92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF92,Lookups!$DH$3:$DU$53,13,0))-CH92*VLOOKUP(CF92,Lookups!$A$3:$O$93,15),CH92-CH92*VLOOKUP(CF92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,CF$2+2),0)","v":459803.0504452716},{"$f":"1+CJ92","v":105},{"$f":"IF(VLOOKUP(CJ93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ93,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ93<111),IF(CJ93<71,CL92+CK$25*VLOOKUP(CJ92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ92,Lookups!$DH$3:$DU$53,2)+IF(CJ93<64,CK$25*VLOOKUP(CJ92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ92,Lookups!$DH$3:$DU$53,13,0))-CL92*VLOOKUP(CJ92,Lookups!$A$3:$O$93,15),CL92-CL92*VLOOKUP(CJ92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":461988.42616031488},{"$f":"1+CN92","v":104},{"$f":"IF(VLOOKUP(CN93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN93,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN93<111),IF(CN93<71,CP92+CO$26*VLOOKUP(CN92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN92,Lookups!$DH$3:$DU$53,2)+IF(CN93<64,CO$26*VLOOKUP(CN92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN92,Lookups!$DH$3:$DU$53,13,0))-CP92*VLOOKUP(CN92,Lookups!$A$3:$O$93,15),CP92-CP92*VLOOKUP(CN92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,CN$2+2),0)","v":464184.1886420651},{"$f":"1+CR92","v":103},{"$f":"IF(VLOOKUP(CR93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR93,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR93<111),IF(CR93<71,CT92+CS$27*VLOOKUP(CR92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR92,Lookups!$DH$3:$DU$53,2)+IF(CR93<64,CS$27*VLOOKUP(CR92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR92,Lookups!$DH$3:$DU$53,13,0))-CT92*VLOOKUP(CR92,Lookups!$A$3:$O$93,15),CT92-CT92*VLOOKUP(CR92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,CR$2+2),0)","v":465947.4714099358},102,{"$f":"IF(VLOOKUP(CV93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV93,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV93<111),IF(CV93<71,CX92+CW$28*VLOOKUP(CV92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV92,Lookups!$DH$3:$DU$53,2)+IF(CV93<64,CW$28*VLOOKUP(CV92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV92,Lookups!$DH$3:$DU$53,13,0))-CX92*VLOOKUP(CV92,Lookups!$A$3:$O$93,15),CX92-CX92*VLOOKUP(CV92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,CV$2+2),0)","v":467717.45230797847},101,{"$f":"IF(VLOOKUP(CZ93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ93,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ93<111),IF(CZ93<71,DB92+DA$29*VLOOKUP(CZ92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ92,Lookups!$DH$3:$DU$53,2)+IF(CZ93<64,DA$29*VLOOKUP(CZ92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ92,Lookups!$DH$3:$DU$53,13,0))-DB92*VLOOKUP(CZ92,Lookups!$A$3:$O$93,15),DB92-DB92*VLOOKUP(CZ92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":469048.71640373161},100,{"$f":"IF(VLOOKUP(DD93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD93,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD93<111),IF(DD93<71,DF92+DE$30*VLOOKUP(DD92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD92,Lookups!$DH$3:$DU$53,2)+IF(DD93<64,DE$30*VLOOKUP(DD92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD92,Lookups!$DH$3:$DU$53,13,0))-DF92*VLOOKUP(DD92,Lookups!$A$3:$O$93,15),DF92-DF92*VLOOKUP(DD92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,DD$2+2),0)","v":470383.7696762277},99,{"$f":"IF(VLOOKUP(DH93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH93,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH93<111),IF(DH93<71,DJ92+DI$31*VLOOKUP(DH92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH92,Lookups!$DH$3:$DU$53,2)+IF(DH93<64,DI$31*VLOOKUP(DH92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH92,Lookups!$DH$3:$DU$53,13,0))-DJ92*VLOOKUP(DH92,Lookups!$A$3:$O$93,15),DJ92-DJ92*VLOOKUP(DH92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,DH$2+2),0)","v":471275.49246234342},98,{"$f":"IF(VLOOKUP(DL93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL93,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL93<111),IF(DL93<71,DN92+DM$32*VLOOKUP(DL92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL92,Lookups!$DH$3:$DU$53,2)+IF(DL93<64,DM$32*VLOOKUP(DL92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL92,Lookups!$DH$3:$DU$53,13,0))-DN92*VLOOKUP(DL92,Lookups!$A$3:$O$93,15),DN92-DN92*VLOOKUP(DL92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,DL$2+2),0)","v":472168.90571819618},97,{"$f":"IF(VLOOKUP(DP93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP93,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP93<111),IF(DP93<71,DR92+DQ$33*VLOOKUP(DP92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP92,Lookups!$DH$3:$DU$53,2)+IF(DP93<64,DQ$33*VLOOKUP(DP92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP92,Lookups!$DH$3:$DU$53,13,0))-DR92*VLOOKUP(DP92,Lookups!$A$3:$O$93,15),DR92-DR92*VLOOKUP(DP92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,DP$2+2),0)","v":473064.01264846697},96,{"$f":"IF(VLOOKUP(DT93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT93,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT93<111),IF(DT93<71,DV92+DU$34*VLOOKUP(DT92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT92,Lookups!$DH$3:$DU$53,2)+IF(DT93<64,DU$34*VLOOKUP(DT92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT92,Lookups!$DH$3:$DU$53,13,0))-DV92*VLOOKUP(DT92,Lookups!$A$3:$O$93,15),DV92-DV92*VLOOKUP(DT92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,DT$2+2),0)","v":473960.816463914},95,{"$f":"IF(VLOOKUP(DX93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX93,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX93<111),IF(DX93<71,DZ92+DY$35*VLOOKUP(DX92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX92,Lookups!$DH$3:$DU$53,2)+IF(DX93<64,DY$35*VLOOKUP(DX92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX92,Lookups!$DH$3:$DU$53,13,0))-DZ92*VLOOKUP(DX92,Lookups!$A$3:$O$93,15),DZ92-DZ92*VLOOKUP(DX92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,DX$2+2),0)","v":474859.32038138108},94,{"$f":"IF(VLOOKUP(EB93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB93,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB93<111),IF(EB93<71,ED92+EC$36*VLOOKUP(EB92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB92,Lookups!$DH$3:$DU$53,2)+IF(EB93<64,EC$36*VLOOKUP(EB92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB92,Lookups!$DH$3:$DU$53,13,0))-ED92*VLOOKUP(EB92,Lookups!$A$3:$O$93,15),ED92-ED92*VLOOKUP(EB92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,EB$2+2),0)","v":475759.52762380993},93,{"$f":"IF(VLOOKUP(EF93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF93,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF93<111),IF(EF93<71,EH92+EG$37*VLOOKUP(EF92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF92,Lookups!$DH$3:$DU$53,2)+IF(EF93<64,EG$37*VLOOKUP(EF92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF92,Lookups!$DH$3:$DU$53,13,0))-EH92*VLOOKUP(EF92,Lookups!$A$3:$O$93,15),EH92-EH92*VLOOKUP(EF92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,EF$2+2),0)","v":476661.44142025273},92,{"$f":"IF(VLOOKUP(EJ93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ93,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ93<111),IF(EJ93<71,EL92+EK$38*VLOOKUP(EJ92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ92,Lookups!$DH$3:$DU$53,2)+IF(EJ93<64,EK$38*VLOOKUP(EJ92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ92,Lookups!$DH$3:$DU$53,13,0))-EL92*VLOOKUP(EJ92,Lookups!$A$3:$O$93,15),EL92-EL92*VLOOKUP(EJ92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":477565.06500588328},91,{"$f":"IF(VLOOKUP(EN93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN93,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN93<111),IF(EN93<71,EP92+EO$39*VLOOKUP(EN92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN92,Lookups!$DH$3:$DU$53,2)+IF(EN93<64,EO$39*VLOOKUP(EN92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN92,Lookups!$DH$3:$DU$53,13,0))-EP92*VLOOKUP(EN92,Lookups!$A$3:$O$93,15),EP92-EP92*VLOOKUP(EN92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,EN$2+2),0)","v":478017.30465077527},90,{"$f":"IF(VLOOKUP(ER93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER93,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER93<111),IF(ER93<71,ET92+ES$40*VLOOKUP(ER92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER92,Lookups!$DH$3:$DU$53,2)+IF(ER93<64,ES$40*VLOOKUP(ER92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER92,Lookups!$DH$3:$DU$53,13,0))-ET92*VLOOKUP(ER92,Lookups!$A$3:$O$93,15),ET92-ET92*VLOOKUP(ER92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,ER$2+2),0)","v":478469.9725529062},89,{"$f":"IF(VLOOKUP(EV93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV93,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV93<111),IF(EV93<71,EX92+EW$41*VLOOKUP(EV92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV92,Lookups!$DH$3:$DU$53,2)+IF(EV93<64,EW$41*VLOOKUP(EV92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV92,Lookups!$DH$3:$DU$53,13,0))-EX92*VLOOKUP(EV92,Lookups!$A$3:$O$93,15),EX92-EX92*VLOOKUP(EV92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,EV$2+2),0)","v":478923.06911782344},88,{"$f":"IF(VLOOKUP(EZ93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ93,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ93<111),IF(EZ93<71,FB92+FA$42*VLOOKUP(EZ92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ92,Lookups!$DH$3:$DU$53,2)+IF(EZ93<64,FA$42*VLOOKUP(EZ92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ92,Lookups!$DH$3:$DU$53,13,0))-FB92*VLOOKUP(EZ92,Lookups!$A$3:$O$93,15),FB92-FB92*VLOOKUP(EZ92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":474879.02311682107},87,{"$f":"IF(VLOOKUP(FD93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD93,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD93<111),IF(FD93<71,FF92+FE$43*VLOOKUP(FD92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD92,Lookups!$DH$3:$DU$53,2)+IF(FD93<64,FE$43*VLOOKUP(FD92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD92,Lookups!$DH$3:$DU$53,13,0))-FF92*VLOOKUP(FD92,Lookups!$A$3:$O$93,15),FF92-FF92*VLOOKUP(FD92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,FD$2+2),0)","v":470851.04319462302},86,{"$f":"IF(VLOOKUP(FH93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH93,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH93<111),IF(FH93<71,FJ92+FI$44*VLOOKUP(FH92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH92,Lookups!$DH$3:$DU$53,2)+IF(FH93<64,FI$44*VLOOKUP(FH92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH92,Lookups!$DH$3:$DU$53,13,0))-FJ92*VLOOKUP(FH92,Lookups!$A$3:$O$93,15),FJ92-FJ92*VLOOKUP(FH92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,FH$2+2),0)","v":466839.05018200219},85,{"$f":"IF(VLOOKUP(FL93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FL93,Lookups!$DH$3:$DU$53,13)*FM$45,0)","v":0},{"$f":"IF((FL93<111),IF(FL93<71,FN92+FM$45*VLOOKUP(FL92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FL92,Lookups!$DH$3:$DU$53,2)+IF(FL93<64,FM$45*VLOOKUP(FL92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FL92,Lookups!$DH$3:$DU$53,13,0))-FN92*VLOOKUP(FL92,Lookups!$A$3:$O$93,15),FN92-FN92*VLOOKUP(FL92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FL93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,FL$2+2),0)","v":462842.96530428535},84,{"$f":"IF(VLOOKUP(FP93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FP93,Lookups!$DH$3:$DU$53,13)*FQ$46,0)","v":0},{"$f":"IF((FP93<111),IF(FP93<71,FR92+FQ$46*VLOOKUP(FP92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FP92,Lookups!$DH$3:$DU$53,2)+IF(FP93<64,FQ$46*VLOOKUP(FP92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FP92,Lookups!$DH$3:$DU$53,13,0))-FR92*VLOOKUP(FP92,Lookups!$A$3:$O$93,15),FR92-FR92*VLOOKUP(FP92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FP93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,FP$2+2),0)","v":458862.71017932025},83,{"$f":"IF(VLOOKUP(FT93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FT93,Lookups!$DH$3:$DU$53,13)*FU$47,0)","v":0},{"$f":"IF((FT93<111),IF(FT93<71,FV92+FU$47*VLOOKUP(FT92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FT92,Lookups!$DH$3:$DU$53,2)+IF(FT93<64,FU$47*VLOOKUP(FT92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FT92,Lookups!$DH$3:$DU$53,13,0))-FV92*VLOOKUP(FT92,Lookups!$A$3:$O$93,15),FV92-FV92*VLOOKUP(FT92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FT93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,FT$2+2),0)","v":454898.20681545755},82,{"$f":"IF(VLOOKUP(FX93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FX93,Lookups!$DH$3:$DU$53,13)*FY$48,0)","v":0},{"$f":"IF((FX93<111),IF(FX93<71,FZ92+FY$48*VLOOKUP(FX92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FX92,Lookups!$DH$3:$DU$53,2)+IF(FX93<64,FY$48*VLOOKUP(FX92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FX92,Lookups!$DH$3:$DU$53,13,0))-FZ92*VLOOKUP(FX92,Lookups!$A$3:$O$93,15),FZ92-FZ92*VLOOKUP(FX92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FX93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,FX$2+2),0)","v":450949.37760953652},81,{"$f":"IF(VLOOKUP(GB93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GB93,Lookups!$DH$3:$DU$53,13)*GC$49,0)","v":0},{"$f":"IF((GB93<111),IF(GB93<71,GD92+GC$49*VLOOKUP(GB92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GB92,Lookups!$DH$3:$DU$53,2)+IF(GB93<64,GC$49*VLOOKUP(GB92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GB92,Lookups!$DH$3:$DU$53,13,0))-GD92*VLOOKUP(GB92,Lookups!$A$3:$O$93,15),GD92-GD92*VLOOKUP(GB92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GB93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,GB$2+2),0)","v":441500.90228904632},80,{"$f":"IF(VLOOKUP(GF93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GF93,Lookups!$DH$3:$DU$53,13)*GG$50,0)","v":0},{"$f":"IF((GF93<111),IF(GF93<71,GH92+GG$50*VLOOKUP(GF92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GF92,Lookups!$DH$3:$DU$53,2)+IF(GF93<64,GG$50*VLOOKUP(GF92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GF92,Lookups!$DH$3:$DU$53,13,0))-GH92*VLOOKUP(GF92,Lookups!$A$3:$O$93,15),GH92-GH92*VLOOKUP(GF92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GF93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,GF$2+2),0)","v":432148.33761304873},79,{"$f":"IF(VLOOKUP(GJ93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GJ93,Lookups!$DH$3:$DU$53,13)*GK$51,0)","v":0},{"$f":"IF((GJ93<111),IF(GJ93<71,GL92+GK$51*VLOOKUP(GJ92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GJ92,Lookups!$DH$3:$DU$53,2)+IF(GJ93<64,GK$51*VLOOKUP(GJ92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GJ92,Lookups!$DH$3:$DU$53,13,0))-GL92*VLOOKUP(GJ92,Lookups!$A$3:$O$93,15),GL92-GL92*VLOOKUP(GJ92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GJ93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,GJ$2+2),0)","v":422890.64871274831},78,{"$f":"IF(VLOOKUP(GN93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GN93,Lookups!$DH$3:$DU$53,13)*GO$52,0)","v":0},{"$f":"IF((GN93<111),IF(GN93<71,GP92+GO$52*VLOOKUP(GN92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GN92,Lookups!$DH$3:$DU$53,2)+IF(GN93<64,GO$52*VLOOKUP(GN92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GN92,Lookups!$DH$3:$DU$53,13,0))-GP92*VLOOKUP(GN92,Lookups!$A$3:$O$93,15),GP92-GP92*VLOOKUP(GN92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GN93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,GN$2+2),0)","v":413726.81195002689},77,{"$f":"IF(VLOOKUP(GR93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GR93,Lookups!$DH$3:$DU$53,13)*GS$53,0)","v":0},{"$f":"IF((GR93<111),IF(GR93<71,GT92+GS$53*VLOOKUP(GR92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GR92,Lookups!$DH$3:$DU$53,2)+IF(GR93<64,GS$53*VLOOKUP(GR92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GR92,Lookups!$DH$3:$DU$53,13,0))-GT92*VLOOKUP(GR92,Lookups!$A$3:$O$93,15),GT92-GT92*VLOOKUP(GR92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GR93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,GR$2+2),0)","v":404655.81479434972},76,{"$f":"IF(VLOOKUP(GV93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GV93,Lookups!$DH$3:$DU$53,13)*GW$54,0)","v":0},{"$f":"IF((GV93<111),IF(GV93<71,GX92+GW$54*VLOOKUP(GV92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GV92,Lookups!$DH$3:$DU$53,2)+IF(GV93<64,GW$54*VLOOKUP(GV92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GV92,Lookups!$DH$3:$DU$53,13,0))-GX92*VLOOKUP(GV92,Lookups!$A$3:$O$93,15),GX92-GX92*VLOOKUP(GV92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GV93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,GV$2+2),0)","v":389435.17330279277},75,{"$f":"IF(VLOOKUP(GZ93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GZ93,Lookups!$DH$3:$DU$53,13)*HA$55,0)","v":0},{"$f":"IF((GZ93<111),IF(GZ93<71,HB92+HA$55*VLOOKUP(GZ92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GZ92,Lookups!$DH$3:$DU$53,2)+IF(GZ93<64,HA$55*VLOOKUP(GZ92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GZ92,Lookups!$DH$3:$DU$53,13,0))-HB92*VLOOKUP(GZ92,Lookups!$A$3:$O$93,15),HB92-HB92*VLOOKUP(GZ92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GZ93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,GZ$2+2),0)","v":374486.09934233589},74,{"$f":"IF(VLOOKUP(HD93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HD93,Lookups!$DH$3:$DU$53,13)*HE$56,0)","v":0},{"$f":"IF((HD93<111),IF(HD93<71,HF92+HE$56*VLOOKUP(HD92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HD92,Lookups!$DH$3:$DU$53,2)+IF(HD93<64,HE$56*VLOOKUP(HD92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HD92,Lookups!$DH$3:$DU$53,13,0))-HF92*VLOOKUP(HD92,Lookups!$A$3:$O$93,15),HF92-HF92*VLOOKUP(HD92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HD93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,HD$2+2),0)","v":359463.15093447606},73,{"$f":"IF(VLOOKUP(HH93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HH93,Lookups!$DH$3:$DU$53,13)*HI$57,0)","v":0},{"$f":"IF((HH93<111),IF(HH93<71,HJ92+HI$58*VLOOKUP(HH92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HH92,Lookups!$DH$3:$DU$53,2)+IF(HH93<64,HI$58*VLOOKUP(HH92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HH92,Lookups!$DH$3:$DU$53,13,0))-HJ92*VLOOKUP(HH92,Lookups!$A$3:$O$93,15),HJ92-HJ92*VLOOKUP(HH92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HH93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,HH$2+2),0)","v":344729.3776599103},72,{"$f":"IF(VLOOKUP(HL93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HL93,Lookups!$DH$3:$DU$53,13)*HM$58,0)","v":0},{"$f":"IF((HL93<111),IF(HL93<71,HN92+HM$58*VLOOKUP(HL92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HL92,Lookups!$DH$3:$DU$53,2)+IF(HL93<64,HM$58*VLOOKUP(HL92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HL92,Lookups!$DH$3:$DU$53,13,0))-HN92*VLOOKUP(HL92,Lookups!$A$3:$O$93,15),HN92-HN92*VLOOKUP(HL92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HL93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,HL$2+2),0)","v":330279.15831003798},71,{"$f":"IF(VLOOKUP(HP93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HP93,Lookups!$DH$3:$DU$53,13)*HQ$59,0)","v":0},{"$f":"IF((HP93<111),IF(HP93<71,HR92+HQ$59*VLOOKUP(HP92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HP92,Lookups!$DH$3:$DU$53,2)+IF(HP93<64,HQ$59*VLOOKUP(HP92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HP92,Lookups!$DH$3:$DU$53,13,0))-HR92*VLOOKUP(HP92,Lookups!$A$3:$O$93,15),HR92-HR92*VLOOKUP(HP92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HP93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,HP$2+2),0)","v":311871.51753268956},70,{"$f":"IF(VLOOKUP(HT93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HT93,Lookups!$DH$3:$DU$53,13)*HU$60,0)","v":0},{"$f":"IF((HT93<111),IF(HT93<71,HV92+HU$60*VLOOKUP(HT92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HT92,Lookups!$DH$3:$DU$53,2)+IF(HT93<64,HU$60*VLOOKUP(HT92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HT92,Lookups!$DH$3:$DU$53,13,0))-HV92*VLOOKUP(HT92,Lookups!$A$3:$O$93,15),HV92-HV92*VLOOKUP(HT92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HT93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,HT$2+2),0)","v":293921.24095438543},69,{"$f":"IF(VLOOKUP(HX93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HX93,Lookups!$DH$3:$DU$53,13)*HY$61,0)","v":0},{"$f":"IF((HX93<111),IF(HX93<71,HZ92+HY$61*VLOOKUP(HX92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HX92,Lookups!$DH$3:$DU$53,2)+IF(HX93<64,HY$61*VLOOKUP(HX92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HX92,Lookups!$DH$3:$DU$53,13,0))-HZ92*VLOOKUP(HX92,Lookups!$A$3:$O$93,15),HZ92-HZ92*VLOOKUP(HX92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HX93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,HX$2+2),0)","v":276416.91399670916},68,{"$f":"IF(VLOOKUP(IB93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IB93,Lookups!$DH$3:$DU$53,13)*IC$62,0)","v":0},{"$f":"IF((IB93<111),IF(IB93<71,ID92+IC$62*VLOOKUP(IB92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IB92,Lookups!$DH$3:$DU$53,2)+IF(IB93<64,IC$62*VLOOKUP(IB92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IB92,Lookups!$DH$3:$DU$53,13,0))-ID92*VLOOKUP(IB92,Lookups!$A$3:$O$93,15),ID92-ID92*VLOOKUP(IB92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IB93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,IB$2+2),0)","v":259347.40819993053},67,{"$f":"IF(VLOOKUP(IF93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IF93,Lookups!$DH$3:$DU$53,13)*IG$63,0)","v":0},{"$f":"IF((IF93<111),IF(IF93<71,IH92+IG$63*VLOOKUP(IF92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IF92,Lookups!$DH$3:$DU$53,2)+IF(IF93<64,IG$63*VLOOKUP(IF92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IF92,Lookups!$DH$3:$DU$53,13,0))-IH92*VLOOKUP(IF92,Lookups!$A$3:$O$93,15),IH92-IH92*VLOOKUP(IF92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IF93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,IF$2+2),0)","v":242472.47716451867},66,{"$f":"IF(VLOOKUP(IJ93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IJ93,Lookups!$DH$3:$DU$53,13)*IK$64,0)","v":0},{"$f":"IF((IJ93<111),IF(IJ93<71,IL92+IK$64*VLOOKUP(IJ92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IJ92,Lookups!$DH$3:$DU$53,2)+IF(IJ93<64,IK$64*VLOOKUP(IJ92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IJ92,Lookups!$DH$3:$DU$53,13,0))-IL92*VLOOKUP(IJ92,Lookups!$A$3:$O$93,15),IL92-IL92*VLOOKUP(IJ92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IJ93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,IJ$2+2),0)","v":226041.82699515906},65,{"$f":"IF(VLOOKUP(IN93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IN93,Lookups!$DH$3:$DU$53,13)*IO$65,0)","v":0},{"$f":"IF((IN93<111),IF(IN93<71,IP92+IO$65*VLOOKUP(IN92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IN92,Lookups!$DH$3:$DU$53,2)+IF(IN93<64,IO$65*VLOOKUP(IN92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IN92,Lookups!$DH$3:$DU$53,13,0))-IP92*VLOOKUP(IN92,Lookups!$A$3:$O$93,15),IP92-IP92*VLOOKUP(IN92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IN93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,IN$2+2),0)","v":210043.95954476809},64,{"$f":"IF(VLOOKUP(IR93,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IR93,Lookups!$DH$3:$DU$53,13)*IS$66,0)","v":0},{"$f":"IF((IR93<111),IF(IR93<71,IT92+IS$66*VLOOKUP(IR92,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IR92,Lookups!$DH$3:$DU$53,2)+IF(IR93<64,IS$66*VLOOKUP(IR92,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IR92,Lookups!$DH$3:$DU$53,13,0))-IT92*VLOOKUP(IR92,Lookups!$A$3:$O$93,15),IT92-IT92*VLOOKUP(IR92,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IR93<111,VLOOKUP($C93,Lookups!$T$3:$DG$93,IR$2+2),0)","v":974413.46024080366},0]
[{"$f":"SUM(E94,I94,M94,Q94,U94,Y94,AC94,AG94,AK94,AO94,AS94,AW94,BA94,BE94,BI94,BM94,BQ94,BU94,BY94,CC94,CG94,CK94,CO94,CS94,CW94,DA94,DE94,DI94,DM94,DQ94)+SUM(DU94,DY94,EC94,EG94,EK94,EO94,ES94,EW94,FA94,FE94)+'Amort-Proj'!Q94+SUM(FI94,FM94,FQ94,FU94,FY94,GC94,GG94,GK94,GO94,GS94,GW94,HA94,HE94,HI94)+SUM(HM94,HQ94,HU94,HY94,IC94,IG94,IK94,IO94,IS94)","v":0},{"$error":"#DIV/0!"},2106,127,{"$f":"IF(VLOOKUP(D94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(D94,Lookups!$DH$3:$DU$53,13)*E$4,0)","v":0},{"$f":"IF((D94<111),IF(D94<71,F93+E$4*VLOOKUP(D93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(D93,Lookups!$DH$3:$DU$53,2)+IF(D94<64,E$4*VLOOKUP(D93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(D93,Lookups!$DH$3:$DU$53,13,0))-F93*VLOOKUP(D93,Lookups!$A$3:$O$93,15),F93-F93*VLOOKUP(D93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(D94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,D$2+2),0)","v":0},126,{"$f":"IF(VLOOKUP(H94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(H94,Lookups!$DH$3:$DU$53,13)*I$5,0)","v":0},{"$f":"IF((H94<111),IF(H94<71,J93+I$5*VLOOKUP(H93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(H93,Lookups!$DH$3:$DU$53,2)+IF(H94<64,I$5*VLOOKUP(H93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(H93,Lookups!$DH$3:$DU$53,13,0))-J93*VLOOKUP(H93,Lookups!$A$3:$O$93,15),J93-J93*VLOOKUP(H93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(H94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,H$2+2),0)","v":0},125,{"$f":"IF(VLOOKUP(L94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(L94,Lookups!$DH$3:$DU$53,13)*M$6,0)","v":0},{"$f":"IF((L94<111),IF(L94<71,N93+M$6*VLOOKUP(L93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(L93,Lookups!$DH$3:$DU$53,2)+IF(L94<64,M$6*VLOOKUP(L93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(L93,Lookups!$DH$3:$DU$53,13,0))-N93*VLOOKUP(L93,Lookups!$A$3:$O$93,15),N93-N93*VLOOKUP(L93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(L94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,L$2+2),0)","v":0},124,{"$f":"IF(VLOOKUP(P94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(P94,Lookups!$DH$3:$DU$53,13)*Q$7,0)","v":0},{"$f":"IF((P94<111),IF(P94<71,R93+Q$7*VLOOKUP(P93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(P93,Lookups!$DH$3:$DU$53,2)+IF(P94<64,Q$7*VLOOKUP(P93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(P93,Lookups!$DH$3:$DU$53,13,0))-R93*VLOOKUP(P93,Lookups!$A$3:$O$93,15),R93-R93*VLOOKUP(P93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(P94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,P$2+2),0)","v":0},123,{"$f":"IF(VLOOKUP(T94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(T94,Lookups!$DH$3:$DU$53,13)*U$8,0)","v":0},{"$f":"IF((T94<111),IF(T94<71,V93+U$8*VLOOKUP(T93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(T93,Lookups!$DH$3:$DU$53,2)+IF(T94<64,U$8*VLOOKUP(T93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(T93,Lookups!$DH$3:$DU$53,13,0))-V93*VLOOKUP(T93,Lookups!$A$3:$O$93,15),V93-V93*VLOOKUP(T93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(T94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,T$2+2),0)","v":0},122,{"$f":"IF(VLOOKUP(X94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(X94,Lookups!$DH$3:$DU$53,13)*Y$9,0)","v":0},{"$f":"IF((X94<111),IF(X94<71,Z93+Y$9*VLOOKUP(X93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(X93,Lookups!$DH$3:$DU$53,2)+IF(X94<64,Y$9*VLOOKUP(X93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(X93,Lookups!$DH$3:$DU$53,13,0))-Z93*VLOOKUP(X93,Lookups!$A$3:$O$93,15),Z93-Z93*VLOOKUP(X93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(X94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,X$2+2),0)","v":0},121,{"$f":"IF(VLOOKUP(AB94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AB94,Lookups!$DH$3:$DU$53,13)*AC$10,0)","v":0},{"$f":"IF((AB94<111),IF(AB94<71,AD93+AC$10*VLOOKUP(AB93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AB93,Lookups!$DH$3:$DU$53,2)+IF(AB94<64,AC$10*VLOOKUP(AB93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AB93,Lookups!$DH$3:$DU$53,13,0))-AD93*VLOOKUP(AB93,Lookups!$A$3:$O$93,15),AD93-AD93*VLOOKUP(AB93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AB94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,AB$2+2),0)","v":0},120,{"$f":"IF(VLOOKUP(AF94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AF94,Lookups!$DH$3:$DU$53,13)*AG$11,0)","v":0},{"$f":"IF((AF94<111),IF(AF94<71,AH93+AG$11*VLOOKUP(AF93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AF93,Lookups!$DH$3:$DU$53,2)+IF(AF94<64,AG$11*VLOOKUP(AF93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AF93,Lookups!$DH$3:$DU$53,13,0))-AH93*VLOOKUP(AF93,Lookups!$A$3:$O$93,15),AH93-AH93*VLOOKUP(AF93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AF94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,AF$2+2),0)","v":0},119,{"$f":"IF(VLOOKUP(AJ94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AJ94,Lookups!$DH$3:$DU$53,13)*AK$12,0)","v":0},{"$f":"IF((AJ94<111),IF(AJ94<71,AL93+AK$12*VLOOKUP(AJ93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AJ93,Lookups!$DH$3:$DU$53,2)+IF(AJ94<64,AK$12*VLOOKUP(AJ93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AJ93,Lookups!$DH$3:$DU$53,13,0))-AL93*VLOOKUP(AJ93,Lookups!$A$3:$O$93,15),AL93-AL93*VLOOKUP(AJ93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AJ94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,AJ$2+2),0)","v":0},118,{"$f":"IF(VLOOKUP(AN94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AN94,Lookups!$DH$3:$DU$53,13)*AO$13,0)","v":0},{"$f":"IF((AN94<111),IF(AN94<71,AP93+AO$13*VLOOKUP(AN93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AN93,Lookups!$DH$3:$DU$53,2)+IF(AN94<64,AO$13*VLOOKUP(AN93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AN93,Lookups!$DH$3:$DU$53,13,0))-AP93*VLOOKUP(AN93,Lookups!$A$3:$O$93,15),AP93-AP93*VLOOKUP(AN93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AN94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,AN$2+2),0)","v":0},117,{"$f":"IF(VLOOKUP(AR94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AR94,Lookups!$DH$3:$DU$53,13)*AS$14,0)","v":0},{"$f":"IF((AR94<111),IF(AR94<71,AT93+AS$14*VLOOKUP(AR93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AR93,Lookups!$DH$3:$DU$53,2)+IF(AR94<64,AS$14*VLOOKUP(AR93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AR93,Lookups!$DH$3:$DU$53,13,0))-AT93*VLOOKUP(AR93,Lookups!$A$3:$O$93,15),AT93-AT93*VLOOKUP(AR93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AR94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,AR$2+2),0)","v":0},116,{"$f":"IF(VLOOKUP(AV94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AV94,Lookups!$DH$3:$DU$53,13)*AW$15,0)","v":0},{"$f":"IF((AV94<111),IF(AV94<71,AX93+AW$15*VLOOKUP(AV93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AV93,Lookups!$DH$3:$DU$53,2)+IF(AV94<64,AW$15*VLOOKUP(AV93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AV93,Lookups!$DH$3:$DU$53,13,0))-AX93*VLOOKUP(AV93,Lookups!$A$3:$O$93,15),AX93-AX93*VLOOKUP(AV93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AV94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,AV$2+2),0)","v":0},115,{"$f":"IF(VLOOKUP(AZ94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(AZ94,Lookups!$DH$3:$DU$53,13)*BA$16,0)","v":0},{"$f":"IF((AZ94<111),IF(AZ94<71,BB93+BA$16*VLOOKUP(AZ93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(AZ93,Lookups!$DH$3:$DU$53,2)+IF(AZ94<64,BA$16*VLOOKUP(AZ93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(AZ93,Lookups!$DH$3:$DU$53,13,0))-BB93*VLOOKUP(AZ93,Lookups!$A$3:$O$93,15),BB93-BB93*VLOOKUP(AZ93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(AZ94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,AZ$2+2),0)","v":0},114,{"$f":"IF(VLOOKUP(BD94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BD94,Lookups!$DH$3:$DU$53,13)*BE$17,0)","v":0},{"$f":"IF((BD94<111),IF(BD94<71,BF93+BE$17*VLOOKUP(BD93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BD93,Lookups!$DH$3:$DU$53,2)+IF(BD94<64,BE$17*VLOOKUP(BD93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BD93,Lookups!$DH$3:$DU$53,13,0))-BF93*VLOOKUP(BD93,Lookups!$A$3:$O$93,15),BF93-BF93*VLOOKUP(BD93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BD94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,BD$2+2),0)","v":0},113,{"$f":"IF(VLOOKUP(BH94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BH94,Lookups!$DH$3:$DU$53,13)*BI$18,0)","v":0},{"$f":"IF((BH94<111),IF(BH94<71,BJ93+BI$18*VLOOKUP(BH93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BH93,Lookups!$DH$3:$DU$53,2)+IF(BH94<64,BI$18*VLOOKUP(BH93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BH93,Lookups!$DH$3:$DU$53,13,0))-BJ93*VLOOKUP(BH93,Lookups!$A$3:$O$93,15),BJ93-BJ93*VLOOKUP(BH93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BH94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,BH$2+2),0)","v":0},112,{"$f":"IF(VLOOKUP(BL94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BL94,Lookups!$DH$3:$DU$53,13)*BM$19,0)","v":0},{"$f":"IF((BL94<111),IF(BL94<71,BN93+BM$19*VLOOKUP(BL93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BL93,Lookups!$DH$3:$DU$53,2)+IF(BL94<64,BM$19*VLOOKUP(BL93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BL93,Lookups!$DH$3:$DU$53,13,0))-BN93*VLOOKUP(BL93,Lookups!$A$3:$O$93,15),BN93-BN93*VLOOKUP(BL93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BL94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,BL$2+2),0)","v":0},111,{"$f":"IF(VLOOKUP(BP94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BP94,Lookups!$DH$3:$DU$53,13)*BQ$20,0)","v":0},{"$f":"IF((BP94<111),IF(BP94<71,BR93+BQ$20*VLOOKUP(BP93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BP93,Lookups!$DH$3:$DU$53,2)+IF(BP94<64,BQ$20*VLOOKUP(BP93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BP93,Lookups!$DH$3:$DU$53,13,0))-BR93*VLOOKUP(BP93,Lookups!$A$3:$O$93,15),BR93-BR93*VLOOKUP(BP93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BP94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,BP$2+2),0)","v":0},110,{"$f":"IF(VLOOKUP(BT94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BT94,Lookups!$DH$3:$DU$53,13)*BU$21,0)","v":0},{"$f":"IF((BT94<111),IF(BT94<71,BV93+BU$21*VLOOKUP(BT93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BT93,Lookups!$DH$3:$DU$53,2)+IF(BT94<64,BU$21*VLOOKUP(BT93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BT93,Lookups!$DH$3:$DU$53,13,0))-BV93*VLOOKUP(BT93,Lookups!$A$3:$O$93,15),BV93-BV93*VLOOKUP(BT93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BT94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,BT$2+2),0)","v":452447.35961719463},109,{"$f":"IF(VLOOKUP(BX94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(BX94,Lookups!$DH$3:$DU$53,13)*BY$22,0)","v":0},{"$f":"IF((BX94<111),IF(BX94<71,BZ93+BY$22*VLOOKUP(BX93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(BX93,Lookups!$DH$3:$DU$53,2)+IF(BX94<64,BY$22*VLOOKUP(BX93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(BX93,Lookups!$DH$3:$DU$53,13,0))-BZ93*VLOOKUP(BX93,Lookups!$A$3:$O$93,15),BZ93-BZ93*VLOOKUP(BX93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(BX94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,BX$2+2),0)","v":455030.31314498023},108,{"$f":"IF(VLOOKUP(CB94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CB94,Lookups!$DH$3:$DU$53,13)*CC$23,0)","v":0},{"$f":"IF((CB94<111),IF(CB94<71,CD93+CC$23*VLOOKUP(CB93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CB93,Lookups!$DH$3:$DU$53,2)+IF(CB94<64,CC$23*VLOOKUP(CB93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CB93,Lookups!$DH$3:$DU$53,13,0))-CD93*VLOOKUP(CB93,Lookups!$A$3:$O$93,15),CD93-CD93*VLOOKUP(CB93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CB94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,CB$2+2),0)","v":457628.01236369507},{"$f":"1+CF93","v":107},{"$f":"IF(VLOOKUP(CF94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CF94,Lookups!$DH$3:$DU$53,13)*CG$24,0)","v":0},{"$f":"IF((CF94<111),IF(CF94<71,CH93+CG$24*VLOOKUP(CF93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CF93,Lookups!$DH$3:$DU$53,2)+IF(CF94<64,CG$24*VLOOKUP(CF93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CF93,Lookups!$DH$3:$DU$53,13,0))-CH93*VLOOKUP(CF93,Lookups!$A$3:$O$93,15),CH93-CH93*VLOOKUP(CF93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CF94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,CF$2+2),0)","v":459803.0504452716},{"$f":"1+CJ93","v":106},{"$f":"IF(VLOOKUP(CJ94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CJ94,Lookups!$DH$3:$DU$53,13)*CK$25,0)","v":0},{"$f":"IF((CJ94<111),IF(CJ94<71,CL93+CK$25*VLOOKUP(CJ93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CJ93,Lookups!$DH$3:$DU$53,2)+IF(CJ94<64,CK$25*VLOOKUP(CJ93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CJ93,Lookups!$DH$3:$DU$53,13,0))-CL93*VLOOKUP(CJ93,Lookups!$A$3:$O$93,15),CL93-CL93*VLOOKUP(CJ93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CJ94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,CJ$2+2),0)","v":461988.42616031488},{"$f":"1+CN93","v":105},{"$f":"IF(VLOOKUP(CN94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CN94,Lookups!$DH$3:$DU$53,13)*CO$26,0)","v":0},{"$f":"IF((CN94<111),IF(CN94<71,CP93+CO$26*VLOOKUP(CN93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CN93,Lookups!$DH$3:$DU$53,2)+IF(CN94<64,CO$26*VLOOKUP(CN93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CN93,Lookups!$DH$3:$DU$53,13,0))-CP93*VLOOKUP(CN93,Lookups!$A$3:$O$93,15),CP93-CP93*VLOOKUP(CN93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CN94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,CN$2+2),0)","v":464184.1886420651},{"$f":"1+CR93","v":104},{"$f":"IF(VLOOKUP(CR94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CR94,Lookups!$DH$3:$DU$53,13)*CS$27,0)","v":0},{"$f":"IF((CR94<111),IF(CR94<71,CT93+CS$27*VLOOKUP(CR93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CR93,Lookups!$DH$3:$DU$53,2)+IF(CR94<64,CS$27*VLOOKUP(CR93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CR93,Lookups!$DH$3:$DU$53,13,0))-CT93*VLOOKUP(CR93,Lookups!$A$3:$O$93,15),CT93-CT93*VLOOKUP(CR93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CR94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,CR$2+2),0)","v":465947.4714099358},{"$f":"1+CV93","v":103},{"$f":"IF(VLOOKUP(CV94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CV94,Lookups!$DH$3:$DU$53,13)*CW$28,0)","v":0},{"$f":"IF((CV94<111),IF(CV94<71,CX93+CW$28*VLOOKUP(CV93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CV93,Lookups!$DH$3:$DU$53,2)+IF(CV94<64,CW$28*VLOOKUP(CV93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CV93,Lookups!$DH$3:$DU$53,13,0))-CX93*VLOOKUP(CV93,Lookups!$A$3:$O$93,15),CX93-CX93*VLOOKUP(CV93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CV94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,CV$2+2),0)","v":467717.45230797847},102,{"$f":"IF(VLOOKUP(CZ94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(CZ94,Lookups!$DH$3:$DU$53,13)*DA$29,0)","v":0},{"$f":"IF((CZ94<111),IF(CZ94<71,DB93+DA$29*VLOOKUP(CZ93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(CZ93,Lookups!$DH$3:$DU$53,2)+IF(CZ94<64,DA$29*VLOOKUP(CZ93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(CZ93,Lookups!$DH$3:$DU$53,13,0))-DB93*VLOOKUP(CZ93,Lookups!$A$3:$O$93,15),DB93-DB93*VLOOKUP(CZ93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(CZ94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,CZ$2+2),0)","v":469048.71640373161},101,{"$f":"IF(VLOOKUP(DD94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DD94,Lookups!$DH$3:$DU$53,13)*DE$30,0)","v":0},{"$f":"IF((DD94<111),IF(DD94<71,DF93+DE$30*VLOOKUP(DD93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DD93,Lookups!$DH$3:$DU$53,2)+IF(DD94<64,DE$30*VLOOKUP(DD93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DD93,Lookups!$DH$3:$DU$53,13,0))-DF93*VLOOKUP(DD93,Lookups!$A$3:$O$93,15),DF93-DF93*VLOOKUP(DD93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DD94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,DD$2+2),0)","v":470383.7696762277},100,{"$f":"IF(VLOOKUP(DH94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DH94,Lookups!$DH$3:$DU$53,13)*DI$31,0)","v":0},{"$f":"IF((DH94<111),IF(DH94<71,DJ93+DI$31*VLOOKUP(DH93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DH93,Lookups!$DH$3:$DU$53,2)+IF(DH94<64,DI$31*VLOOKUP(DH93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DH93,Lookups!$DH$3:$DU$53,13,0))-DJ93*VLOOKUP(DH93,Lookups!$A$3:$O$93,15),DJ93-DJ93*VLOOKUP(DH93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DH94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,DH$2+2),0)","v":471275.49246234342},99,{"$f":"IF(VLOOKUP(DL94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DL94,Lookups!$DH$3:$DU$53,13)*DM$32,0)","v":0},{"$f":"IF((DL94<111),IF(DL94<71,DN93+DM$32*VLOOKUP(DL93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DL93,Lookups!$DH$3:$DU$53,2)+IF(DL94<64,DM$32*VLOOKUP(DL93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DL93,Lookups!$DH$3:$DU$53,13,0))-DN93*VLOOKUP(DL93,Lookups!$A$3:$O$93,15),DN93-DN93*VLOOKUP(DL93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DL94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,DL$2+2),0)","v":472168.90571819618},98,{"$f":"IF(VLOOKUP(DP94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DP94,Lookups!$DH$3:$DU$53,13)*DQ$33,0)","v":0},{"$f":"IF((DP94<111),IF(DP94<71,DR93+DQ$33*VLOOKUP(DP93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DP93,Lookups!$DH$3:$DU$53,2)+IF(DP94<64,DQ$33*VLOOKUP(DP93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DP93,Lookups!$DH$3:$DU$53,13,0))-DR93*VLOOKUP(DP93,Lookups!$A$3:$O$93,15),DR93-DR93*VLOOKUP(DP93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DP94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,DP$2+2),0)","v":473064.01264846697},97,{"$f":"IF(VLOOKUP(DT94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DT94,Lookups!$DH$3:$DU$53,13)*DU$34,0)","v":0},{"$f":"IF((DT94<111),IF(DT94<71,DV93+DU$34*VLOOKUP(DT93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DT93,Lookups!$DH$3:$DU$53,2)+IF(DT94<64,DU$34*VLOOKUP(DT93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DT93,Lookups!$DH$3:$DU$53,13,0))-DV93*VLOOKUP(DT93,Lookups!$A$3:$O$93,15),DV93-DV93*VLOOKUP(DT93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DT94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,DT$2+2),0)","v":473960.816463914},96,{"$f":"IF(VLOOKUP(DX94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(DX94,Lookups!$DH$3:$DU$53,13)*DY$35,0)","v":0},{"$f":"IF((DX94<111),IF(DX94<71,DZ93+DY$35*VLOOKUP(DX93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(DX93,Lookups!$DH$3:$DU$53,2)+IF(DX94<64,DY$35*VLOOKUP(DX93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(DX93,Lookups!$DH$3:$DU$53,13,0))-DZ93*VLOOKUP(DX93,Lookups!$A$3:$O$93,15),DZ93-DZ93*VLOOKUP(DX93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(DX94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,DX$2+2),0)","v":474859.32038138108},95,{"$f":"IF(VLOOKUP(EB94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EB94,Lookups!$DH$3:$DU$53,13)*EC$36,0)","v":0},{"$f":"IF((EB94<111),IF(EB94<71,ED93+EC$36*VLOOKUP(EB93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EB93,Lookups!$DH$3:$DU$53,2)+IF(EB94<64,EC$36*VLOOKUP(EB93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EB93,Lookups!$DH$3:$DU$53,13,0))-ED93*VLOOKUP(EB93,Lookups!$A$3:$O$93,15),ED93-ED93*VLOOKUP(EB93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EB94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,EB$2+2),0)","v":475759.52762380993},94,{"$f":"IF(VLOOKUP(EF94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EF94,Lookups!$DH$3:$DU$53,13)*EG$37,0)","v":0},{"$f":"IF((EF94<111),IF(EF94<71,EH93+EG$37*VLOOKUP(EF93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EF93,Lookups!$DH$3:$DU$53,2)+IF(EF94<64,EG$37*VLOOKUP(EF93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EF93,Lookups!$DH$3:$DU$53,13,0))-EH93*VLOOKUP(EF93,Lookups!$A$3:$O$93,15),EH93-EH93*VLOOKUP(EF93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EF94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,EF$2+2),0)","v":476661.44142025273},93,{"$f":"IF(VLOOKUP(EJ94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EJ94,Lookups!$DH$3:$DU$53,13)*EK$38,0)","v":0},{"$f":"IF((EJ94<111),IF(EJ94<71,EL93+EK$38*VLOOKUP(EJ93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EJ93,Lookups!$DH$3:$DU$53,2)+IF(EJ94<64,EK$38*VLOOKUP(EJ93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EJ93,Lookups!$DH$3:$DU$53,13,0))-EL93*VLOOKUP(EJ93,Lookups!$A$3:$O$93,15),EL93-EL93*VLOOKUP(EJ93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EJ94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,EJ$2+2),0)","v":477565.06500588328},92,{"$f":"IF(VLOOKUP(EN94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EN94,Lookups!$DH$3:$DU$53,13)*EO$39,0)","v":0},{"$f":"IF((EN94<111),IF(EN94<71,EP93+EO$39*VLOOKUP(EN93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EN93,Lookups!$DH$3:$DU$53,2)+IF(EN94<64,EO$39*VLOOKUP(EN93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EN93,Lookups!$DH$3:$DU$53,13,0))-EP93*VLOOKUP(EN93,Lookups!$A$3:$O$93,15),EP93-EP93*VLOOKUP(EN93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EN94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,EN$2+2),0)","v":478017.30465077527},91,{"$f":"IF(VLOOKUP(ER94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(ER94,Lookups!$DH$3:$DU$53,13)*ES$40,0)","v":0},{"$f":"IF((ER94<111),IF(ER94<71,ET93+ES$40*VLOOKUP(ER93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(ER93,Lookups!$DH$3:$DU$53,2)+IF(ER94<64,ES$40*VLOOKUP(ER93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(ER93,Lookups!$DH$3:$DU$53,13,0))-ET93*VLOOKUP(ER93,Lookups!$A$3:$O$93,15),ET93-ET93*VLOOKUP(ER93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(ER94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,ER$2+2),0)","v":478469.9725529062},90,{"$f":"IF(VLOOKUP(EV94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EV94,Lookups!$DH$3:$DU$53,13)*EW$41,0)","v":0},{"$f":"IF((EV94<111),IF(EV94<71,EX93+EW$41*VLOOKUP(EV93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EV93,Lookups!$DH$3:$DU$53,2)+IF(EV94<64,EW$41*VLOOKUP(EV93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EV93,Lookups!$DH$3:$DU$53,13,0))-EX93*VLOOKUP(EV93,Lookups!$A$3:$O$93,15),EX93-EX93*VLOOKUP(EV93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EV94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,EV$2+2),0)","v":478923.06911782344},89,{"$f":"IF(VLOOKUP(EZ94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(EZ94,Lookups!$DH$3:$DU$53,13)*FA$42,0)","v":0},{"$f":"IF((EZ94<111),IF(EZ94<71,FB93+FA$42*VLOOKUP(EZ93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(EZ93,Lookups!$DH$3:$DU$53,2)+IF(EZ94<64,FA$42*VLOOKUP(EZ93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(EZ93,Lookups!$DH$3:$DU$53,13,0))-FB93*VLOOKUP(EZ93,Lookups!$A$3:$O$93,15),FB93-FB93*VLOOKUP(EZ93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(EZ94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,EZ$2+2),0)","v":474879.02311682107},88,{"$f":"IF(VLOOKUP(FD94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FD94,Lookups!$DH$3:$DU$53,13)*FE$43,0)","v":0},{"$f":"IF((FD94<111),IF(FD94<71,FF93+FE$43*VLOOKUP(FD93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FD93,Lookups!$DH$3:$DU$53,2)+IF(FD94<64,FE$43*VLOOKUP(FD93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FD93,Lookups!$DH$3:$DU$53,13,0))-FF93*VLOOKUP(FD93,Lookups!$A$3:$O$93,15),FF93-FF93*VLOOKUP(FD93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FD94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,FD$2+2),0)","v":470851.04319462302},87,{"$f":"IF(VLOOKUP(FH94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FH94,Lookups!$DH$3:$DU$53,13)*FI$44,0)","v":0},{"$f":"IF((FH94<111),IF(FH94<71,FJ93+FI$44*VLOOKUP(FH93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FH93,Lookups!$DH$3:$DU$53,2)+IF(FH94<64,FI$44*VLOOKUP(FH93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FH93,Lookups!$DH$3:$DU$53,13,0))-FJ93*VLOOKUP(FH93,Lookups!$A$3:$O$93,15),FJ93-FJ93*VLOOKUP(FH93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FH94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,FH$2+2),0)","v":466839.05018200219},86,{"$f":"IF(VLOOKUP(FL94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FL94,Lookups!$DH$3:$DU$53,13)*FM$45,0)","v":0},{"$f":"IF((FL94<111),IF(FL94<71,FN93+FM$45*VLOOKUP(FL93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FL93,Lookups!$DH$3:$DU$53,2)+IF(FL94<64,FM$45*VLOOKUP(FL93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FL93,Lookups!$DH$3:$DU$53,13,0))-FN93*VLOOKUP(FL93,Lookups!$A$3:$O$93,15),FN93-FN93*VLOOKUP(FL93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FL94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,FL$2+2),0)","v":462842.96530428535},85,{"$f":"IF(VLOOKUP(FP94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FP94,Lookups!$DH$3:$DU$53,13)*FQ$46,0)","v":0},{"$f":"IF((FP94<111),IF(FP94<71,FR93+FQ$46*VLOOKUP(FP93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FP93,Lookups!$DH$3:$DU$53,2)+IF(FP94<64,FQ$46*VLOOKUP(FP93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FP93,Lookups!$DH$3:$DU$53,13,0))-FR93*VLOOKUP(FP93,Lookups!$A$3:$O$93,15),FR93-FR93*VLOOKUP(FP93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FP94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,FP$2+2),0)","v":458862.71017932025},84,{"$f":"IF(VLOOKUP(FT94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FT94,Lookups!$DH$3:$DU$53,13)*FU$47,0)","v":0},{"$f":"IF((FT94<111),IF(FT94<71,FV93+FU$47*VLOOKUP(FT93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FT93,Lookups!$DH$3:$DU$53,2)+IF(FT94<64,FU$47*VLOOKUP(FT93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FT93,Lookups!$DH$3:$DU$53,13,0))-FV93*VLOOKUP(FT93,Lookups!$A$3:$O$93,15),FV93-FV93*VLOOKUP(FT93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FT94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,FT$2+2),0)","v":454898.20681545755},83,{"$f":"IF(VLOOKUP(FX94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(FX94,Lookups!$DH$3:$DU$53,13)*FY$48,0)","v":0},{"$f":"IF((FX94<111),IF(FX94<71,FZ93+FY$48*VLOOKUP(FX93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(FX93,Lookups!$DH$3:$DU$53,2)+IF(FX94<64,FY$48*VLOOKUP(FX93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(FX93,Lookups!$DH$3:$DU$53,13,0))-FZ93*VLOOKUP(FX93,Lookups!$A$3:$O$93,15),FZ93-FZ93*VLOOKUP(FX93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(FX94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,FX$2+2),0)","v":450949.37760953652},82,{"$f":"IF(VLOOKUP(GB94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GB94,Lookups!$DH$3:$DU$53,13)*GC$49,0)","v":0},{"$f":"IF((GB94<111),IF(GB94<71,GD93+GC$49*VLOOKUP(GB93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GB93,Lookups!$DH$3:$DU$53,2)+IF(GB94<64,GC$49*VLOOKUP(GB93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GB93,Lookups!$DH$3:$DU$53,13,0))-GD93*VLOOKUP(GB93,Lookups!$A$3:$O$93,15),GD93-GD93*VLOOKUP(GB93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GB94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,GB$2+2),0)","v":441500.90228904632},81,{"$f":"IF(VLOOKUP(GF94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GF94,Lookups!$DH$3:$DU$53,13)*GG$50,0)","v":0},{"$f":"IF((GF94<111),IF(GF94<71,GH93+GG$50*VLOOKUP(GF93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GF93,Lookups!$DH$3:$DU$53,2)+IF(GF94<64,GG$50*VLOOKUP(GF93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GF93,Lookups!$DH$3:$DU$53,13,0))-GH93*VLOOKUP(GF93,Lookups!$A$3:$O$93,15),GH93-GH93*VLOOKUP(GF93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GF94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,GF$2+2),0)","v":432148.33761304873},80,{"$f":"IF(VLOOKUP(GJ94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GJ94,Lookups!$DH$3:$DU$53,13)*GK$51,0)","v":0},{"$f":"IF((GJ94<111),IF(GJ94<71,GL93+GK$51*VLOOKUP(GJ93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GJ93,Lookups!$DH$3:$DU$53,2)+IF(GJ94<64,GK$51*VLOOKUP(GJ93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GJ93,Lookups!$DH$3:$DU$53,13,0))-GL93*VLOOKUP(GJ93,Lookups!$A$3:$O$93,15),GL93-GL93*VLOOKUP(GJ93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GJ94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,GJ$2+2),0)","v":422890.64871274831},79,{"$f":"IF(VLOOKUP(GN94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GN94,Lookups!$DH$3:$DU$53,13)*GO$52,0)","v":0},{"$f":"IF((GN94<111),IF(GN94<71,GP93+GO$52*VLOOKUP(GN93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GN93,Lookups!$DH$3:$DU$53,2)+IF(GN94<64,GO$52*VLOOKUP(GN93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GN93,Lookups!$DH$3:$DU$53,13,0))-GP93*VLOOKUP(GN93,Lookups!$A$3:$O$93,15),GP93-GP93*VLOOKUP(GN93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GN94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,GN$2+2),0)","v":413726.81195002689},78,{"$f":"IF(VLOOKUP(GR94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GR94,Lookups!$DH$3:$DU$53,13)*GS$53,0)","v":0},{"$f":"IF((GR94<111),IF(GR94<71,GT93+GS$53*VLOOKUP(GR93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GR93,Lookups!$DH$3:$DU$53,2)+IF(GR94<64,GS$53*VLOOKUP(GR93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GR93,Lookups!$DH$3:$DU$53,13,0))-GT93*VLOOKUP(GR93,Lookups!$A$3:$O$93,15),GT93-GT93*VLOOKUP(GR93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GR94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,GR$2+2),0)","v":404655.81479434972},77,{"$f":"IF(VLOOKUP(GV94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GV94,Lookups!$DH$3:$DU$53,13)*GW$54,0)","v":0},{"$f":"IF((GV94<111),IF(GV94<71,GX93+GW$54*VLOOKUP(GV93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GV93,Lookups!$DH$3:$DU$53,2)+IF(GV94<64,GW$54*VLOOKUP(GV93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GV93,Lookups!$DH$3:$DU$53,13,0))-GX93*VLOOKUP(GV93,Lookups!$A$3:$O$93,15),GX93-GX93*VLOOKUP(GV93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GV94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,GV$2+2),0)","v":389435.17330279277},76,{"$f":"IF(VLOOKUP(GZ94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(GZ94,Lookups!$DH$3:$DU$53,13)*HA$55,0)","v":0},{"$f":"IF((GZ94<111),IF(GZ94<71,HB93+HA$55*VLOOKUP(GZ93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(GZ93,Lookups!$DH$3:$DU$53,2)+IF(GZ94<64,HA$55*VLOOKUP(GZ93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(GZ93,Lookups!$DH$3:$DU$53,13,0))-HB93*VLOOKUP(GZ93,Lookups!$A$3:$O$93,15),HB93-HB93*VLOOKUP(GZ93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(GZ94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,GZ$2+2),0)","v":374486.09934233589},75,{"$f":"IF(VLOOKUP(HD94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HD94,Lookups!$DH$3:$DU$53,13)*HE$56,0)","v":0},{"$f":"IF((HD94<111),IF(HD94<71,HF93+HE$56*VLOOKUP(HD93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HD93,Lookups!$DH$3:$DU$53,2)+IF(HD94<64,HE$56*VLOOKUP(HD93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HD93,Lookups!$DH$3:$DU$53,13,0))-HF93*VLOOKUP(HD93,Lookups!$A$3:$O$93,15),HF93-HF93*VLOOKUP(HD93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HD94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,HD$2+2),0)","v":359463.15093447606},74,{"$f":"IF(VLOOKUP(HH94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HH94,Lookups!$DH$3:$DU$53,13)*HI$57,0)","v":0},{"$f":"IF((HH94<111),IF(HH94<71,HJ93+HI$58*VLOOKUP(HH93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HH93,Lookups!$DH$3:$DU$53,2)+IF(HH94<64,HI$58*VLOOKUP(HH93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HH93,Lookups!$DH$3:$DU$53,13,0))-HJ93*VLOOKUP(HH93,Lookups!$A$3:$O$93,15),HJ93-HJ93*VLOOKUP(HH93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HH94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,HH$2+2),0)","v":344729.3776599103},73,{"$f":"IF(VLOOKUP(HL94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HL94,Lookups!$DH$3:$DU$53,13)*HM$58,0)","v":0},{"$f":"IF((HL94<111),IF(HL94<71,HN93+HM$58*VLOOKUP(HL93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HL93,Lookups!$DH$3:$DU$53,2)+IF(HL94<64,HM$58*VLOOKUP(HL93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HL93,Lookups!$DH$3:$DU$53,13,0))-HN93*VLOOKUP(HL93,Lookups!$A$3:$O$93,15),HN93-HN93*VLOOKUP(HL93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HL94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,HL$2+2),0)","v":330279.15831003798},72,{"$f":"IF(VLOOKUP(HP94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HP94,Lookups!$DH$3:$DU$53,13)*HQ$59,0)","v":0},{"$f":"IF((HP94<111),IF(HP94<71,HR93+HQ$59*VLOOKUP(HP93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HP93,Lookups!$DH$3:$DU$53,2)+IF(HP94<64,HQ$59*VLOOKUP(HP93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HP93,Lookups!$DH$3:$DU$53,13,0))-HR93*VLOOKUP(HP93,Lookups!$A$3:$O$93,15),HR93-HR93*VLOOKUP(HP93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HP94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,HP$2+2),0)","v":311871.51753268956},71,{"$f":"IF(VLOOKUP(HT94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HT94,Lookups!$DH$3:$DU$53,13)*HU$60,0)","v":0},{"$f":"IF((HT94<111),IF(HT94<71,HV93+HU$60*VLOOKUP(HT93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HT93,Lookups!$DH$3:$DU$53,2)+IF(HT94<64,HU$60*VLOOKUP(HT93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HT93,Lookups!$DH$3:$DU$53,13,0))-HV93*VLOOKUP(HT93,Lookups!$A$3:$O$93,15),HV93-HV93*VLOOKUP(HT93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HT94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,HT$2+2),0)","v":293921.24095438543},70,{"$f":"IF(VLOOKUP(HX94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(HX94,Lookups!$DH$3:$DU$53,13)*HY$61,0)","v":0},{"$f":"IF((HX94<111),IF(HX94<71,HZ93+HY$61*VLOOKUP(HX93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(HX93,Lookups!$DH$3:$DU$53,2)+IF(HX94<64,HY$61*VLOOKUP(HX93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(HX93,Lookups!$DH$3:$DU$53,13,0))-HZ93*VLOOKUP(HX93,Lookups!$A$3:$O$93,15),HZ93-HZ93*VLOOKUP(HX93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(HX94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,HX$2+2),0)","v":276416.91399670916},69,{"$f":"IF(VLOOKUP(IB94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IB94,Lookups!$DH$3:$DU$53,13)*IC$62,0)","v":0},{"$f":"IF((IB94<111),IF(IB94<71,ID93+IC$62*VLOOKUP(IB93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IB93,Lookups!$DH$3:$DU$53,2)+IF(IB94<64,IC$62*VLOOKUP(IB93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IB93,Lookups!$DH$3:$DU$53,13,0))-ID93*VLOOKUP(IB93,Lookups!$A$3:$O$93,15),ID93-ID93*VLOOKUP(IB93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IB94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,IB$2+2),0)","v":259347.40819993053},68,{"$f":"IF(VLOOKUP(IF94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IF94,Lookups!$DH$3:$DU$53,13)*IG$63,0)","v":0},{"$f":"IF((IF94<111),IF(IF94<71,IH93+IG$63*VLOOKUP(IF93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IF93,Lookups!$DH$3:$DU$53,2)+IF(IF94<64,IG$63*VLOOKUP(IF93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IF93,Lookups!$DH$3:$DU$53,13,0))-IH93*VLOOKUP(IF93,Lookups!$A$3:$O$93,15),IH93-IH93*VLOOKUP(IF93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IF94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,IF$2+2),0)","v":242472.47716451867},67,{"$f":"IF(VLOOKUP(IJ94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IJ94,Lookups!$DH$3:$DU$53,13)*IK$64,0)","v":0},{"$f":"IF((IJ94<111),IF(IJ94<71,IL93+IK$64*VLOOKUP(IJ93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IJ93,Lookups!$DH$3:$DU$53,2)+IF(IJ94<64,IK$64*VLOOKUP(IJ93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IJ93,Lookups!$DH$3:$DU$53,13,0))-IL93*VLOOKUP(IJ93,Lookups!$A$3:$O$93,15),IL93-IL93*VLOOKUP(IJ93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IJ94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,IJ$2+2),0)","v":226041.82699515906},66,{"$f":"IF(VLOOKUP(IN94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IN94,Lookups!$DH$3:$DU$53,13)*IO$65,0)","v":0},{"$f":"IF((IN94<111),IF(IN94<71,IP93+IO$65*VLOOKUP(IN93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IN93,Lookups!$DH$3:$DU$53,2)+IF(IN94<64,IO$65*VLOOKUP(IN93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IN93,Lookups!$DH$3:$DU$53,13,0))-IP93*VLOOKUP(IN93,Lookups!$A$3:$O$93,15),IP93-IP93*VLOOKUP(IN93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IN94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,IN$2+2),0)","v":210043.95954476809},65,{"$f":"IF(VLOOKUP(IR94,Lookups!$DH$3:$DU$53,13)<>\"\",VLOOKUP(IR94,Lookups!$DH$3:$DU$53,13)*IS$66,0)","v":0},{"$f":"IF((IR94<111),IF(IR94<71,IT93+IS$66*VLOOKUP(IR93,Lookups!$DH$3:$DU$53,13)*VLOOKUP(IR93,Lookups!$DH$3:$DU$53,2)+IF(IR94<64,IS$66*VLOOKUP(IR93,Lookups!$DH$3:$DU$53,8)*VLOOKUP(IR93,Lookups!$DH$3:$DU$53,13,0))-IT93*VLOOKUP(IR93,Lookups!$A$3:$O$93,15),IT93-IT93*VLOOKUP(IR93,Lookups!$A$3:$O$93,15)),0)","v":0},{"$f":"IF(IR94<111,VLOOKUP($C94,Lookups!$T$3:$DG$93,IR$2+2),0)","v":974413.46024080366},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Not Usable until we add more years"]

{"sheet":"ERs","index":7,"n_rows":1814,"n_cols":4,"rows_kept":1814,"cut":false,"hidden":true,"merged":[]}
["Descriptive Statistics                                                                                    serra_fr Page 1 of ??"]
["                                                                               Printed: November 30, 2015  8:59 AM  (UTC -8:00)"]
[]
[]
["-------------------------------------------------------------------------------------------------------------------------------"]
["Descriptive Statistics Library"]
["-------------------------------------------------------------------------------------------------------------------------------"]
[]
["Database:  Y:\\OPEB2015\\ProVal\\2015 GASB"]
[]
[]
["Database Field = Age"]
[]
["                                                                                        Statistic"]
[]
["ERName","Count"]
["011 House of Representatives",21]
["012 Senate",12]
["014 Joint Legislative Audit & Review",1]
["037 Office of Legislative Support",1,null,"038 Legislative Service Center"]
["038 Legislative Service Center",1]
["040 Permanent Statute Law Committee",1]
["045 The Supreme Court",2]
["048 Court of Appeals - Division I",7]
["055 Office of the Administrator of the Courts",14]
["075 Office of the Governor",3]
["085 Secretary of State",8]
["090 State Treasurer",1]
["095 State Auditor's Office",8]
["100 Attorney General",40]
["101 Caseload Forecast Council",1]
["102 Dept of Financial Institutions",8]
["103 Department of Commerce",10]
["105 Office of Financial Management/Acct Svcs",12]
["107 Health Care Authority",23]
["110 Office of Administrative Hearings",9]
["111 B WA State Bar Association",11]
["116 WA State Lottery Commission",1]
["117 WA State Gambling Commission",4]
["124 Dept of Retirement Systems",5]
["126 State Investment Board",4]
["140 Department of Revenue",21]
["148 Housing Finance Comm.",1]
["160 Office of the Insurance Commissioner",8]
["163 Consolidated Technology Services (CTS)",12]
["179 Department of Enterprise Services (DES)",18]
["190 Board of Industrial Insurance Appeals",2]
["195 WA State Liquor Control Board",9]
["215 Utilities And Transportation Comm",3]
["225 Washington State Patrol",54]
["227 Criminal Justice Training Commission",2]
["235 Dept of Labor & Industries",53]
["240 Dept of Licensing",27]
["245 State Military Dept",12]
["275 Public Employment Relations Commission",2]
["300 A01 DSHS - Headquarters",123]
["300 C22 DSHS - Echo Glen Children's Center",5]
["300 C24 DSHS - Green Hill School",4]
["300 C25 DSHS - Naselle Youth Camp",1]
["300 C30 DSHS - Special Commitment Center",11]
["300 C31 DSHS - Eastern State Hosptital",17]
["300 C33 DSHS - Western State Hospital",68]
["300 C35 DSHS - Child Study/Treatment Cntr",5]
["300 C41 DSHS - Fircrest School",12]
["300 C43 DSHS - Rainier School",9]
["300 C44 DSHS - Lakeland Village",6]
["300 C45 DSHS - Yakima Valley School",2]
["300 C49 DSHS - Consolidated Support Services",2]
["300 D01 DSHS - DSHS Region 1 DDD Field Services",4]
["300 D02 DSHS - DSHS Region 2 DDD Field Services",6]
["300 D05 DSHS - DSHS Region 5 DDD Field Services",9]
["300 R01 DSHS - Region 1",31]
["300 R02 DSHS - Region 2",51]
["300 R03 DSHS - Region 3",46]
["300 S41 DSHS - Region 4 SOLA",6]
["300 S42 DSHS - Region 1 SOLA",1]
["300 S43 DSHS - Region 5 SOLA",2]
["303 Dept of Health",55]
["305 C50 Dept of Veteran's Affairs",2]
["305 C51 WA Soldier's Home & Colony",4]
["305 C52 WA Veteran's Home Region 1",14]
["305 C53 Dept of Veteran's Affairs",1]
["310 Y01 DOC - Headquarters",15]
["310 Y02 DOC - Health Services",24]
["310 Y07 DOC - Southwest Region",6]
["310 Y08 DOC - Stafford Creek Corrections Center",3]
["310 Y10 DOC - Correctional Industries",7]
["310 Y11 DOC - Washington Corrections Center",10]
["310 Y12 DOC - Washington State Penitentiary",2]
["310 Y13 DOC - Monroe Correctional Complex",31]
["310 Y14 DOC - Washington Correction Center for Women",12]
["310 Y15 DOC - Olympic Correction Center",1]
["310 Y18 DOC - Larch Correction Center",3]
["310 Y19 DOC - Coyote Ridge CC - WA State Penitentiary",6]
["310 Y20 DOC - Airway Heights Correction Center",11]
["310 Y21 DOC - Northeast Region - Office of Administrative Services",2]
["310 Y22 DOC - Southeast Region - WA State Penitentiary",1]
["310 Y33 DOC - West Central Region",3]
["310 Y34 DOC - Tacoma Pre-Release",5]
["310 Y62 DOC - Mission Creek Correction Center",2]
["310 Y64 DOC - Cedar Creek Corrections Center",1]
["310 Y68 DOC - Clallam Bay Corrections Center",8]
["310 Y70 DOC - NW Region",7]
["315 Dept of Serv for the Blind",3]
["340 Student Achievement Council",6]
["350 Off. of the Superintendant of Public. Inst.",14]
["351 WA State School for the Blind",1]
["352 State Board for Community & Technical Colleges",78]
["353 WA State School for the Deaf",10]
["354 Workforce Training & Education Coordinating Board",1]
["355 Department of Archaeology and Historic Preservation",1]
["357 Department of Early Learning",11]
["360 University of Washington",13946]
["365 Washington State University",3157]
["370 Eastern Washington University",706]
["375 Central Wash University",678]
["376 Evergreen State College",333]
["380 Western Washington University Faculty/Staff Benefits",991]
["387 Arts Commission",1]
["390 WA ST Historical Society",1]
["395 E WA State Historical Society",1]
["405 0 Dept of Transportation (Headquarters)",118]
["405 F Washington State Ferries",49]
["411 FREIGHT MOB ST INV B",1]
["460 Columbia River Gorge Commission",2]
["461 Dept of Ecology",69]
["465 Parks & Recreation Commission",33]
["467 Recreation and Conservation Office",3]
["477 Dept Fish & Wildlife",74]
["478 Puget Sound Partnership",4]
["490 Dept of Natural Resources",102]
["495 WA State Dept of Agriculture",18]
["540 Employment Security",37]
["600 A35 Northport School District # 211",1]
["600 B26 Cle Elum-Roslyn School District # 404",1]
["600 F02 Bridgeport School District #75",1]
["600 F08 Ephrata School District # 165",1]
["600 F22 Quincy School District # 144-101",1]
["600 H01 Anacortes School District # 103",1]
["600 H25 Mukilteo School District # 6",1]
["600 I19 Orting School District # 344",2]
["605 Everett Community College",260]
["610 Edmonds Community College",390]
["621 Whatcom Community College",239]
["627 Bellevue Community College",530]
["629 Big Bend Community College",95]
["632 Centralia College",103]
["634 Cascadia Community College",123]
["635 Clark College",425]
["637 Pierce College",295]
["639 Columbia Basin College",217]
["648 Grays Harbor College",73]
["649 Green River Community College",360]
["652 Highline College",362]
["657 Lower Columbia College",159]
["662 Olympic College",260]
["665 Peninsula College",131]
["670 Seattle Community College Dist 6",906]
["672 Shoreline Community College",267]
["674 Skagit Valley College",204]
["675 South Puget Sound Community College",185]
["676 Spokane Community College",609]
["678 Tacoma Community College",293]
["683 Walla Walla Community College",210]
["686 Wenatchee Valley College",138]
["691 Yakima Valley Community College",185]
["692 Lake Washington Institute of Technology",186]
["693 Renton Technical College",144]
["694 Bellingham Technical College",115]
["695 Bates Technical College",135]
["696 Clover Park Technical College",164]
["900 B03 Hutchinson Irrigation District",2]
["900 B11 North City Water District",2]
["900 B14 WA Tree Fruit Research Commission",6]
["900 B27 Pomeroy Soil & Water Conservation District",3]
["900 B30 Asotin County Conservation District",4]
["900 B37 Valley General Hospital",231]
["900 B43 Washington Wine Commission",2]
["900 B48 Badger Mountain Irrigation District",6]
["900 B50 Public Hospital District #1 of Pend Oreille Co",232]
["900 B53 San Juan Co Conservation District",1]
["900 B57 Clark Conservation District",3]
["900 B61 Lincoln County Conservation District",2]
["900 B71 Whidbey General Hospital",434]
["900 B72 Grant County Public Hospital District #1 dba Samaritan Healthcare",327]
["900 B79 Energy Northwest",29]
["900 B81 SEIU Local 925",39]
["900 B84 Business Enterprise Program Vendors C/O Department of Services for the Blind",2]
["900 B94 Cascade Valley Hospital & Clinics",255]
["900 B97 Forks Community Hospital",185]
["900 B98 Skagit Valley Hospital",1185]
["900 C27 Island Hospital",512]
["900 C30 Public School Employees of WA",28]
["900 C39 Lewis County Conservation District",4]
["900 C43 Olympic Medical Center",948]
["900 C50 Palouse-Rock Lake Conservation District",2]
["900 C53 Skagit 911 Non-Rep",2]
["900 C54 Kittitas Valley Community Hospital",324]
["900 C55 Richland Public Facilities Dist",3]
["900 C59 Puget Sound Reg Council",5]
["900 C61 Whatcom Conservation District",11]
["900 C63 Kitsap County Health District",5]
["900 C64 Okanogan Conservation District",1]
["900 C65 Spokane Regional Health District",4]
["900 C66 Whidbey Island Conservation District",4]
["900 C72 North Region EMS & Trauma Care Council",2]
["900 C75 Washington Health Benefit Exchange",4]
["900 C77 Point Roberts Water District #4",1]
["900 C81 Foster Creek Conservation District",1]
["900 C84 Pierce County Housing Authority",1]
["900 C87 Skamania County Chamber of Commerce",2]
["900 C88 Skamania Economic Development Council",2]
["900 T01 Samish Indian Nation",39]
["900 T02 South Puget Intertribal Planning Agency",73]
["900 T03 Cowlitz Indian Tribe",101]
["900 T04 Cowlitz Tribe Housing Auth",7]
["900 U01 WA Public Employees Association",10]
["900 U02 WA Federation of State Employees",65]
["905 North Yakima Conservation District",2]
["910 Pine Creek Conservation District",1]
["917 Jefferson County Conservation District",3]
["927 Kitsap Conservation District",10]
["934 Klickitat Co. Port District",2]
["944 School Directors Association",1]
["956 West Sound Utility District",1]
["957 Skagit Conservation District",11]
["983 Pierce County Conservation District",11]
["988 WA Public Ports Association",5]
["997 Port of Clarkston",2]
["ABERDEEN CITY OF",359]
["ABERDEEN SD 005",987]
["ACCOUNTANCY STATE BOARD OF",18]
["ACTUARY STATE",22]
["ADAMS CO",402]
["ADAMS CO FPD 05",4]
["ADAMS CO MOSQUITO DISTRICT",1]
["ADMINISTRATIVE HEARINGS OFFICE OF",359]
["ADMINISTRATIVE OFFICE OF THE COURTS",761]
["ADNA SD 226",116]
["ADULT PROB & PAROLE",1]
["AFRICAN AMERICAN AFFAIRS",5]
["AGING & ADULT CARE OF CENTRAL WA",2]
["AGING & LONG TERM CARE OF E WA",130]
["AGNEW IRRIGATION DISTRICT",3]
["AGRICULTURE DEPT OF",1737]
["AHTANUM IRR DIST",3]
["AIR TRANSPORTATION COMSN",1]
["AIRWAY HEIGHTS CITY OF",77]
["ALBION TOWN OF",1]
["ALDERWOOD WATER DISTRICT",190]
["ALGONA CITY OF",42]
["ALLYN PORT OF",3]
["ALMIRA SD 017",50]
["ANACORTES CITY OF",361]
["ANACORTES HOUSING AUTHORITY",19]
["ANACORTES PORT OF",70]
["ANACORTES SD 103",668]
["ANNAPOLIS WATER DISTRICT",11]
["APPLE COMMISSION WA ST",90]
["ARCHAEOLOGY-HISTORIC PRESERVATION",25]
["ARLINGTON CITY OF",201]
["ARLINGTON SD 016",1059]
["ARTS COMMISSION WA ST",42]
["ASIAN AMERICAN AFFAIRS COMMISSION",14]
["ASOTIN ANATONE SD 420",158]
["ASOTIN CITY OF",15]
["ASOTIN CO",442]
["ASOTIN CO FPD 01",3]
["ASOTIN CO HEALTH DISTRICT",40]
["ASOTIN CO HOUSING AUTHORITY",14]
["ASOTIN CO PTBA",17]
["ASOTIN CO PUD 01",25]
["ASOTIN SD 310",1]
["ATTORNEY GENERAL",2712]
["ATTORNEY GENERAL WA ST",2]
["AUBURN CITY OF",849]
["AUBURN SD 408",2926]
["AUDITOR WA ST",1]
["AUDITORS OFFICE ST",789]
["BAINBRIDGE IS METRO PARK REC DIST",72]
["BAINBRIDGE ISLAND CITY OF",216]
["BAINBRIDGE ISLAND FIRE DEPARTMENT",40]
["BAINBRIDGE ISLAND SD 303",936]
["BAR ASSOCIATION WA ST",339]
["BARLEY COMMISSION WA ST",3]
["BATES TECHNICAL COLLEGE",377]
["BATTLE GROUND CITY OF",121]
["BATTLE GROUND SD 119",2445]
["BEACON HILL WATER & SEWER DISTRICT",19]
["BEAUX ARTS VILLAGE",2]
["BEEF COMMISSION WA ST",9]
["BELFAIR WATER DISTRICT 1",21]
["BELLEVUE CITY OF",2988]
["BELLEVUE COMMUNITY COLLEGE",1018]
["BELLEVUE SD 405",5352]
["BELLINGHAM CITY OF",1671]
["BELLINGHAM HOUSING AUTHORITY",113]
["BELLINGHAM PORT OF",336]
["BELLINGHAM PUBLIC DEV AUTHORITY",1]
["BELLINGHAM SD 501",2566]
["BELLINGHAM TECHNICAL COLLEGE",202]
["BELLINGHAM-WHATCOM CO HEALTH",7]
["BEN FRANKLIN TRANSIT",433]
["BENGE SD 122",7]
["BENTON CITY CITY OF",31]
["BENTON CLEAN AIR AGENCY",9]
["BENTON CO",1386]
["BENTON CO EMERGENCY MANAGEMENT",1]
["BENTON CO FPD 01",17]
["BENTON CO FPD 02",14]
["BENTON CO FPD 04",21]
["BENTON CO FPD 06",3]
["BENTON CO MOSQUITO CONTROL DIST 1",15]
["BENTON CO PUD 1",303]
["BENTON IRRIGATION DISTRICT",12]
["BENTON PORT OF",30]
["BENTON-FRANKLIN HEALTH DISTRICT",184]
["BETHEL SD 403",3415]
["BICKLETON SD 203",44]
["BIG BEND COMMUNITY COLLEGE",374]
["BINGEN CITY OF",15]
["BIRCH BAY WATER & SEWER DISTRICT",23]
["BLACK DIAMOND CITY OF",63]
["BLAINE CITY OF",105]
["BLAINE SD 503",425]
["BLIND SERVICES FOR THE",177]
["BOISTFORT SD 234",38]
["BONNEY LAKE CITY OF",196]
["BOTHELL CITY OF",474]
["BREMERTON CITY OF",790]
["BREMERTON HOUSING AUTHORITY",322]
["BREMERTON PORT OF",66]
["BREMERTON SD 100",1603]
["BREWSTER CITY OF",34]
["BREWSTER FLAT IRRIGATION DISTRICT",5]
["BREWSTER SD 111",251]
["BRIDGEPORT CITY OF",14]
["BRIDGEPORT SD 075",198]
["BRIER CITY OF",37]
["BRINNON SD 046",32]
["BROWNSVILLE PORT OF",23]
["BUCKLEY CITY OF",76]
["BURIEN CITY OF",141]
["BURLINGTON CITY OF",174]
["BURLINGTON-EDISON SD 100",870]
["CAMAS CITY OF",346]
["CAMAS SD 117",1132]
["CAMAS WASHOUGAL PORT OF",26]
["CAPE FLATTERY SD 401",223]
["CARBONADO HISTORICAL SD 019",38]
["CARBONADO TOWN OF",5]
["CARNATION CITY OF",21]
["CARROLLS SD 118",3]
["CASCADE IRRIGATION DISTRICT",6]
["CASCADE SD 228",357]
["CASCADIA COMMUNITY COLLEGE",96]
["CASCADIA CONSERVATION DISTRICT",18]
["CASCADIA JUV REC CTR",7]
["CASELOAD FORECAST COUNCIL",12]
["CASHMERE CITY OF",42]
["CASHMERE SD 222",313]
["CASTLE ROCK CITY OF",37]
["CASTLE ROCK SD 401",333]
["CATHCART SD 109",1]
["CATHLAMET TOWN OF",11]
["CEDAR RIVER WATER & SEWER DISTRICT",33]
["CENTENNIAL COMSN",2]
["CENTERVILLE SD 215",28]
["CENTRAL KITSAP FIRE AND RESCUE",134]
["CENTRAL KITSAP SD 401",2781]
["CENTRAL PUGET SOUND ECON DEV DIST",4]
["CENTRAL PUGET SOUND TRANSIT AUTHY",9]
["CENTRAL VALLEY SD 356",2739]
["CENTRAL WA UNIVERSITY",1623]
["CENTRAL WHIDBEY IS FIRE & RESCUE",34]
["CENTRALIA CITY OF",302]
["CENTRALIA COLLEGE",462]
["CENTRALIA PORT OF",11]
["CENTRALIA SD 401",901]
["CHEHALIS CITY OF",192]
["CHEHALIS SD 302",732]
["CHEHALIS-CENTRALIA AIRPORT",3]
["CHELAN CITY OF",213]
["CHELAN CO",762]
["CHELAN CO EMERGENCY MANAGEMENT",2]
["CHELAN CO FPD 01",35]
["CHELAN CO FPD 03",6]
["CHELAN CO FPD 05",5]
["CHELAN CO FPD 06",1]
["CHELAN CO FPD 07",14]
["CHELAN CO FPD 09",2]
["CHELAN CO PORT OF",48]
["CHELAN CO PUBLIC UTILITIES DIST 01",1291]
["CHELAN CO ROADS",149]
["CHELAN-DOUGLAS HEALTH DISTRICT",108]
["CHELAN-DOUGLAS MENTAL HEALTH",25]
["CHELAN-DOUGLAS PTBA",213]
["CHENEY CITY OF",155]
["CHENEY SD 360",956]
["CHEWELAH CITY OF",44]
["CHEWELAH SD 036",230]
["CHILD STUDY & TREATMENT CENTER",439]
["CHIMACUM SD 049",304]
["CHINOOK WATER DISTRICT",1]
["CITIZENS CMSN ON SAL FOR ELECTD OFF",4]
["CIVIL LEGAL AIDE OFFICE OF",2]
["CLALLAM CO",845]
["CLALLAM CO FPD 02",10]
["CLALLAM CO FPD 03",57]
["CLALLAM CO FPD 05",1]
["CLALLAM CO HOUSING AUTHORITY",29]
["CLALLAM CO PUD 01",281]
["CLALLAM CO SD 321",1]
["CLALLAM CONSERVATION DISTRICT",13]
["CLALLAM TRANSIT SYSTEM",140]
["CLARK CO",3031]
["CLARK CO CEMETERY DISTRICT 04",1]
["CLARK CO EMERGENCY MANAGEMENT",1]
["CLARK CO FIRE & RESCUE",126]
["CLARK CO FPD 03",30]
["CLARK CO FPD 04",2]
["CLARK CO FPD 05",27]
["CLARK CO FPD 06",93]
["CLARK CO FPD 10",2]
["CLARK CO FPD 12",20]
["CLARK CO FPD 13",2]
["CLARK CO PTBA",805]
["CLARK CO PUD",1026]
["CLARK COMMUNITY COLLEGE",862]
["CLARK REGIONAL WASTEWATER DIST",88]
["CLARKSTON CITY OF",113]
["CLARKSTON PORT OF",9]
["CLARKSTON SD 250",674]
["CLE ELUM CITY OF",44]
["CLE ELUM-ROSLYN SD 404",220]
["CLINTON WATER DISTRICT",4]
["CLOVER PARK SD 400",3573]
["CLOVER PARK TECHNICAL COLLEGE",422]
["CLYDE HILL CITY OF",33]
["COAL CREEK UTILITY DISTRICT",36]
["COALITION FOR CLEAN WATER",1]
["COLFAX CITY OF",39]
["COLFAX SD 300",188]
["COLLEGE PLACE CITY OF",85]
["COLLEGE PLACE SD 250",239]
["COLTON SD 306",71]
["COLTON TOWN OF",4]
["COLUMBIA BASIN COMMUNITY COLLEGE",380]
["COLUMBIA CO",171]
["COLUMBIA CO FPD 03",5]
["COLUMBIA CO PUBLIC TRANSPORTATION",24]
["COLUMBIA CO RURAL LIBRARY DISTRICT",7]
["COLUMBIA CONSERVATION DISTRICT",3]
["COLUMBIA IRRIGATION DISTRICT",36]
["COLUMBIA MOSQUITO CONTROL DISTRICT",3]
["COLUMBIA PORT OF",5]
["COLUMBIA RIVER COUNCIL OF GOVTS",98]
["COLUMBIA RIVER GORGE COMMISSION",22]
["COLUMBIA SD 206",87]
["COLUMBIA SD 400",214]
["COLUMBIA VALLEY WATER DISTRICT",8]
["COLVILLE CITY OF",94]
["COLVILLE SD 115",485]
["COMMERCE DEPT OF",662]
["COMMUNITY & TECHNICAL COLL ST BD",134]
["COMMUNITY DEVELOP",43]
["COMMUNITY TRANSIT",8]
["COMTY COLL DIST 605",1]
["COMTY COLL DIST 621",1]
["CONCONULLY TOWN OF",3]
["CONCRETE SD 011",198]
["CONCRETE TOWN OF",16]
["CONNELL CITY OF",39]
["CONSERVATION COMMISSION",31]
["CONSOLIDATED DIKING IMPROV DIST 01",15]
["CONSOLIDATED DIKING IMPROV DIST 02",3]
["CONSOLIDATED IRR DISTRICT 19",15]
["CONSOLIDATED SUPPORT SERVICES",268]
["CONSOLIDATED TECHNOLOGY SERVICE",324]
["CONVENTION-TRADE CENTER",1]
["CONWAY SD 317",99]
["CORRECTIONS AHTANUM VIEW CORR CMPLX",8]
["CORRECTIONS CEDAR CREEK CORR CTR",33]
["CORRECTIONS CLALLAM BAY CORR CTR",113]
["CORRECTIONS CORRECTIONAL INDUSTRIES",69]
["CORRECTIONS COYOTE RIDGE CORR CTR",25]
["CORRECTIONS HEADQUARTERS",205]
["CORRECTIONS HEALTH SERVICES",1250]
["CORRECTIONS LARCH CORR CTR",36]
["CORRECTIONS MONROE CONSOLIDATED",14]
["CORRECTIONS NE REGION",18]
["CORRECTIONS NORTHEAST REGION",1422]
["CORRECTIONS NORTHWEST REGION",4853]
["CORRECTIONS NW REGION CORR CTR",22]
["CORRECTIONS OLYMPIC CORR CTR",34]
["CORRECTIONS PINE LODGE PRERELEASE",62]
["CORRECTIONS SE REGION CORR CTR",19]
["CORRECTIONS SOUTHEAST REGION",3205]
["CORRECTIONS SOUTHWEST REGION",5032]
["CORRECTIONS STAFFORD CREEK CORR CT",61]
["CORRECTIONS SW REGION - PIERCE",52]
["CORRECTIONS SW REGION CORR CTR",24]
["CORRECTIONS TWIN RIVERS CORR CTR",72]
["CORRECTIONS W CENTRAL REGION",118]
["CORRECTIONS WA CORR CTR FOR WOMEN",176]
["CORRECTIONS WEST CENTRAL REGION",613]
["COSMOPOLIS CITY OF",24]
["COSMOPOLIS SD 099",60]
["COULEE CITY TOWN OF",7]
["COULEE DAM TOWN OF",31]
["COULEE HARTLINE SD 151",80]
["COUNTIES WA ST ASSOCIATION OF",7]
["COUNTY OFFICIALS WA ASSOCIATION OF",12]
["COUNTY ROAD ADMINISTRATION BOARD",28]
["COUNTY-CITY EMPLOYEES WA ST CNCIL",11]
["COUPEVILLE SD 204",222]
["COUPEVILLE TOWN OF",33]
["COURT OF APPEALS WA ST",391]
["COVINGTON WATER DISTRICT",83]
["COWLITZ CO",1151]
["COWLITZ CO CEMETERY DIST 01",3]
["COWLITZ CO CEMETERY DIST 02",3]
["COWLITZ CO CEMETERY DIST 05",2]
["COWLITZ CO FPD 01",2]
["COWLITZ CO FPD 02",76]
["COWLITZ CO FPD 03",1]
["COWLITZ CO FPD 05",13]
["COWLITZ CO FPD 06",4]
["COWLITZ CO PUD",393]
["COWLITZ CO SD 82",1]
["COWLITZ CONSERVATION DISTRICT",10]
["COWLITZ-SKAMANIA CO FPD 07",2]
["COWLITZ-WAHKIAKUM COUNCIL OF GOVTS",37]
["COWLITZ-WAHKIAKUM HLTH DIST",6]
["CRESCENT SD 313",96]
["CRESTON SD 073",50]
["CRESTON TOWN OF",7]
["CRIMINAL JUSTICE TRAINING COMSN",104]
["CROSS VALLEY WATER DISTRICT",18]
["CULTURAL DEV AUTHORITY OF KING CO",34]
["CURLEW SD 050",85]
["CUSICK SD 059",112]
["CUSICK TOWN OF",5]
["DALLESPORT WATER DISTRICT",3]
["DAMMAN SD 007",7]
["DARRINGTON SD 330",152]
["DARRINGTON TOWN OF",12]
["DATA PROCESSING AUTHY",2]
["DAVENPORT CITY OF",14]
["DAVENPORT SD 207",143]
["DAYTON CITY OF",33]
["DAYTON SD 002",174]
["DEER PARK CITY OF",17]
["DEER PARK SD 414",533]
["DEPARTMENTAL AUDITS",1]
["DES MOINES CITY OF",258]
["DIAMOND LK WATER & SEWER DISTRICT",7]
["DIERINGER SD 343",273]
["DIXIE SD 101",21]
["DOUGLAS CO",369]
["DOUGLAS CO FPD 02",24]
["DOUGLAS CO PORT OF",11]
["DOUGLAS CO PUD 01",243]
["DOUGLAS CO SEWER DISTRICT 01",16]
["DOUGLAS-OKANOGAN CO FPD 15",10]
["DRAINAGE IMPROVEMENT DISTRICT 08",4]
["DRY PEA & LENTIL COMSN WA",1]
["DUPONT CITY OF",77]
["DUPONT FT LEWIS 07",1]
["DUVALL CITY OF",73]
["E COLUMBIA BASIN IRRIGATION DIST",172]
["E KING CO REGIONAL WATER ASSN",1]
["E MERCER SWR DIST",1]
["E SPOKANE WATER DIST 01",9]
["E VALLEY SD 090",544]
["E VALLEY SD 361",1051]
["E WENATCHEE CITY OF",67]
["E WENATCHEE WATER DISTRICT",31]
["EARLY LEARNING DEPARTMENT OF",357]
["EAST COUNTY FIRE AND RESCUE",43]
["EAST PIERCE FIRE & RESCUE",141]
["EASTERN STATE HOSPITAL",1588]
["EASTERN TB HOSP",8]
["EASTERN WA HEALTH SYS",1]
["EASTERN WA UNIVERSITY",1566]
["EASTGATE SEWER DIST",2]
["EASTMONT METRO PARK DIST OLD",10]
["EASTMONT METROPOLITAN PARK DIST",11]
["EASTMONT SD 206",1212]
["EASTON SD 028",41]
["EASTSOUND SEWER & WATER DISTRICT",5]
["EATONVILLE SD 404",426]
["EATONVILLE TOWN OF",50]
["ECHO GLEN CHILDRENS CENTER",558]
["ECOLOGY DEPT OF",3042]
["ECONOMIC OPP OFF OF",3]
["ED SERV DIST 104",2]
["ED SERV DIST 105",216]
["ED SERV DIST 107",1]
["ED SERV DIST 108",2]
["ED SERV DIST 111",3]
["ED SERV DIST 112",1167]
["ED SERV DIST 113",864]
["ED SERV DIST 123",203]
["ED SERV DIST 189",6]
["ED SERV DIST N CENTRAL",224]
["ED SERV DIST NE WASHINGTON 101",398]
["ED SERV DIST NW",474]
["ED SERV DIST OLYMPIC",433]
["ED SERV DIST PUGET SOUND",806]
["EDGEWOOD CITY OF",21]
["EDMONDS CITY OF",450]
["EDMONDS COMMUNITY COLLEGE",861]
["EDMONDS PORT OF",103]
["EDMONDS PUBLIC FACILITIES DIST",21]
["EDMONDS SD 015",5211]
["ELECTRIC CITY CITY OF",11]
["ELLENSBURG CITY OF",348]
["ELLENSBURG SD 401",736]
["ELMA CITY OF",49]
["ELMA SD 068",397]
["ELMER CITY TOWN OF",4]
["EMERGENCY MGMT DEPT OF",2]
["EMERGENCY SVCS COORDINATING AGY",8]
["EMPLOYMENT SECURITY DEPT OF",5181]
["EMPLOYMENT-TRAIN CONSOR",2]
["ENDICOTT SD 308",49]
["ENDURIS WASHINGTON",15]
["ENERGY FAC SITE EVAL CNCL",3]
["ENERGY NORTHWEST",3178]
["ENERGY OFFICE WA ST",32]
["ENTERPRISE SERVICES DEPT OF",1225]
["ENTIAT CITY OF",13]
["ENTIAT SD 127",100]
["ENUMCLAW CITY OF",190]
["ENUMCLAW SD 216",1050]
["ENVIRO & LAND USE HEARINGS OFFICE",27]
["EPHRATA CITY OF",96]
["EPHRATA SD 165",557]
["EVALINE SD 036",19]
["EVERETT CITY OF",3129]
["EVERETT COMMUNITY COLLEGE",724]
["EVERETT HOUSING AUTHORITY",223]
["EVERETT PORT OF",154]
["EVERETT SD 002",4060]
["EVERGREEN SD 114",5659]
["EVERGREEN SD 205",17]
["EVERGREEN STATE COLLEGE",779]
["EVERSON CITY OF",28]
["FALL CITY WATER DISTRICT",4]
["FEDERAL WAY CITY OF",593]
["FEDERAL WAY SD 210",4935]
["FEDERAL WAY WTR & SWR",2]
["FERNDALE CITY OF",112]
["FERNDALE SD 502",1165]
["FERRIES WA ST",3175]
["FERRY CO",278]
["FERRY CO PUD 01",38]
["FERRY CO WEED BOARD",2]
["FIDALGO POOL & FITNESS CENTER",34]
["FIFE CITY OF",316]
["FIFE SD 417",691]
["FINANCIAL INSTITUTIONS DEPT OF",358]
["FINANCIAL MANAGEMENT OFFICE OF",456]
["FINLEY SD 053",226]
["FIRCREST CITY OF",71]
["FIRCREST SCHOOL",2023]
["FIRLAND HOSPITAL",2]
["FISH & WILDLIFE DEPT OF",4765]
["FISHERIES DEPT OF",316]
["FORECAST COUNCIL OFFICE OF",8]
["FORKS CITY OF",68]
["FORT VANCOUVER REGIONAL LIBRARY",556]
["FRANCES H MORGAN CENTER",310]
["FRANKLIN CO",535]
["FRANKLIN CO EMERGENCY MGMT",10]
["FRANKLIN CO FPD 03",11]
["FRANKLIN CO IRR DIST 01",7]
["FRANKLIN CO MOSQUITO CONTROL DIST",6]
["FRANKLIN CO PUBLIC WORKS",87]
["FRANKLIN CO PUD 01",177]
["FRANKLIN PIERCE SD 402",1887]
["FREEMAN SD 358",192]
["FRIDAY HARBOR PORT OF",27]
["FRIDAY HARBOR TOWN OF",59]
["FRUIT COMMISSION WA ST",49]
["FRYER COMMISSION WA ST",4]
["FT WORDEN TRTMT CTR",1]
["GAMBLING COMMISSION WA ST",289]
["GARDENA FARMS IRRIG DIST 13",5]
["GARFIELD CO",118]
["GARFIELD CO FPD 01",1]
["GARFIELD CO HEALTH DISTRICT",12]
["GARFIELD SD 302",74]
["GARFIELD TOWN OF",5]
["GENERAL ADMINISTRATION DEPT OF",797]
["GEORGE CITY OF",8]
["GIG HARBOR CITY OF",142]
["GLACIER WATER DISTRICT",2]
["GLENWOOD SD 401",48]
["GOLD BAR CITY OF",7]
["GOLDENDALE CITY OF",55]
["GOLDENDALE SD 404",273]
["GOVERNOR OFFICE OF THE",177]
["GOVERNORS OFFICE",3]
["GRAIN COMMISSION WA",11]
["GRAND COULEE CITY OF",26]
["GRAND COULEE DAM SD 301",259]
["GRAND COULEE PROJECT HYDRO AUTHY",42]
["GRANDVIEW CITY OF",126]
["GRANDVIEW SD 200",687]
["GRANGER SD 204",389]
["GRANGER TOWN OF",36]
["GRANITE FALLS CITY OF",27]
["GRANITE FALLS SD 332",379]
["GRANT CO",1060]
["GRANT CO FPD 03",14]
["GRANT CO FPD 04",1]
["GRANT CO FPD 05",25]
["GRANT CO FPD 08",4]
["GRANT CO FPD 10",4]
["GRANT CO HEALTH DISTRICT",63]
["GRANT CO HOUSING AUTHORITY",75]
["GRANT CO NOXIOUS WEED BOARD",18]
["GRANT CO PORT DIST 01",16]
["GRANT CO PORT DIST 08",1]
["GRANT CO PORT DIST 09",6]
["GRANT CO PUB HOSP DIST 4",1]
["GRANT CO PUBLIC WORKS",203]
["GRANT CO PUD 02",1293]
["GRANT CO SD 150",1]
["GRANT CO WEED DIST 01",2]
["GRANT CO WEED DIST 03",1]
["GRANT TRANSIT AUTHORITY",38]
["GRANT-LINCOLN CNCL GOV",1]
["GRAPEVIEW SD 054",52]
["GRAYS HARBOR CNCIL OF GOVERNMENTS",9]
["GRAYS HARBOR CO",899]
["GRAYS HARBOR CO FPD 02",7]
["GRAYS HARBOR CO FPD 05",15]
["GRAYS HARBOR CO HOUSING AUTHORITY",60]
["GRAYS HARBOR CO PUD 01",331]
["GRAYS HARBOR CO WTR DIST 01",4]
["GRAYS HARBOR COLLEGE",261]
["GRAYS HARBOR COMMUNICATIONS",40]
["GRAYS HARBOR CONSERVATION DIST",1]
["GRAYS HARBOR PACIFIC HLTH DIST",3]
["GRAYS HARBOR PORT OF",126]
["GRAYS HARBOR PUBLIC DEV AUTHORITY",17]
["GRAYS HARBOR TRANSPORTATION AUTH",135]
["GREAT NORTHERN SD 312",12]
["GREATER COLUMBIA BEHAVIORAL HEALTH",37]
["GREATER WENATCHEE IRRIGATION DIST",19]
["GREEN HILL SCHOOL",639]
["GREEN MOUNTAIN SD 103",30]
["GREEN RIVER COMMUNITY COLLEGE",583]
["GRIFFIN SD 324",151]
["GROWTH PLAN HEARINGS",21]
["HARRINGTON SD 204",64]
["HARRINGTON TOWN OF",8]
["HEALTH BENEFIT EXCHANGE",141]
["HEALTH CARE AUTHORITY",1397]
["HEALTH CARE FACILITIES AUTHORITY",8]
["HEALTH CARE POLICY BOARD",6]
["HEALTH DEPT OF",2983]
["HEALTH WA ST DEPT OF (NOT USED)",3]
["HIGHER ED JOINT COMSN",2]
["HIGHER ED PERSONNEL BOARD",3]
["HIGHER ED WA ST",1]
["HIGHER EDUCATION COORDINATING BRD",88]
["HIGHER EDUCATION JOINT CENTER FOR",3]
["HIGHLAND IRRIGATION DISTRICT",1]
["HIGHLAND SD 203",300]
["HIGHLINE COMMUNITY COLLEGE",562]
["HIGHLINE SD 401",5626]
["HIGHLINE WATER DISTRICT",63]
["HISPANIC AFFAIRS COMMISSION ON",19]
["HISTORICAL SOCIETY WA ST",83]
["HOCKINSON SD 098",308]
["HOLMES HARBOR SEWER DISTRICT",4]
["HOME CARE QUALITY AUTHORITY",2]
["HOOD CANAL SD 404",128]
["HOOPER SD",1]
["HOP COMMISSION WA",5]
["HOQUIAM CITY OF",189]
["HOQUIAM SD 028",517]
["HORSE RACING COMMISSION",94]
["HOSPITAL COMSN WA ST",2]
["HOUSE OF REPRESENTATIVES",718]
["HOUSING FINANCE COMMISSION WA ST",122]
["HUMAN RESOURCE INFO SYSTEM DIV",57]
["HUMAN RIGHTS COMMISSION",80]
["HUNTS POINT TOWN OF",4]
["ICICLE IRRIGATION DISTRICT",22]
["ILWACO CITY OF",26]
["ILWACO PORT OF",21]
["INCHELIUM SD 070",93]
["INDETERMINATE SENTENCE REVIEW BRD",18]
["INDEX SD 063",34]
["INDIAN ADVISORY COUNCIL WA ST",11]
["INDIAN RIDGE TRTMT CTR",9]
["INDIAN RIDGE YOUTH CAMP",26]
["INDUSTRIAL INSURANCE APPEALS BOARD",256]
["INFORMATION SERVICES DEPT OF",318]
["INLANDBOATMENS UNION",3]
["INSTITUTIONS HDQTR",3]
["INSURANCE COMMISSIONER",465]
["INTERCITY TRANSIT",500]
["INTERGOV RES CTR",4]
["INTERLAKE SCHOOL",89]
["INTL FED OF PROF TECH ENG LOCAL 17",2]
["IRVIN WATER DISTRICT 06",4]
["ISLAND CO",888]
["ISLAND CO EMERGENCY SERV COMM CTR",44]
["ISLAND CO FPD 01",78]
["ISLAND CO FPD 04",1]
["ISLAND CO HOUSING AUTHORITY",17]
["ISLAND TRANSIT",232]
["ISSAQUAH CITY OF",471]
["ISSAQUAH SD 411",3677]
["JEFFERSON CO",667]
["JEFFERSON CO 911 COMMUNICATIONS",20]
["JEFFERSON CO FPD 01",53]
["JEFFERSON CO FPD 02",3]
["JEFFERSON CO FPD 03",23]
["JEFFERSON CO FPD 04",5]
["JEFFERSON CO FPD 06",1]
["JEFFERSON CO HOUSING AUTHORITY",2]
["JEFFERSON CO PUD 01",46]
["JEFFERSON CO RURAL LIBRARY DIST",23]
["JEFFERSON TRANSIT AUTHORITY",101]
["JOINT LEGISLATIVE SYSTEM COMMITTEE",84]
["JOINT REPUB FERRY CO HOUSING AUTH",5]
["JOINT TRANSPORTATION COMMITTEE",4]
["JT LEGISLATIVE AUDIT & REVIEW CMTE",42]
["JUDICIAL CONDUCT COMMISSION",18]
["JUDICIAL COUNCIL",2]
["JUVENILE PAROLE SERV",1]
["KAHLOTUS SD 056",45]
["KALAMA CITY OF",44]
["KALAMA PORT OF",31]
["KALAMA SD 402",164]
["KARCHER CREEK SEWER DISTRICT",11]
["KC METRO",3269]
["KELLER SD 003",37]
["KELSO CITY OF",168]
["KELSO HOUSING AUTHORITY",15]
["KELSO SD 458",1260]
["KENMORE CITY OF",46]
["KENNEWICK CITY OF",763]
["KENNEWICK HOUSING AUTHORITY",60]
["KENNEWICK IRRIGATION DISTRICT",136]
["KENNEWICK PORT OF",21]
["KENNEWICK SD 017",3437]
["KENT CITY OF",1741]
["KENT FIRE DEPT REGIONAL FIRE AUTH",272]
["KENT SD 415",6344]
["KETTLE FALLS CITY OF",6]
["KETTLE FALLS SD 212",210]
["KEY PENINSULA METRO PARK DIST",8]
["KING CO",22103]
["KING CO DEPT PUBLIC WRK",1]
["KING CO DIRECTORS ASSOCIATION",119]
["KING CO FPD 01",3]
["KING CO FPD 02",62]
["KING CO FPD 10",209]
["KING CO FPD 14",1]
["KING CO FPD 16",74]
["KING CO FPD 20",20]
["KING CO FPD 24",1]
["KING CO FPD 25",6]
["KING CO FPD 26",17]
["KING CO FPD 27",15]
["KING CO FPD 28",18]
["KING CO FPD 32",1]
["KING CO FPD 34",3]
["KING CO FPD 37",3]
["KING CO FPD 40",14]
["KING CO FPD 43",67]
["KING CO FPD 44",32]
["KING CO FPD 45",24]
["KING CO FPD 50",3]
["KING CO HOUSING AUTHORITY",653]
["KING CO LAW LIBRARY",20]
["KING CO PUBLIC DEFENDER ORG",67]
["KING CO PUBLIC HEALTH DEPT",1394]
["KING CO RURAL LIBRARY DIST",1440]
["KING CO SD",1]
["KING CO SD 409",2]
["KING CO SOIL CONSERVATION DIST",2]
["KING CO WATER DISTRICT 014",1]
["KING CO WATER DISTRICT 019",13]
["KING CO WATER DISTRICT 020",21]
["KING CO WATER DISTRICT 043",1]
["KING CO WATER DISTRICT 045",8]
["KING CO WATER DISTRICT 049",23]
["KING CO WATER DISTRICT 054",5]
["KING CO WATER DISTRICT 068",1]
["KING CO WATER DISTRICT 090",33]
["KING CO WATER DISTRICT 097",1]
["KING CO WATER DISTRICT 111",24]
["KING CO WATER DISTRICT 119",4]
["KING CO WATER DISTRICT 121",1]
["KING CO WATER DISTRICT 125",13]
["KING CONSERVATION DIST",36]
["KINGSTON PORT OF",34]
["KIONA IRRIGATION DISTRICT",4]
["KIONA-BENTON CITY SD 052",335]
["KIRKLAND CITY OF",1189]
["KITSAP CO",2404]
["KITSAP CO CONSOLIDATED HOUS AUTHY",156]
["KITSAP CO FPD 15",1]
["KITSAP CO FPD 18",56]
["KITSAP CO PUD 01",68]
["KITSAP CO SD",2]
["KITSAP PUBLIC HEALTH DIST",233]
["KITSAP REGIONAL LIBRARY",320]
["KITSAP TRANSIT",599]
["KITTCOM",38]
["KITTITAS CITY OF",27]
["KITTITAS CO",689]
["KITTITAS CO CONSERVATION DISTRICT",8]
["KITTITAS CO FPD 01",1]
["KITTITAS CO FPD 02",49]
["KITTITAS CO HOUSING AUTHORITY",22]
["KITTITAS CO PUB HOSP DIST 2",13]
["KITTITAS CO PUD 01",31]
["KITTITAS RECLAMATION DISTRICT",46]
["KITTITAS SD 403",162]
["KLICKITAT CO",576]
["KLICKITAT CO FPD 03",4]
["KLICKITAT CO FPD 07",4]
["KLICKITAT CO PUD 01",150]
["KLICKITAT CO ROADS",13]
["KLICKITAT PORT OF",11]
["KLICKITAT SD 402",46]
["LA CENTER CITY OF",44]
["LA CENTER SD 101",218]
["LA CONNER REGIONAL LIBRARY",12]
["LA CONNER SD 311",205]
["LA CONNER TOWN OF",19]
["LABOR & INDUSTRIES DEPT OF",5754]
["LACEY CITY OF",607]
["LACROSSE SD 126",61]
["LAKE CHELAN RECLAMATION DISTRICT",21]
["LAKE CHELAN SD 129",337]
["LAKE CITY SWR DIST",1]
["LAKE FOREST PARK CITY OF",107]
["LAKE FOREST PARK WATER DISTRICT",9]
["LAKE STEVENS CITY OF",90]
["LAKE STEVENS FIRE",163]
["LAKE STEVENS SD 004",1409]
["LAKE STEVENS SEWER DISTRICT",28]
["LAKE WASHINGTON INST OF TECHNOLOGY",299]
["LAKE WASHINGTON SD 414",5693]
["LAKE WHATCOM WATER & SEWER DIST",31]
["LAKEHAVEN SEWER DISTRICT",30]
["LAKEHAVEN UTILITY DISTRICT",135]
["LAKELAND VILLAGE",1487]
["LAKERIDGE WTR DIST",1]
["LAKEWOOD CITY OF",127]
["LAKEWOOD SD 306",530]
["LAKEWOOD WATER DISTRICT",61]
["LAMONT SD 264",18]
["LANGLEY CITY OF",24]
["LAW LIBRARY WA ST",31]
["LEAP COMMITTEE",19]
["LEAVENWORTH CITY OF",61]
["LEAVENWORTH SD",8]
["LEGISLATIVE SUPPORT SVCS OFFICE OF",35]
["LEGISLATIVE TRANSPORTATION COMSN",9]
["LEOFF RETIREMENT PLAN 2 BOARD",8]
["LESTER SD 195",1]
["LEWIS CO",1242]
["LEWIS CO FPD 02",15]
["LEWIS CO FPD 03",3]
["LEWIS CO FPD 05",8]
["LEWIS CO FPD 06",8]
["LEWIS CO FPD 08",1]
["LEWIS CO FPD 10",1]
["LEWIS CO FPD 12",6]
["LEWIS CO FPD 14",4]
["LEWIS CO FPD 15",2]
["LEWIS CO PUD 01",202]
["LEWIS MASON THURS COUNCIL OF GOVTS",111]
["LEWIS PTBA",61]
["LIBERTY LAKE CITY OF",83]
["LIBERTY SD 362",164]
["LIBRARY WA ST",98]
["LICENSING DEPT OF",2590]
["LINCOLN CO",226]
["LINCOLN CO HIGHWAY DEPT",131]
["LINCOLN CO PUBLIC HEALTH COALITION",1]
["LINCOLN CO SD 260",2]
["LIND SD 158",75]
["LIND TOWN OF",8]
["LIQUOR CONTROL BOARD WA ST",2052]
["LITTLEROCK SD 332",1]
["LONG BEACH CITY OF",58]
["LONGVIEW CITY OF",806]
["LONGVIEW HOUSING AUTHORITY",84]
["LONGVIEW PORT OF",68]
["LONGVIEW SD 122",1773]
["LOON LAKE SD 183",47]
["LOON LAKE SEWER DISTRICT 04",15]
["LOPEZ ISLAND LIBRARY DISTRICT",10]
["LOPEZ ISLAND SD 144",127]
["LOPEZ SOLID WASTE DISP DIST",2]
["LOTT CLEAN WATER ALLIANCE",92]
["LOTTERY COMMISSION WA ST",300]
["LOWER COLUMBIA COMMUNITY COLLEGE",549]
["LT GOVERNOR OFFICE OF",17]
["LUTHER MARTHA SCHOOL",1]
["LYLE SD 406",89]
["LYNDEN CITY OF",123]
["LYNDEN SD 504",608]
["LYNNWOOD CITY OF",978]
["LYNNWOOD PUBLIC FACILITIES DIST",5]
["MABTON CITY OF",24]
["MABTON SD 120",188]
["MALAGA SD 115",1]
["MALAGA WATER DISTRICT",2]
["MANCHESTER WATER DISTRICT",14]
["MANSFIELD SD 207",70]
["MANSFIELD TOWN OF",5]
["MANSON PARKS & RECREATION DISTRICT",10]
["MANSON SD 019",188]
["MAPLE LANE SCHOOL",288]
["MAPLE VALLEY CITY OF",69]
["MARCUS SD 50",1]
["MARINE EMPLOYEES COMMISSION",3]
["MARINE SAFETY OFFICE OF",6]
["MARY M KNIGHT SD 311",72]
["MARY WALKER SD 207",174]
["MARYSVILLE CITY OF",430]
["MARYSVILLE FIRE DIST 12",202]
["MARYSVILLE SD 025",2264]
["MASON CO",722]
["MASON CO EMERGENCY COMMUNICATIONS",21]
["MASON CO FPD 02",12]
["MASON CO FPD 03",1]
["MASON CO FPD 04",7]
["MASON CO FPD 05",53]
["MASON CO FPD 06",6]
["MASON CO FPD 11",1]
["MASON CO FPD 13",3]
["MASON CO HLTH",1]
["MASON CO HOUSING AUTHORITY",13]
["MASON CO PTBA",112]
["MASON CO PUD 01",46]
["MASON CO PUD 03",268]
["MASTERS MATES-PILOTS INTL ORG",1]
["MATTAWA CITY OF",20]
["MATTAWA PORT OF",5]
["MCCLEARY CITY OF",36]
["MCCLEARY SD 065",97]
["MEAD SD 354",1866]
["MEDICAL LAKE CITY OF",42]
["MEDICAL LAKE SD 326",548]
["MEDINA CITY OF",44]
["MERCER ISLAND CITY OF",485]
["MERCER ISLAND SD 400",1112]
["MERIDIAN SD 505",358]
["METALINE FALLS TOWN OF",5]
["METHOW VALLEY SD 350",192]
["METROPOLITAN PARK DIST OF TACOMA",1725]
["MID COLUMBIA REGIONAL LIBRARY",170]
["MIDWAY SEWER DISTRICT",40]
["MIGRANT CTR WA ST",1]
["MILITARY DEPARTMENT WA ST",677]
["MILL A SD 031",21]
["MILL CREEK CITY OF",115]
["MILLWOOD TOWN OF",11]
["MILTON CITY OF",101]
["MINORITY & WOMEN BUS ENTPR OFF OF",44]
["MISSION CREEK YOUTH FOREST CAMP",31]
["MOAB IRRIGATION DISTRICT 20",3]
["MODEL IRRIGATION DISTRICT 18",7]
["MONROE CITY OF",168]
["MONROE SD 103",1308]
["MONTESANO CITY OF",61]
["MONTESANO SD 066",312]
["MORTON CITY OF",22]
["MORTON SD 214",124]
["MOSES LAKE CITY OF",357]
["MOSES LAKE IRR & REHAB DIST",12]
["MOSES LAKE PORT OF",54]
["MOSES LAKE SD 161",1778]
["MOSES LK IRR & REHABILITATION DIST",2]
["MOSSYROCK CITY OF",23]
["MOSSYROCK SD 206",138]
["MOUNT ADAMS SD 209",299]
["MOUNT BAKER SD 507",517]
["MOUNT PLEASANT SD 029-93",24]
["MOUNT VERNON CITY OF",478]
["MOUNT VERNON SD 320",1549]
["MOUNTLAKE TERRACE CITY OF",415]
["MOXEE CITY OF",17]
["MUKILTEO CITY OF",184]
["MUKILTEO SD 006",3007]
["MUKILTEO WATER & WASTEWATER DIST",31]
["MULTI AGENCY COMMUNICATIONS CENTER",45]
["N BEACH SD 064",186]
["N BEACH WATER DISTRICT",12]
["N BEND CITY OF",56]
["N BONNEVILLE CITY OF",18]
["N CENTRAL REGIONAL LIBRARY",159]
["N CNTRL WA REGIONAL SUPPORT NETWK",3]
["N COUNTRY EMERGENCY MEDICAL SVC",85]
["N COUNTY REGIONAL FIRE AUTHORITY",99]
["N FRANKLIN SD 051",563]
["N HIGHLINE FIRE DISTRICT",44]
["N KITSAP FIRE & RESCUE",54]
["N KITSAP SD 400",1630]
["N MASON REG FIRE AUTH",24]
["N MASON SD 403",505]
["N OLYMPIC LIBRARY SYSTEM",132]
["N PERRY AVENUE WATER DISTRICT",29]
["N RIVER SD 200",40]
["N SOUND REGIONAL SUPPORT NETWORK",50]
["N SPOKANE IRRIGATION DISTRICT 08",8]
["N THURSTON PUBLIC SCHOOLS - SD 003",3181]
["N WHIDBEY FIRE AND RESCUE",65]
["NACHES SELAH IRRIGATION DISTRICT",16]
["NACHES TOWN OF",13]
["NACHES VALLEY SD 003 JT",321]
["NAPAVINE CITY OF",24]
["NAPAVINE SD 014",162]
["NASELLE YOUTH CAMP",229]
["NASELLE-GRAYS RIVER VALLEY SD 155",140]
["NATURAL RESOURCES DEPT OF",3617]
["NE SAMMAMISH SEWER & WATER DIST",13]
["NESPELEM SD 014",84]
["NEW CAREERS",8]
["NEWCASTLE CITY OF",59]
["NEWPORT CITY OF",33]
["NEWPORT SD 056-415",265]
["NINE MILE FALLS SD 325",277]
["NOOKSACK CITY OF",10]
["NOOKSACK VALLEY SD 506",428]
["NORCOM 911",135]
["NORMANDY PARK CITY OF",69]
["NORTH CITY WATER DIST",31]
["NORTH EAST REGIONAL SUPPORT NETWK",3]
["NORTHERN STATE HOSP",19]
["NORTHPORT SD 211",78]
["NORTHSHORE SD 417",4441]
["NORTHSHORE UTILITY DISTRICT",118]
["NW CLEAN AIR AGENCY",36]
["NW REGIONAL COUNCIL",134]
["OAK HARBOR CITY OF",272]
["OAK HARBOR SD 201",1455]
["OAKESDALE SD 324",62]
["OAKESDALE TOWN OF",9]
["OAKVILLE CITY OF",5]
["OAKVILLE SD 400",116]
["OCEAN BEACH SD 101",339]
["OCEAN SHORES CITY OF",160]
["OCOSTA SD 172",201]
["ODESSA SD 105",92]
["ODESSA TOWN OF",20]
["OKANOGAN CITY OF",53]
["OKANOGAN CO",813]
["OKANOGAN CO FPD 06",5]
["OKANOGAN CO HOUSING AUTH",4]
["OKANOGAN CO PUD 01",179]
["OKANOGAN CONSERVATION DISTRICT",12]
["OKANOGAN IRRIGATION DISTRICT",10]
["OKANOGAN SD 105",300]
["OLYMPIA CITY OF",1510]
["OLYMPIA PORT OF",98]
["OLYMPIA SD 111",2415]
["OLYMPIC AREA AGENCY ON AGING",126]
["OLYMPIC COLLEGE",601]
["OLYMPIC REGION CLEAN AIR AGENCY",35]
["OLYMPIC VIEW WATER DISTRICT",29]
["OLYMPUS TERRACE SEWER DISTRICT",5]
["OMAK CITY OF",89]
["OMAK SD 019",606]
["ONALASKA SD 300",236]
["ONION CREEK SD 030",24]
["ORCAS ISLAND LIBRARY DISTRICT",12]
["ORCAS ISLAND SD 137",190]
["ORCAS PORT OF",4]
["ORCHARD AVENUE IRRIGATION DISTRICT",3]
["ORCHARD PRAIRIE SD 123",14]
["ORIENT SD 065",46]
["ORONDO SD 013",71]
["OROVILLE CITY OF",46]
["OROVILLE SD 410",206]
["OROVILLE-TONASKET IRRIGATION DIST",25]
["ORTING CITY OF",73]
["ORTING SD 344",405]
["OTHELLO CITY OF",101]
["OTHELLO HOUSING AUTHORITY",20]
["OTHELLO PORT OF",4]
["OTHELLO SD 147",859]
["P.REST",169]
["PACIFIC CITY OF",71]
["PACIFIC CO",371]
["PACIFIC CO FPD 01",41]
["PACIFIC CO PUD 02",110]
["PACIFIC CONSERVATION DISTRICT",18]
["PACIFIC COUNCIL OF GOVERNMENTS",6]
["PACIFIC MTN WORKFORCE DEV COUNCIL",40]
["PACIFIC TRANSIT SYSTEM",32]
["PALISADES SD 102",16]
["PALOUSE CITY OF",7]
["PALOUSE SD 301",70]
["PARKS & RECREATION COMMISSION",2692]
["PASADENA PARK IRRIGATION 17",9]
["PASCO CITY OF",774]
["PASCO PORT OF",90]
["PASCO SD 001",3107]
["PASCO/FRANKLIN CO HOUSING AUTH",38]
["PATEROS CITY OF",14]
["PATEROS SD 122",92]
["PATERSON SD 050",34]
["PE ELL SD 301",92]
["PE ELL TOWN OF",3]
["PEND OREILLE CEMETERY 01",3]
["PEND OREILLE CO",326]
["PEND OREILLE CO PUD 01",171]
["PEND OREILLE CONSERVATION DIST",1]
["PEND OREILLE FPD 02",3]
["PEND OREILLE FPD 04",1]
["PEND OREILLE LIBRARY",17]
["PENINSULA COLLEGE",254]
["PENINSULA HOUSING AUTH",43]
["PENINSULA METROPOLITAN PARK DIST",16]
["PENINSULA PORT OF",3]
["PENINSULA SD 401",1955]
["PENITENTIARY INDUST",1]
["PERSONNEL APPEALS BOARD",10]
["PERSONNEL DEPT OF",155]
["PESHASTIN IRRIGATION DISTRICT",3]
["PESHASTIN-DRYDEN SD",13]
["PHARMACY BD",1]
["PIERCE CO",6537]
["PIERCE CO FPD 02",81]
["PIERCE CO FPD 03",240]
["PIERCE CO FPD 05",124]
["PIERCE CO FPD 06",333]
["PIERCE CO FPD 07",3]
["PIERCE CO FPD 08",2]
["PIERCE CO FPD 09",11]
["PIERCE CO FPD 10",4]
["PIERCE CO FPD 13",2]
["PIERCE CO FPD 14",1]
["PIERCE CO FPD 16",44]
["PIERCE CO FPD 17",34]
["PIERCE CO FPD 18",22]
["PIERCE CO FPD 21",87]
["PIERCE CO FPD 23",4]
["PIERCE CO FPD 24",1]
["PIERCE CO FPD 27",7]
["PIERCE CO HOUSING AUTHORITY",235]
["PIERCE CO LAW ENFORCEMENT SUP AGY",132]
["PIERCE CO LAW LIBRARY",6]
["PIERCE CO NOXIOUS WEED BOARD",20]
["PIERCE CO PTBA",1455]
["PIERCE CO RURAL LIBRARY DISTRICT",632]
["PIERCE COLLEGE",714]
["PIERCE-TACOMA HLTH DEPT",1]
["PINE LODGE CORR CTR",6]
["PIONEER SD 402",191]
["PLAN & COM AFFAIRS",2]
["POINT ROBERTS WATER DISTRICT 04",7]
["POLLUTION LIABILITY INSURANCE AGY",15]
["POMEROY CITY OF",2]
["POMEROY SD 110",110]
["PORT ANGELES CITY OF",631]
["PORT ANGELES HARBOR WORKS PDA",1]
["PORT ANGELES PORT OF",95]
["PORT ANGELES SD 121",998]
["PORT ORCHARD CITY OF",142]
["PORT TOWNSEND CITY OF",190]
["PORT TOWNSEND PORT OF",77]
["PORT TOWNSEND SD 050",409]
["PORTAL - NSMSC",35]
["POTATO COMMISSION WA ST",25]
["POULSBO CITY OF",205]
["PRESCOTT SD 402",94]
["PRINTING DEPT OF",155]
["PROSSER CITY OF",90]
["PROSSER FPD 03",4]
["PROSSER SD 116",654]
["PUBLIC DEFENSE OFFICE OF",17]
["PUBLIC DISCLOSURE COMMISSION",35]
["PUBLIC EMPLOYEES ASSOCIATION WA",5]
["PUBLIC EMPLOYMENT RELATIONS COMSN",57]
["PUBLIC PORTS ASSOCIATION WA",6]
["PUBLIC SCHOOL EMPLOYEES OF WA",13]
["PUBLIC STADIUM AUTHORITY WA STATE",4]
["PUGET SOUND CLEAN AIR AGY",146]
["PUGET SOUND PARTNERSHIP",62]
["PUGET SOUND PILOTAGE COMMISSION",2]
["PUGET SOUND REGIONAL COUNCIL",162]
["PUGET SOUND WATER QUALITY AUTHORITY",4]
["PULLMAN CITY OF",620]
["PULLMAN SD 267",636]
["PUYALLUP CITY OF",681]
["PUYALLUP SD 003",3979]
["QUEETS-CLEARWATER SD 020",29]
["QUILCENE SD 048",115]
["QUILLAYUTE SD 402",385]
["QUINAULT LAKE SD 097",98]
["QUINCY CITY OF",82]
["QUINCY COLUMBIA BASIN IRR DIST",215]
["QUINCY SD 144",652]
["RAINIER CITY OF",21]
["RAINIER SCHOOL",2519]
["RAINIER SD 307",198]
["RAINIER VISTA SWR DIST",2]
["RAYMOND CITY OF",77]
["RAYMOND SD 116",218]
["REARDAN TOWN OF",10]
["REARDAN-EDWALL SD 009",182]
["RECREATION CONSERVATION OFFICE",88]
["REDMOND CITY OF",1231]
["REFORMATORY INDUST",1]
["RENTON CITY OF",1363]
["RENTON HOUSING AUTHORITY",79]
["RENTON SD 403",3869]
["RENTON TECHNICAL COLLEGE",387]
["REPUBLIC CITY OF",18]
["REPUBLIC SD 309",129]
["RETIREMENT SYSTEMS DEPT OF",485]
["REVENUE DEPT OF",2150]
["REVOLVING FUND",10]
["RICHLAND CITY OF",1067]
["RICHLAND HOUSING AUTHORITY",18]
["RICHLAND SD 400",2358]
["RIDGEFIELD CITY OF",56]
["RIDGEFIELD PORT OF",39]
["RIDGEFIELD SD 122",292]
["RITZVILLE CITY OF",23]
["RITZVILLE SD 160",120]
["RIVERCOM",60]
["RIVERSIDE FIRE AUTHORITY",31]
["RIVERSIDE SD 416",392]
["RIVERSIDE TOWN OF",2]
["RIVERVIEW SD 407",665]
["ROCHESTER SD 401",485]
["ROCK ISLAND CITY OF",8]
["RONALD WASTEWATER DISTRICT",33]
["ROOSEVELT SD 403",17]
["ROSALIA SD 320",90]
["ROSALIA TOWN OF",9]
["ROSE HILL WTR & SWR DIST",5]
["ROSLYN CITY OF",16]
["ROY CITY OF",15]
["ROYAL CITY CITY OF",19]
["ROYAL SD 160",335]
["ROYAL SLOPE PORT OF",2]
["ROZA IRRIGATION DISTRICT",126]
["RUSTON TOWN OF",30]
["S BEND CITY OF",31]
["S BEND SD 118",202]
["S CLE ELUM TOWN OF",3]
["S COLUMBIA BASIN IRRIGATION DIST",308]
["S KING CO REGIONAL WTR ASSOC",2]
["S KING FIRE & RESCUE",248]
["S KITSAP FIRE & RESCUE",128]
["S KITSAP SD 402",2085]
["S PEND OREILLE FIRE & RESCUE",2]
["S PIERCE FIRE & RESCUE #15",2]
["S PUGET SOUND COMMUNITY COLLEGE",310]
["S WHATCOM FIRE AUTHORITY",13]
["S WHIDBEY FIRE/EMS",26]
["S WHIDBEY PARKS & RECREATION DIST",12]
["S WHIDBEY SD 206",463]
["SAINT JOHN SD 322",68]
["SAMISH WATER DISTRICT",7]
["SAMMAMISH CITY OF",144]
["SAMMAMISH PLAT WATER & SEWER DIST",71]
["SAMPLE DEPARTMENT",716]
["SAMPLE DEPARTMENT 04",94]
["SAN JUAN CO",508]
["SAN JUAN CO FPD 02",11]
["SAN JUAN CO FPD 03",9]
["SAN JUAN CO FPD 04",7]
["SAN JUAN CO FPD 05",1]
["SAN JUAN IS EMERGENCY MEDICAL SERV",17]
["SAN JUAN ISLAND CO LIBRARY",19]
["SAN JUAN ISLAND PARK & REC DIST",13]
["SAN JUAN ISLAND SD 149",265]
["SATSOP SD 104",17]
["SCHOOL DIRECTORS ASSN OF WA ST",45]
["SCHOOL FOR THE BLIND",209]
["SE THURSTON FIRE AUTHORITY",25]
["SEATAC CITY OF",233]
["SEATTLE CITY OF (FIRE)",2223]
["SEATTLE CITY OF (POLICE PENSION)",2590]
["SEATTLE COMMUNITY COLLEGE",1685]
["SEATTLE HOUSING AUTHORITY",1144]
["SEATTLE PORT OF",2477]
["SEATTLE SD 001",13681]
["SEATTLE-KING CO PRIVATE INDUST CNCL",32]
["SEAVIEW SEWER DISTRICT",1]
["SECRETARY OF STATE OFFICE OF",566]
["SEDRO WOOLLEY CITY OF",148]
["SEDRO WOOLLEY SD 101",991]
["SELAH CITY OF",87]
["SELAH SD 119",836]
["SELAH-MOXEE IRRIGATION DISTRICT",9]
["SELKIRK SD 070",115]
["SENATE WA ST",532]
["SENATORS WA ST",20]
["SENTENCING GUIDE COMMISSION",7]
["SEQUIM CITY OF",126]
["SEQUIM SD 323",660]
["SERV FOR CHILD COMSN",1]
["SERVICE CENTER 03",8]
["SHAW ISLAND SD 010",10]
["SHELTON CITY OF",181]
["SHELTON PORT OF",26]
["SHELTON SD 309",1016]
["SHORELINE CITY OF",285]
["SHORELINE COMMUNITY COLLEGE",559]
["SHORELINE FIRE DEPARTMENT",159]
["SHORELINE SD 412",2793]
["SHROLL SETTLEMENT - ONE TIME",1258]
["SI VIEW METROPOLITAN PARK DISTRICT",22]
["SILVER LAKE WATER DISTRICT",30]
["SILVERDALE WATER DISTRICT 16",32]
["SKAGIT 911",110]
["SKAGIT CO",1418]
["SKAGIT CO CEMETERY DIST 02",3]
["SKAGIT CO EMS COMMISSION",5]
["SKAGIT CO FPD 02",1]
["SKAGIT CO FPD 06",3]
["SKAGIT CO FPD 08",2]
["SKAGIT CO PORT OF",64]
["SKAGIT CO PUD 01",171]
["SKAGIT CO SD 102",1]
["SKAGIT COUNCIL OF GOVERNMENTS",10]
["SKAGIT COUNTY HOUSING AUTHORITY",57]
["SKAGIT VALLEY COLLEGE",632]
["SKAMANIA CO",397]
["SKAMANIA CO EMERGENCY MANAGEMENT",1]
["SKAMANIA CO PORT OF",16]
["SKAMANIA CO PUD 01",48]
["SKAMANIA SD 002",25]
["SKYKOMISH SD 404",53]
["SKYKOMISH TOWN OF",10]
["SKYWAY WATER & SEWER DIST (OLD)",3]
["SKYWAY WATER & SEWER DISTRICT",19]
["SNOCOM",80]
["SNOHOMISH CITY OF",128]
["SNOHOMISH CO",6345]
["SNOHOMISH CO AIRPORT",25]
["SNOHOMISH CO EMERGENCY RADIO SYS",10]
["SNOHOMISH CO FPD 01",270]
["SNOHOMISH CO FPD 03",99]
["SNOHOMISH CO FPD 04",97]
["SNOHOMISH CO FPD 05",10]
["SNOHOMISH CO FPD 07",128]
["SNOHOMISH CO FPD 10",1]
["SNOHOMISH CO FPD 11",6]
["SNOHOMISH CO FPD 15",2]
["SNOHOMISH CO FPD 17",11]
["SNOHOMISH CO FPD 19",1]
["SNOHOMISH CO FPD 21",1]
["SNOHOMISH CO FPD 22",25]
["SNOHOMISH CO FPD 26",2]
["SNOHOMISH CO FPD 28",1]
["SNOHOMISH CO HOUSING AUTHORITY",97]
["SNOHOMISH CO POLICE STAFF-AUX",180]
["SNOHOMISH CO PTBA",955]
["SNOHOMISH CO PUD 01",2043]
["SNOHOMISH CO SD",1]
["SNOHOMISH CONSERVATION DISTRICT",36]
["SNOHOMISH HEALTH DISTRICT",401]
["SNOHOMISH SD 201",1891]
["SNO-ISLE REGIONAL LIBRARY",560]
["SNOQUALMIE CITY OF",131]
["SNOQUALMIE PASS FIRE & RESCUE",2]
["SNOQUALMIE PASS UTILITY DISTRICT",6]
["SNOQUALMIE VALLEY SD 410",1123]
["SOAP LAKE CITY OF",26]
["SOAP LAKE SD 156",136]
["SOCIAL & HEALTH SERV DEPT OF",23164]
["SOCIAL & HEALTH SERV REG 01 SOLA",170]
["SOCIAL & HEALTH SERV REG 02 SOLA",133]
["SOCIAL & HEALTH SERV REG 04 SOLA",193]
["SOCIAL & HEALTH SERV REG 05 SOLA",101]
["SOCIAL & HEALTH SRV REG 01 DDD FLD",245]
["SOCIAL & HEALTH SRV REG 02 DDD FLD",184]
["SOCIAL & HEALTH SRV REG 04 DDD FLD",93]
["SOCIAL & HEALTH SRV REG 05 DDD FLD",199]
["SOLDIERS HOME OF WA ST",567]
["SOOS CREEK WATER & SEWER DISTRICT",71]
["SOUND CITIES ASSN",8]
["SOUTH BEACH AMBULANCE SERVICE",17]
["SOUTH CENTRAL WORKFORCE COUNCIL",26]
["SOUTH CORRECTIONAL ENTITY",147]
["SOUTH SOUND 911",187]
["SOUTHSIDE SD 042",47]
["SOUTHWEST WA PUBLIC DEVE AUTHORITY",2]
["SPANGLE TOWN OF",4]
["SPECIAL COMMITMENT CENTER",672]
["SPECIAL OFFENDER CENTER",24]
["SPOKANE AREA WKFORCE DEV COUNCIL",7]
["SPOKANE CITY OF",1265]
["SPOKANE CO",4047]
["SPOKANE CO CONSERVATION",18]
["SPOKANE CO FPD 03",10]
["SPOKANE CO FPD 04",119]
["SPOKANE CO FPD 08",166]
["SPOKANE CO FPD 09",91]
["SPOKANE CO FPD 10",19]
["SPOKANE CO FPD 13",1]
["SPOKANE CO LAW LIBRARY",4]
["SPOKANE CO LIBRARY DISTRICT",277]
["SPOKANE CO NOXIOUS WEED CONTROL BD",3]
["SPOKANE CO SD",2]
["SPOKANE CO WATER DISTRICT 03",17]
["SPOKANE COMMUNITY COLLEGE",1433]
["SPOKANE HOUSING AUTHORITY",194]
["SPOKANE INTERNATIONAL AIRPORT",362]
["SPOKANE INTL. AIRPORT",15]
["SPOKANE PUBLIC FACILITY DISTRICT",60]
["SPOKANE PUBLIC SCHOOLS",7400]
["SPOKANE REG CLEAN AIR AGENCY",27]
["SPOKANE REG TRANSPORTATION COUNCIL",32]
["SPOKANE REGIONAL HEALTH DISTRICT",509]
["SPOKANE TRANSIT AUTHORITY",651]
["SPOKANE VALLEY CITY OF",123]
["SPOKANE VALLEY FIRE DEPARTMENT",306]
["SPRAGUE CITY OF",9]
["SPRAGUE SD 008",42]
["SPRINGDALE TOWN OF",12]
["STANWOOD CITY OF",70]
["STANWOOD-CAMANO SD #401",930]
["STAR SD 054",14]
["STARBUCK SD 035",12]
["STATE CAPITOL HIST ASSN",1]
["STATE HISTORICAL SOCIETY E WA",75]
["STATE INVESTMENT BOARD",132]
["STATE LAW REPORTS",1]
["STATE MILITARY DEPARTMENT",5]
["STATE PATROL WA",4856]
["STATE TREASURER OFFICE OF",131]
["STATUTE LAW COMMITTEE",81]
["STEHEKIN SD 069",4]
["STEILACOOM HISTORICAL SD 001",544]
["STEILACOOM TOWN OF",112]
["STEMILT IRRIGATION DISTRICT",1]
["STEPTOE SD 304",14]
["STEVENS CO",710]
["STEVENS CO CONSERVATION DISTRICT",13]
["STEVENS CO FPD 01",18]
["STEVENS CO PUD",19]
["STEVENS CO RURAL LIBRARY",38]
["STEVENS PASS SEWER DISTRICT",5]
["STEVENSON CITY OF",20]
["STEVENSON-CARSON SD 303",323]
["STUDENT ACHIEVEMENT COUNCIL",112]
["STUDENTS BOOK CORPORATION",14]
["SULTAN CITY OF",51]
["SULTAN SD 311",443]
["SUMAS CITY OF",24]
["SUMMIT SD 202",31]
["SUMNER CITY OF",188]
["SUMNER SD 320",1842]
["SUNLAND WATER DISTRICT",7]
["SUNNYSIDE CITY OF",182]
["SUNNYSIDE PORT OF",36]
["SUNNYSIDE SD 201",1301]
["SUNNYSIDE VALLEY IRRIGATION DIST",145]
["SUPERINTENDENT OF PUBLIC INSTR",958]
["SUPREME COURT",221]
["SW CLEAR AIR AGENCY",37]
["SW SUBURBAN SEWER DISTRICT",51]
["SW WA BEH HEALTH REG SUPPORT NTWK",56]
["SW WA COUNCIL GOVT ON AGING & DISB",125]
["SW WA HEALTH DISTRICT",101]
["TACOMA CITY OF",1605]
["TACOMA COMMUNITY COLLEGE",714]
["TACOMA HOUSING AUTHORITY",254]
["TACOMA PORT OF",552]
["TACOMA SD 010",7813]
["TACOMA-PIERCE CO EMP & TRG CONSORT",136]
["TACOMA-PIERCE CO HEALTH DEPT",13]
["TAHOLAH SD 077",131]
["TAHOMA SD 409",1399]
["TAX APPEALS BOARD OF",27]
["TEACHERS RETIREMENT",1]
["TEKOA CITY OF",11]
["TEKOA SD 265",80]
["TENINO CITY OF",33]
["TENINO SD 402",294]
["TERRACE HEIGHTS SEWER DISTRICT",8]
["THORP SD 400",69]
["THREE RIVERS REG. WASTEWATER AUTH",38]
["THURSTON 911 COMMUNICATIONS",72]
["THURSTON CO",2062]
["THURSTON CO DEPT PUBLIC WRK",13]
["THURSTON CO FPD 01",3]
["THURSTON CO FPD 03",187]
["THURSTON CO FPD 05",10]
["THURSTON CO FPD 06",42]
["THURSTON CO FPD 07",6]
["THURSTON CO FPD 08",15]
["THURSTON CO FPD 09",31]
["THURSTON CO FPD 11",6]
["THURSTON CO FPD 12",11]
["THURSTON CO FPD 13",6]
["THURSTON CO FPD 17",4]
["THURSTON CO HLTH",3]
["THURSTON CO HOUSING AUTHORITY",35]
["THURSTON CO PUD 1",25]
["THURSTON CO SD 002",5]
["THURSTON CO SD 033",1]
["THURSTON CONSERVATION DIST",22]
["THURSTON REGIONAL PLANNING COUNCIL",43]
["TIETON CITY OF",14]
["TIMBERLAND REGIONAL LIBRARY",601]
["TIMBERLANDS REG SUPPORT NETWORK",6]
["TOLEDO CITY OF",19]
["TOLEDO SD 237",205]
["TONASKET CITY OF",24]
["TONASKET SD 404",287]
["TOPPENISH CITY OF",170]
["TOPPENISH MIG CTR INT 123",9]
["TOPPENISH SD 202",790]
["TOUCHET SD 300",85]
["TOUTLE LAKE SD 130",140]
["TRADE & ECONOMIC DEV DEPT OF",29]
["TRAFFIC SAFETY COMMISSION",44]
["TRANSIT INSURANCE POOL WA",13]
["TRANSPORTATION DEPT OF",11560]
["TRANSPORTATION IMPROVEMENT BOARD",23]
["TREE FRUIT RESEARCH COMMISSION",45]
["TRENTWOOD IRRIGATION DISTRICT 03",6]
["TRICOUNTY ECONOMIC DEV DIST",20]
["TROUT LAKE SD 400",52]
["TUKWILA CITY OF",818]
["TUKWILA SD 406",767]
["TUMWATER CITY OF",355]
["TUMWATER SD 033",1315]
["TWISP TOWN OF",17]
["UNION GAP CITY OF",120]
["UNION GAP SD 002",157]
["UNIONTOWN TOWN OF",4]
["UNIVERSITY OF WA",42604]
["UNIVERSITY PLACE CITY OF",115]
["UNIVERSITY PLACE SD 083",1181]
["UPPER SKAGIT LIBRARY DISTRICT",7]
["UTILITIES & TRANSPORTATION COMSN",349]
["VADER CITY OF",1]
["VADER SD 018",17]
["VALLEY COMMUNICATION CENTER",235]
["VALLEY REGIONAL FIRE AUTHORITY",145]
["VALLEY SD 070",163]
["VALLEY TRANSIT",127]
["VALLEY VIEW SEWER DIST",27]
["VALLEY WATER DISTRICT",14]
["VANCOUVER CITY OF",1939]
["VANCOUVER HOUSING AUTHORITY",196]
["VANCOUVER PORT OF",160]
["VANCOUVER SD 037",5464]
["VASHON ISLAND FIRE & RESCUE",42]
["VASHON ISLAND SD 402",398]
["VASHON SEWER DISTRICT",1]
["VERA WATER & POWER",62]
["VETERANS AFFAIRS DEPT OF",191]
["VETERANS COMP",1]
["VETERANS HOME - SPOKANE",374]
["VETERANS HOME WA",952]
["VETERANS REHAB",1]
["VOCATIONAL REHAB",11]
["VOLUNTEER FIREFIGHTERS BOARD",6]
["W RICHLAND CITY OF",106]
["W SOUND UTILITY DISTRICT",40]
["W VALLEY SD 208",982]
["W VALLEY SD 363",913]
["WA BASIC HEALTH PLAN",1]
["WA CHARTER SCHOOL COMMISSION",2]
["WA CITIES ASSOCIATION OF",6]
["WA CITIES INSURANCE AUTHORITY",37]
["WA COUNTIES INSURANCE FUND",11]
["WA COUNTIES RISK POOL",18]
["WA DAIRY PRODUCTS COMMISSION",34]
["WA ECONOMIC DEV FINANCE AUTHY",2]
["WA FEDERATION OF STATE EMPLOYEES",29]
["WA PUD ASSOCIATION",1]
["WA SCHOOL INFO PROCESSING COOP",212]
["WA ST CTR FOR CHILDHD DEAFNESS/HL",328]
["WA ST MLB STADIUM PUBLIC FAC DIST",4]
["WA ST PROFESS ATHLETIC COMSN",1]
["WA ST REDISTRICTING COMMISSION",4]
["WA STATE UNIVERSITY",8247]
["WA WTR-WASTE WTR DIST ASSN OF",1]
["WAHKIAKUM CO",246]
["WAHKIAKUM CO PORT DIST 01",7]
["WAHKIAKUM CO PUD 01",24]
["WAHKIAKUM CONSERVATION DISTRICT",6]
["WAHKIAKUM SD 200",111]
["WAHLUKE SD 073",474]
["WAITSBURG CITY OF",10]
["WAITSBURG SD 401",82]
["WALLA WALLA CITY HOUSING AUTH",83]
["WALLA WALLA CITY OF",632]
["WALLA WALLA CO",685]
["WALLA WALLA CO FPD 04",15]
["WALLA WALLA CO FPD 05",14]
["WALLA WALLA CO HOUSING AUTHORITY",3]
["WALLA WALLA CO RURAL LIBRARY DIST",24]
["WALLA WALLA COMMUNITY COLLEGE",345]
["WALLA WALLA JOINT COMM DEV AGENCY",19]
["WALLA WALLA PORT OF",8]
["WALLA WALLA REGIONAL AIRPORT",41]
["WALLA WALLA SD 140",1590]
["WALLA WALLA WATERSHED MANAGEMENT",3]
["WAPATO CITY OF",94]
["WAPATO SD 207",841]
["WARDEN CITY OF",28]
["WARDEN JT CONSOLIDATED SD 146-161",266]
["WASHOUGAL CITY OF",150]
["WASHOUGAL SD 112-6",720]
["WASHTUCNA SD 109",52]
["WASHTUCNA TOWN OF",4]
["WATER & SEWER INSURANCE POOL",13]
["WATERVILLE SD 209",97]
["WATERVILLE TOWN OF",14]
["WELLPINIT SD 049",168]
["WELLS HYDROELECTRIC PROJECT",72]
["WENATCHEE CITY OF",455]
["WENATCHEE RECLAMATION DISTRICT",24]
["WENATCHEE SD 246",1822]
["WENATCHEE VALLEY COLLEGE",275]
["WENATCHEE VALLEY TRANSPORT COUNCIL",5]
["WEST THURSTON REG FIRE AUTHORITY",36]
["WESTERN STATE HOSPITAL",4361]
["WESTERN WA UNIVERSITY",1985]
["WESTPORT CITY OF",50]
["WESTSIDE SWR DIST",2]
["WHATCOM CO",1666]
["WHATCOM CO FPD 01",4]
["WHATCOM CO FPD 03",1]
["WHATCOM CO FPD 04",3]
["WHATCOM CO FPD 07",47]
["WHATCOM CO FPD 08",13]
["WHATCOM CO FPD 14",3]
["WHATCOM CO FPD 17",1]
["WHATCOM CO FPD 18",1]
["WHATCOM CO FPD 21",78]
["WHATCOM CO PUBLIC LIBRARY",176]
["WHATCOM CO WATER DISTRICT 02",2]
["WHATCOM CO WATER DISTRICT 07",1]
["WHATCOM COMMUNITY COLLEGE",218]
["WHATCOM COUNCIL OF GOVERNMENTS",16]
["WHATCOM TRANSPORTATION AUTHORITY",364]
["WHITE PASS SD 303",191]
["WHITE RIVER SD 416",834]
["WHITE SALMON CITY OF",42]
["WHITE SALMON SD 405",301]
["WHITESTONE RECLAMATION DISTRICT",5]
["WHITMAN CO",496]
["WHITMAN CO PORT OF",11]
["WHITMAN CO RURAL LIBRARY",30]
["WHITMAN CO SD 226",1]
["WHITWORTH WATER DISTRICT 02",24]
["WILBUR SD 200",84]
["WILBUR TOWN OF",2]
["WILDLIFE DEPT OF WA ST",309]
["WILLAPA HARBOR PORT OF",11]
["WILLAPA VALLEY SD 160",112]
["WILLAPA VALLEY WATER DISTRICT",4]
["WILSON CREEK SD 167",70]
["WINE COMMISSION",23]
["WINLOCK CITY OF",15]
["WINLOCK SD 232",200]
["WINTHROP TOWN OF",18]
["WISHKAH VALLEY SD 117",62]
["WISHRAM SD 094",45]
["WOODINVILLE CITY OF",95]
["WOODINVILLE FIRE & RESCUE",100]
["WOODINVILLE WATER DISTRICT",58]
["WOODLAND CITY OF",66]
["WOODLAND PORT OF",4]
["WOODLAND SD 404",531]
["WOODWAY TOWN OF",13]
["WORKFORCE TRNG & ED COORD BD",71]
["YACOLT SD 104",1]
["YACOLT TOWN OF",8]
["YAKIMA AIR TERMINAL",16]
["YAKIMA CITY OF",1515]
["YAKIMA CO",2219]
["YAKIMA CO FPD 04",16]
["YAKIMA CO FPD 05",35]
["YAKIMA CO FPD 12",16]
["YAKIMA CO HEALTH DISTRICT",99]
["YAKIMA CO MOSQUITO CONTROL DIST 1",2]
["YAKIMA CO SD 116",2]
["YAKIMA CO WEED DIST 01",1]
["YAKIMA REGIONAL CLEAN AIR AGENCY",23]
["YAKIMA SD 007",3443]
["YAKIMA VALLEY COLLEGE",442]
["YAKIMA VALLEY REGIONAL LIBRARY",203]
["YAKIMA VALLEY SCHOOL",772]
["YAKIMA-TIETON IRRIGATION DISTRICT",39]
["YARROW POINT TOWN OF",4]
["YELM CITY OF",74]
["YELM FIRE DISTRICT",2]
["YELM SD 002",1127]
["ZILLAH CITY OF",56]
["ZILLAH SD 205",239]
["                                                                             <Total>",683109]
[]
["Folder:   Y:\\OPEB2015\\ProVal"]
["Project:  2013 LEOFF 1 OPEB                                                                         Version:  3.07 Apr 15, 2015"]

{"sheet":"Lookups","index":8,"n_rows":103,"n_cols":131,"rows_kept":103,"cut":false,"hidden":true,"merged":[]}
[null,"Insured","Insured","UMP ","UMP","Retire","Retire","Mortality","Mortality",null,null,"Disability","Disability","Payment","Total ",null,null,"Term ","Term","NE Age",36,{"$f":"Active!Q3","v":1.085},{"$f":"Active!Q4","v":1.085},{"$f":"Active!Q5","v":1.085},{"$f":"Active!Q6","v":1.0549999999999999},{"$f":"Active!Q7","v":1.0549999999999999},{"$f":"Active!Q8","v":1.0549999999999999},{"$f":"Active!Q9","v":1.056},{"$f":"Active!Q10","v":1.056},{"$f":"Active!Q11","v":1.0569999999999999},{"$f":"AD1","v":1.0569999999999999},1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,{"$f":"BJ1","v":1.0569999999999999},1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,{"$f":"CP1","v":1.0569999999999999},1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"100% Scale BB"]
["Age","Gross","Premium","Gross","Premium","Male","Female","Male","Female",null,null,"Male","Female","Timing","Mort",null,"MS","Male","Female","Year",0,{"$f":"1+U2","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"1+BA2","v":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,{"$f":"1+CG2","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,"Age","Retire","Term - M","Term - F","Term","Dis - M","Dis - F","Disab","Death - M","Death - F","Death","Decrement","Survive","Interest",null,null,null,"Age","Male","Female"]
[20,2497.5937104448299,7044.48,2039.2085841573121,6841.56,0,0,3.1641376502167782E-4,1.816272367193921E-4,null,null,0,0,{"$f":"ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-O3),6)","v":0.98229200000000005},{"$f":"H3*INACTMALE +I3*(1-INACTMALE)","v":1.816272367193921E-4},null,0,0.26239699999999999,0.26239699999999999,{"$f":"Active!A3","v":2015},1700.5874870282896,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,3.0000000000000001E-3,3.0000000000000001E-3]
[{"$f":"1+A3","v":21},2893.7633148436257,7044.48,2362.6688928960457,6841.56,0,0,3.2979682456942244E-4,1.82583169544231E-4,null,null,0,0,0.98229100000000003,1.82583169544231E-4,null,{"$f":"1+Q3","v":1},0.154534,0.16774700000000001,{"$f":"1+T3","v":2016},1864.1984974188335,{"$f":"IF($T4-V$2 >=Active!$A$3,U3*V$1,\"\")","v":1845.1374234256941},{"$f":"IF($T4-W$2 >=Active!$A$3,V3*W$1,\"\")","v":""},{"$f":"IF($T4-X$2 >=Active!$A$3,W3*X$1,\"\")","v":""},{"$f":"IF($T4-Y$2 >=Active!$A$3,X3*Y$1,\"\")","v":""},{"$f":"IF($T4-Z$2 >=Active!$A$3,Y3*Z$1,\"\")","v":""},{"$f":"IF($T4-AA$2 >=Active!$A$3,Z3*AA$1,\"\")","v":""},{"$f":"IF($T4-AB$2 >=Active!$A$3,AA3*AB$1,\"\")","v":""},{"$f":"IF($T4-AC$2 >=Active!$A$3,AB3*AC$1,\"\")","v":""},{"$f":"IF($T4-AD$2 >=Active!$A$3,AC3*AD$1,\"\")","v":""},{"$f":"IF($T4-AE$2 >=Active!$A$3,AD3*AE$1,\"\")","v":""},{"$f":"IF($T4-AF$2 >=Active!$A$3,AE3*AF$1,\"\")","v":""},{"$f":"IF($T4-AG$2 >=Active!$A$3,AF3*AG$1,\"\")","v":""},{"$f":"IF($T4-AH$2 >=Active!$A$3,AG3*AH$1,\"\")","v":""},{"$f":"IF($T4-AI$2 >=Active!$A$3,AH3*AI$1,\"\")","v":""},{"$f":"IF($T4-AJ$2 >=Active!$A$3,AI3*AJ$1,\"\")","v":""},{"$f":"IF($T4-AK$2 >=Active!$A$3,AJ3*AK$1,\"\")","v":""},{"$f":"IF($T4-AL$2 >=Active!$A$3,AK3*AL$1,\"\")","v":""},{"$f":"IF($T4-AM$2 >=Active!$A$3,AL3*AM$1,\"\")","v":""},{"$f":"IF($T4-AN$2 >=Active!$A$3,AM3*AN$1,\"\")","v":""},{"$f":"IF($T4-AO$2 >=Active!$A$3,AN3*AO$1,\"\")","v":""},{"$f":"IF($T4-AP$2 >=Active!$A$3,AO3*AP$1,\"\")","v":""},{"$f":"IF($T4-AQ$2 >=Active!$A$3,AP3*AQ$1,\"\")","v":""},{"$f":"IF($T4-AR$2 >=Active!$A$3,AQ3*AR$1,\"\")","v":""},{"$f":"IF($T4-AS$2 >=Active!$A$3,AR3*AS$1,\"\")","v":""},{"$f":"IF($T4-AT$2 >=Active!$A$3,AS3*AT$1,\"\")","v":""},{"$f":"IF($T4-AU$2 >=Active!$A$3,AT3*AU$1,\"\")","v":""},{"$f":"IF($T4-AV$2 >=Active!$A$3,AU3*AV$1,\"\")","v":""},{"$f":"IF($T4-AW$2 >=Active!$A$3,AV3*AW$1,\"\")","v":""},{"$f":"IF($T4-AX$2 >=Active!$A$3,AW3*AX$1,\"\")","v":""},{"$f":"IF($T4-AY$2 >=Active!$A$3,AX3*AY$1,\"\")","v":""},{"$f":"IF($T4-AZ$2 >=Active!$A$3,AY3*AZ$1,\"\")","v":""},{"$f":"IF($T4-BA$2 >=Active!$A$3,AZ3*BA$1,\"\")","v":""},{"$f":"IF($T4-BB$2 >=Active!$A$3,BA3*BB$1,\"\")","v":""},{"$f":"IF($T4-BC$2 >=Active!$A$3,BB3*BC$1,\"\")","v":""},{"$f":"IF($T4-BD$2 >=Active!$A$3,BC3*BD$1,\"\")","v":""},{"$f":"IF($T4-BE$2 >=Active!$A$3,BD3*BE$1,\"\")","v":""},{"$f":"IF($T4-BF$2 >=Active!$A$3,BE3*BF$1,\"\")","v":""},{"$f":"IF($T4-BG$2 >=Active!$A$3,BF3*BG$1,\"\")","v":""},{"$f":"IF($T4-BH$2 >=Active!$A$3,BG3*BH$1,\"\")","v":""},{"$f":"IF($T4-BI$2 >=Active!$A$3,BH3*BI$1,\"\")","v":""},{"$f":"IF($T4-BJ$2 >=Active!$A$3,BI3*BJ$1,\"\")","v":""},{"$f":"IF($T4-BK$2 >=Active!$A$3,BJ3*BK$1,\"\")","v":""},{"$f":"IF($T4-BL$2 >=Active!$A$3,BK3*BL$1,\"\")","v":""},{"$f":"IF($T4-BM$2 >=Active!$A$3,BL3*BM$1,\"\")","v":""},{"$f":"IF($T4-BN$2 >=Active!$A$3,BM3*BN$1,\"\")","v":""},{"$f":"IF($T4-BO$2 >=Active!$A$3,BN3*BO$1,\"\")","v":""},{"$f":"IF($T4-BP$2 >=Active!$A$3,BO3*BP$1,\"\")","v":""},{"$f":"IF($T4-BQ$2 >=Active!$A$3,BP3*BQ$1,\"\")","v":""},{"$f":"IF($T4-BR$2 >=Active!$A$3,BQ3*BR$1,\"\")","v":""},{"$f":"IF($T4-BS$2 >=Active!$A$3,BR3*BS$1,\"\")","v":""},{"$f":"IF($T4-BT$2 >=Active!$A$3,BS3*BT$1,\"\")","v":""},{"$f":"IF($T4-BU$2 >=Active!$A$3,BT3*BU$1,\"\")","v":""},{"$f":"IF($T4-BV$2 >=Active!$A$3,BU3*BV$1,\"\")","v":""},{"$f":"IF($T4-BW$2 >=Active!$A$3,BV3*BW$1,\"\")","v":""},{"$f":"IF($T4-BX$2 >=Active!$A$3,BW3*BX$1,\"\")","v":""},{"$f":"IF($T4-BY$2 >=Active!$A$3,BX3*BY$1,\"\")","v":""},{"$f":"IF($T4-BZ$2 >=Active!$A$3,BY3*BZ$1,\"\")","v":""},{"$f":"IF($T4-CA$2 >=Active!$A$3,BZ3*CA$1,\"\")","v":""},{"$f":"IF($T4-CB$2 >=Active!$A$3,CA3*CB$1,\"\")","v":""},{"$f":"IF($T4-CC$2 >=Active!$A$3,CB3*CC$1,\"\")","v":""},{"$f":"IF($T4-CD$2 >=Active!$A$3,CC3*CD$1,\"\")","v":""},{"$f":"IF($T4-CE$2 >=Active!$A$3,CD3*CE$1,\"\")","v":""},{"$f":"IF($T4-CF$2 >=Active!$A$3,CE3*CF$1,\"\")","v":""},{"$f":"IF($T4-CG$2 >=Active!$A$3,CF3*CG$1,\"\")","v":""},{"$f":"IF($T4-CH$2 >=Active!$A$3,CG3*CH$1,\"\")","v":""},{"$f":"IF($T4-CI$2 >=Active!$A$3,CH3*CI$1,\"\")","v":""},{"$f":"IF($T4-CJ$2 >=Active!$A$3,CI3*CJ$1,\"\")","v":""},{"$f":"IF($T4-CK$2 >=Active!$A$3,CJ3*CK$1,\"\")","v":""},{"$f":"IF($T4-CL$2 >=Active!$A$3,CK3*CL$1,\"\")","v":""},{"$f":"IF($T4-CM$2 >=Active!$A$3,CL3*CM$1,\"\")","v":""},{"$f":"IF($T4-CN$2 >=Active!$A$3,CM3*CN$1,\"\")","v":""},{"$f":"IF($T4-CO$2 >=Active!$A$3,CN3*CO$1,\"\")","v":""},{"$f":"IF($T4-CP$2 >=Active!$A$3,CO3*CP$1,\"\")","v":""},{"$f":"IF($T4-CQ$2 >=Active!$A$3,CP3*CQ$1,\"\")","v":""},{"$f":"IF($T4-CR$2 >=Active!$A$3,CQ3*CR$1,\"\")","v":""},{"$f":"IF($T4-CS$2 >=Active!$A$3,CR3*CS$1,\"\")","v":""},{"$f":"IF($T4-CT$2 >=Active!$A$3,CS3*CT$1,\"\")","v":""},{"$f":"IF($T4-CU$2 >=Active!$A$3,CT3*CU$1,\"\")","v":""},{"$f":"IF($T4-CV$2 >=Active!$A$3,CU3*CV$1,\"\")","v":""},{"$f":"IF($T4-CW$2 >=Active!$A$3,CV3*CW$1,\"\")","v":""},{"$f":"IF($T4-CX$2 >=Active!$A$3,CW3*CX$1,\"\")","v":""},{"$f":"IF($T4-CY$2 >=Active!$A$3,CX3*CY$1,\"\")","v":""},{"$f":"IF($T4-CZ$2 >=Active!$A$3,CY3*CZ$1,\"\")","v":""},{"$f":"IF($T4-DA$2 >=Active!$A$3,CZ3*DA$1,\"\")","v":""},{"$f":"IF($T4-DB$2 >=Active!$A$3,DA3*DB$1,\"\")","v":""},{"$f":"IF($T4-DC$2 >=Active!$A$3,DB3*DC$1,\"\")","v":""},{"$f":"IF($T4-DD$2 >=Active!$A$3,DC3*DD$1,\"\")","v":""},{"$f":"IF($T4-DE$2 >=Active!$A$3,DD3*DE$1,\"\")","v":""},{"$f":"IF($T4-DF$2 >=Active!$A$3,DE3*DF$1,\"\")","v":""},{"$f":"IF($T4-DG$2 >=Active!$A$3,DF3*DG$1,\"\")","v":""},{"$f":"1+DH3","v":21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Int Rt",null,21,3.0000000000000001E-3,3.0000000000000001E-3]
[22,3355.1941593990832,7044.48,2739.4129974758907,6841.56,0,0,3.4126801846748935E-4,1.8353910236906991E-4,null,null,0,0,0.98229100000000003,1.8353910236906991E-4,null,2,0.10068299999999999,0.117007,2017,2048.2086134009896,{"$f":"IF($T5-V$2 >=Active!$A$3,U4*V$1,\"\")","v":2022.6553696994342},{"$f":"IF($T5-W$2 >=Active!$A$3,V4*W$1,\"\")","v":2001.9741044168782},{"$f":"IF($T5-X$2 >=Active!$A$3,W4*X$1,\"\")","v":""},{"$f":"IF($T5-Y$2 >=Active!$A$3,X4*Y$1,\"\")","v":""},{"$f":"IF($T5-Z$2 >=Active!$A$3,Y4*Z$1,\"\")","v":""},{"$f":"IF($T5-AA$2 >=Active!$A$3,Z4*AA$1,\"\")","v":""},{"$f":"IF($T5-AB$2 >=Active!$A$3,AA4*AB$1,\"\")","v":""},{"$f":"IF($T5-AC$2 >=Active!$A$3,AB4*AC$1,\"\")","v":""},{"$f":"IF($T5-AD$2 >=Active!$A$3,AC4*AD$1,\"\")","v":""},{"$f":"IF($T5-AE$2 >=Active!$A$3,AD4*AE$1,\"\")","v":""},{"$f":"IF($T5-AF$2 >=Active!$A$3,AE4*AF$1,\"\")","v":""},{"$f":"IF($T5-AG$2 >=Active!$A$3,AF4*AG$1,\"\")","v":""},{"$f":"IF($T5-AH$2 >=Active!$A$3,AG4*AH$1,\"\")","v":""},{"$f":"IF($T5-AI$2 >=Active!$A$3,AH4*AI$1,\"\")","v":""},{"$f":"IF($T5-AJ$2 >=Active!$A$3,AI4*AJ$1,\"\")","v":""},{"$f":"IF($T5-AK$2 >=Active!$A$3,AJ4*AK$1,\"\")","v":""},{"$f":"IF($T5-AL$2 >=Active!$A$3,AK4*AL$1,\"\")","v":""},{"$f":"IF($T5-AM$2 >=Active!$A$3,AL4*AM$1,\"\")","v":""},{"$f":"IF($T5-AN$2 >=Active!$A$3,AM4*AN$1,\"\")","v":""},{"$f":"IF($T5-AO$2 >=Active!$A$3,AN4*AO$1,\"\")","v":""},{"$f":"IF($T5-AP$2 >=Active!$A$3,AO4*AP$1,\"\")","v":""},{"$f":"IF($T5-AQ$2 >=Active!$A$3,AP4*AQ$1,\"\")","v":""},{"$f":"IF($T5-AR$2 >=Active!$A$3,AQ4*AR$1,\"\")","v":""},{"$f":"IF($T5-AS$2 >=Active!$A$3,AR4*AS$1,\"\")","v":""},{"$f":"IF($T5-AT$2 >=Active!$A$3,AS4*AT$1,\"\")","v":""},{"$f":"IF($T5-AU$2 >=Active!$A$3,AT4*AU$1,\"\")","v":""},{"$f":"IF($T5-AV$2 >=Active!$A$3,AU4*AV$1,\"\")","v":""},{"$f":"IF($T5-AW$2 >=Active!$A$3,AV4*AW$1,\"\")","v":""},{"$f":"IF($T5-AX$2 >=Active!$A$3,AW4*AX$1,\"\")","v":""},{"$f":"IF($T5-AY$2 >=Active!$A$3,AX4*AY$1,\"\")","v":""},{"$f":"IF($T5-AZ$2 >=Active!$A$3,AY4*AZ$1,\"\")","v":""},{"$f":"IF($T5-BA$2 >=Active!$A$3,AZ4*BA$1,\"\")","v":""},{"$f":"IF($T5-BB$2 >=Active!$A$3,BA4*BB$1,\"\")","v":""},{"$f":"IF($T5-BC$2 >=Active!$A$3,BB4*BC$1,\"\")","v":""},{"$f":"IF($T5-BD$2 >=Active!$A$3,BC4*BD$1,\"\")","v":""},{"$f":"IF($T5-BE$2 >=Active!$A$3,BD4*BE$1,\"\")","v":""},{"$f":"IF($T5-BF$2 >=Active!$A$3,BE4*BF$1,\"\")","v":""},{"$f":"IF($T5-BG$2 >=Active!$A$3,BF4*BG$1,\"\")","v":""},{"$f":"IF($T5-BH$2 >=Active!$A$3,BG4*BH$1,\"\")","v":""},{"$f":"IF($T5-BI$2 >=Active!$A$3,BH4*BI$1,\"\")","v":""},{"$f":"IF($T5-BJ$2 >=Active!$A$3,BI4*BJ$1,\"\")","v":""},{"$f":"IF($T5-BK$2 >=Active!$A$3,BJ4*BK$1,\"\")","v":""},{"$f":"IF($T5-BL$2 >=Active!$A$3,BK4*BL$1,\"\")","v":""},{"$f":"IF($T5-BM$2 >=Active!$A$3,BL4*BM$1,\"\")","v":""},{"$f":"IF($T5-BN$2 >=Active!$A$3,BM4*BN$1,\"\")","v":""},{"$f":"IF($T5-BO$2 >=Active!$A$3,BN4*BO$1,\"\")","v":""},{"$f":"IF($T5-BP$2 >=Active!$A$3,BO4*BP$1,\"\")","v":""},{"$f":"IF($T5-BQ$2 >=Active!$A$3,BP4*BQ$1,\"\")","v":""},{"$f":"IF($T5-BR$2 >=Active!$A$3,BQ4*BR$1,\"\")","v":""},{"$f":"IF($T5-BS$2 >=Active!$A$3,BR4*BS$1,\"\")","v":""},{"$f":"IF($T5-BT$2 >=Active!$A$3,BS4*BT$1,\"\")","v":""},{"$f":"IF($T5-BU$2 >=Active!$A$3,BT4*BU$1,\"\")","v":""},{"$f":"IF($T5-BV$2 >=Active!$A$3,BU4*BV$1,\"\")","v":""},{"$f":"IF($T5-BW$2 >=Active!$A$3,BV4*BW$1,\"\")","v":""},{"$f":"IF($T5-BX$2 >=Active!$A$3,BW4*BX$1,\"\")","v":""},{"$f":"IF($T5-BY$2 >=Active!$A$3,BX4*BY$1,\"\")","v":""},{"$f":"IF($T5-BZ$2 >=Active!$A$3,BY4*BZ$1,\"\")","v":""},{"$f":"IF($T5-CA$2 >=Active!$A$3,BZ4*CA$1,\"\")","v":""},{"$f":"IF($T5-CB$2 >=Active!$A$3,CA4*CB$1,\"\")","v":""},{"$f":"IF($T5-CC$2 >=Active!$A$3,CB4*CC$1,\"\")","v":""},{"$f":"IF($T5-CD$2 >=Active!$A$3,CC4*CD$1,\"\")","v":""},{"$f":"IF($T5-CE$2 >=Active!$A$3,CD4*CE$1,\"\")","v":""},{"$f":"IF($T5-CF$2 >=Active!$A$3,CE4*CF$1,\"\")","v":""},{"$f":"IF($T5-CG$2 >=Active!$A$3,CF4*CG$1,\"\")","v":""},{"$f":"IF($T5-CH$2 >=Active!$A$3,CG4*CH$1,\"\")","v":""},{"$f":"IF($T5-CI$2 >=Active!$A$3,CH4*CI$1,\"\")","v":""},{"$f":"IF($T5-CJ$2 >=Active!$A$3,CI4*CJ$1,\"\")","v":""},{"$f":"IF($T5-CK$2 >=Active!$A$3,CJ4*CK$1,\"\")","v":""},{"$f":"IF($T5-CL$2 >=Active!$A$3,CK4*CL$1,\"\")","v":""},{"$f":"IF($T5-CM$2 >=Active!$A$3,CL4*CM$1,\"\")","v":""},{"$f":"IF($T5-CN$2 >=Active!$A$3,CM4*CN$1,\"\")","v":""},{"$f":"IF($T5-CO$2 >=Active!$A$3,CN4*CO$1,\"\")","v":""},{"$f":"IF($T5-CP$2 >=Active!$A$3,CO4*CP$1,\"\")","v":""},{"$f":"IF($T5-CQ$2 >=Active!$A$3,CP4*CQ$1,\"\")","v":""},{"$f":"IF($T5-CR$2 >=Active!$A$3,CQ4*CR$1,\"\")","v":""},{"$f":"IF($T5-CS$2 >=Active!$A$3,CR4*CS$1,\"\")","v":""},{"$f":"IF($T5-CT$2 >=Active!$A$3,CS4*CT$1,\"\")","v":""},{"$f":"IF($T5-CU$2 >=Active!$A$3,CT4*CU$1,\"\")","v":""},{"$f":"IF($T5-CV$2 >=Active!$A$3,CU4*CV$1,\"\")","v":""},{"$f":"IF($T5-CW$2 >=Active!$A$3,CV4*CW$1,\"\")","v":""},{"$f":"IF($T5-CX$2 >=Active!$A$3,CW4*CX$1,\"\")","v":""},{"$f":"IF($T5-CY$2 >=Active!$A$3,CX4*CY$1,\"\")","v":""},{"$f":"IF($T5-CZ$2 >=Active!$A$3,CY4*CZ$1,\"\")","v":""},{"$f":"IF($T5-DA$2 >=Active!$A$3,CZ4*DA$1,\"\")","v":""},{"$f":"IF($T5-DB$2 >=Active!$A$3,DA4*DB$1,\"\")","v":""},{"$f":"IF($T5-DC$2 >=Active!$A$3,DB4*DC$1,\"\")","v":""},{"$f":"IF($T5-DD$2 >=Active!$A$3,DC4*DD$1,\"\")","v":""},{"$f":"IF($T5-DE$2 >=Active!$A$3,DD4*DE$1,\"\")","v":""},{"$f":"IF($T5-DF$2 >=Active!$A$3,DE4*DF$1,\"\")","v":""},{"$f":"IF($T5-DG$2 >=Active!$A$3,DF4*DG$1,\"\")","v":""},22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.04,null,22,3.0000000000000001E-3,3.0000000000000001E-3]
[23,3892.9796915194279,7044.48,3178.4983563918868,6841.56,0,0,1.003204167013567E-3,3.9894263460992353E-4,null,null,1.7E-5,0,0.98219599999999996,3.9894263460992353E-4,null,3,7.5235999999999997E-2,9.2904E-2,2018,2255.2279846155971,{"$f":"IF($T6-V$2 >=Active!$A$3,U5*V$1,\"\")","v":2222.3063455400738},{"$f":"IF($T6-W$2 >=Active!$A$3,V5*W$1,\"\")","v":2194.5810761238859},{"$f":"IF($T6-X$2 >=Active!$A$3,W5*X$1,\"\")","v":2172.1419032923127},{"$f":"IF($T6-Y$2 >=Active!$A$3,X5*Y$1,\"\")","v":""},{"$f":"IF($T6-Z$2 >=Active!$A$3,Y5*Z$1,\"\")","v":""},{"$f":"IF($T6-AA$2 >=Active!$A$3,Z5*AA$1,\"\")","v":""},{"$f":"IF($T6-AB$2 >=Active!$A$3,AA5*AB$1,\"\")","v":""},{"$f":"IF($T6-AC$2 >=Active!$A$3,AB5*AC$1,\"\")","v":""},{"$f":"IF($T6-AD$2 >=Active!$A$3,AC5*AD$1,\"\")","v":""},{"$f":"IF($T6-AE$2 >=Active!$A$3,AD5*AE$1,\"\")","v":""},{"$f":"IF($T6-AF$2 >=Active!$A$3,AE5*AF$1,\"\")","v":""},{"$f":"IF($T6-AG$2 >=Active!$A$3,AF5*AG$1,\"\")","v":""},{"$f":"IF($T6-AH$2 >=Active!$A$3,AG5*AH$1,\"\")","v":""},{"$f":"IF($T6-AI$2 >=Active!$A$3,AH5*AI$1,\"\")","v":""},{"$f":"IF($T6-AJ$2 >=Active!$A$3,AI5*AJ$1,\"\")","v":""},{"$f":"IF($T6-AK$2 >=Active!$A$3,AJ5*AK$1,\"\")","v":""},{"$f":"IF($T6-AL$2 >=Active!$A$3,AK5*AL$1,\"\")","v":""},{"$f":"IF($T6-AM$2 >=Active!$A$3,AL5*AM$1,\"\")","v":""},{"$f":"IF($T6-AN$2 >=Active!$A$3,AM5*AN$1,\"\")","v":""},{"$f":"IF($T6-AO$2 >=Active!$A$3,AN5*AO$1,\"\")","v":""},{"$f":"IF($T6-AP$2 >=Active!$A$3,AO5*AP$1,\"\")","v":""},{"$f":"IF($T6-AQ$2 >=Active!$A$3,AP5*AQ$1,\"\")","v":""},{"$f":"IF($T6-AR$2 >=Active!$A$3,AQ5*AR$1,\"\")","v":""},{"$f":"IF($T6-AS$2 >=Active!$A$3,AR5*AS$1,\"\")","v":""},{"$f":"IF($T6-AT$2 >=Active!$A$3,AS5*AT$1,\"\")","v":""},{"$f":"IF($T6-AU$2 >=Active!$A$3,AT5*AU$1,\"\")","v":""},{"$f":"IF($T6-AV$2 >=Active!$A$3,AU5*AV$1,\"\")","v":""},{"$f":"IF($T6-AW$2 >=Active!$A$3,AV5*AW$1,\"\")","v":""},{"$f":"IF($T6-AX$2 >=Active!$A$3,AW5*AX$1,\"\")","v":""},{"$f":"IF($T6-AY$2 >=Active!$A$3,AX5*AY$1,\"\")","v":""},{"$f":"IF($T6-AZ$2 >=Active!$A$3,AY5*AZ$1,\"\")","v":""},{"$f":"IF($T6-BA$2 >=Active!$A$3,AZ5*BA$1,\"\")","v":""},{"$f":"IF($T6-BB$2 >=Active!$A$3,BA5*BB$1,\"\")","v":""},{"$f":"IF($T6-BC$2 >=Active!$A$3,BB5*BC$1,\"\")","v":""},{"$f":"IF($T6-BD$2 >=Active!$A$3,BC5*BD$1,\"\")","v":""},{"$f":"IF($T6-BE$2 >=Active!$A$3,BD5*BE$1,\"\")","v":""},{"$f":"IF($T6-BF$2 >=Active!$A$3,BE5*BF$1,\"\")","v":""},{"$f":"IF($T6-BG$2 >=Active!$A$3,BF5*BG$1,\"\")","v":""},{"$f":"IF($T6-BH$2 >=Active!$A$3,BG5*BH$1,\"\")","v":""},{"$f":"IF($T6-BI$2 >=Active!$A$3,BH5*BI$1,\"\")","v":""},{"$f":"IF($T6-BJ$2 >=Active!$A$3,BI5*BJ$1,\"\")","v":""},{"$f":"IF($T6-BK$2 >=Active!$A$3,BJ5*BK$1,\"\")","v":""},{"$f":"IF($T6-BL$2 >=Active!$A$3,BK5*BL$1,\"\")","v":""},{"$f":"IF($T6-BM$2 >=Active!$A$3,BL5*BM$1,\"\")","v":""},{"$f":"IF($T6-BN$2 >=Active!$A$3,BM5*BN$1,\"\")","v":""},{"$f":"IF($T6-BO$2 >=Active!$A$3,BN5*BO$1,\"\")","v":""},{"$f":"IF($T6-BP$2 >=Active!$A$3,BO5*BP$1,\"\")","v":""},{"$f":"IF($T6-BQ$2 >=Active!$A$3,BP5*BQ$1,\"\")","v":""},{"$f":"IF($T6-BR$2 >=Active!$A$3,BQ5*BR$1,\"\")","v":""},{"$f":"IF($T6-BS$2 >=Active!$A$3,BR5*BS$1,\"\")","v":""},{"$f":"IF($T6-BT$2 >=Active!$A$3,BS5*BT$1,\"\")","v":""},{"$f":"IF($T6-BU$2 >=Active!$A$3,BT5*BU$1,\"\")","v":""},{"$f":"IF($T6-BV$2 >=Active!$A$3,BU5*BV$1,\"\")","v":""},{"$f":"IF($T6-BW$2 >=Active!$A$3,BV5*BW$1,\"\")","v":""},{"$f":"IF($T6-BX$2 >=Active!$A$3,BW5*BX$1,\"\")","v":""},{"$f":"IF($T6-BY$2 >=Active!$A$3,BX5*BY$1,\"\")","v":""},{"$f":"IF($T6-BZ$2 >=Active!$A$3,BY5*BZ$1,\"\")","v":""},{"$f":"IF($T6-CA$2 >=Active!$A$3,BZ5*CA$1,\"\")","v":""},{"$f":"IF($T6-CB$2 >=Active!$A$3,CA5*CB$1,\"\")","v":""},{"$f":"IF($T6-CC$2 >=Active!$A$3,CB5*CC$1,\"\")","v":""},{"$f":"IF($T6-CD$2 >=Active!$A$3,CC5*CD$1,\"\")","v":""},{"$f":"IF($T6-CE$2 >=Active!$A$3,CD5*CE$1,\"\")","v":""},{"$f":"IF($T6-CF$2 >=Active!$A$3,CE5*CF$1,\"\")","v":""},{"$f":"IF($T6-CG$2 >=Active!$A$3,CF5*CG$1,\"\")","v":""},{"$f":"IF($T6-CH$2 >=Active!$A$3,CG5*CH$1,\"\")","v":""},{"$f":"IF($T6-CI$2 >=Active!$A$3,CH5*CI$1,\"\")","v":""},{"$f":"IF($T6-CJ$2 >=Active!$A$3,CI5*CJ$1,\"\")","v":""},{"$f":"IF($T6-CK$2 >=Active!$A$3,CJ5*CK$1,\"\")","v":""},{"$f":"IF($T6-CL$2 >=Active!$A$3,CK5*CL$1,\"\")","v":""},{"$f":"IF($T6-CM$2 >=Active!$A$3,CL5*CM$1,\"\")","v":""},{"$f":"IF($T6-CN$2 >=Active!$A$3,CM5*CN$1,\"\")","v":""},{"$f":"IF($T6-CO$2 >=Active!$A$3,CN5*CO$1,\"\")","v":""},{"$f":"IF($T6-CP$2 >=Active!$A$3,CO5*CP$1,\"\")","v":""},{"$f":"IF($T6-CQ$2 >=Active!$A$3,CP5*CQ$1,\"\")","v":""},{"$f":"IF($T6-CR$2 >=Active!$A$3,CQ5*CR$1,\"\")","v":""},{"$f":"IF($T6-CS$2 >=Active!$A$3,CR5*CS$1,\"\")","v":""},{"$f":"IF($T6-CT$2 >=Active!$A$3,CS5*CT$1,\"\")","v":""},{"$f":"IF($T6-CU$2 >=Active!$A$3,CT5*CU$1,\"\")","v":""},{"$f":"IF($T6-CV$2 >=Active!$A$3,CU5*CV$1,\"\")","v":""},{"$f":"IF($T6-CW$2 >=Active!$A$3,CV5*CW$1,\"\")","v":""},{"$f":"IF($T6-CX$2 >=Active!$A$3,CW5*CX$1,\"\")","v":""},{"$f":"IF($T6-CY$2 >=Active!$A$3,CX5*CY$1,\"\")","v":""},{"$f":"IF($T6-CZ$2 >=Active!$A$3,CY5*CZ$1,\"\")","v":""},{"$f":"IF($T6-DA$2 >=Active!$A$3,CZ5*DA$1,\"\")","v":""},{"$f":"IF($T6-DB$2 >=Active!$A$3,DA5*DB$1,\"\")","v":""},{"$f":"IF($T6-DC$2 >=Active!$A$3,DB5*DC$1,\"\")","v":""},{"$f":"IF($T6-DD$2 >=Active!$A$3,DC5*DD$1,\"\")","v":""},{"$f":"IF($T6-DE$2 >=Active!$A$3,DD5*DE$1,\"\")","v":""},{"$f":"IF($T6-DF$2 >=Active!$A$3,DE5*DF$1,\"\")","v":""},{"$f":"IF($T6-DG$2 >=Active!$A$3,DF5*DG$1,\"\")","v":""},23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,3.0000000000000001E-3,3.0000000000000001E-3]
[24,4520.1458611935614,7044.48,3690.5602570126248,6841.56,0,0,1.6373291354447907E-3,6.0679778212437813E-4,null,null,3.4999999999999997E-5,0,0.98210399999999998,6.0679778212437813E-4,null,4,6.3051999999999997E-2,7.6023999999999994E-2,2019,2488.1881055037047,{"$f":"IF($T7-V$2 >=Active!$A$3,U6*V$1,\"\")","v":2446.9223633079228},{"$f":"IF($T7-W$2 >=Active!$A$3,V6*W$1,\"\")","v":2411.2023849109801},{"$f":"IF($T7-X$2 >=Active!$A$3,W6*X$1,\"\")","v":2381.1204675944159},{"$f":"IF($T7-Y$2 >=Active!$A$3,X6*Y$1,\"\")","v":2291.60970797339},{"$f":"IF($T7-Z$2 >=Active!$A$3,Y6*Z$1,\"\")","v":""},{"$f":"IF($T7-AA$2 >=Active!$A$3,Z6*AA$1,\"\")","v":""},{"$f":"IF($T7-AB$2 >=Active!$A$3,AA6*AB$1,\"\")","v":""},{"$f":"IF($T7-AC$2 >=Active!$A$3,AB6*AC$1,\"\")","v":""},{"$f":"IF($T7-AD$2 >=Active!$A$3,AC6*AD$1,\"\")","v":""},{"$f":"IF($T7-AE$2 >=Active!$A$3,AD6*AE$1,\"\")","v":""},{"$f":"IF($T7-AF$2 >=Active!$A$3,AE6*AF$1,\"\")","v":""},{"$f":"IF($T7-AG$2 >=Active!$A$3,AF6*AG$1,\"\")","v":""},{"$f":"IF($T7-AH$2 >=Active!$A$3,AG6*AH$1,\"\")","v":""},{"$f":"IF($T7-AI$2 >=Active!$A$3,AH6*AI$1,\"\")","v":""},{"$f":"IF($T7-AJ$2 >=Active!$A$3,AI6*AJ$1,\"\")","v":""},{"$f":"IF($T7-AK$2 >=Active!$A$3,AJ6*AK$1,\"\")","v":""},{"$f":"IF($T7-AL$2 >=Active!$A$3,AK6*AL$1,\"\")","v":""},{"$f":"IF($T7-AM$2 >=Active!$A$3,AL6*AM$1,\"\")","v":""},{"$f":"IF($T7-AN$2 >=Active!$A$3,AM6*AN$1,\"\")","v":""},{"$f":"IF($T7-AO$2 >=Active!$A$3,AN6*AO$1,\"\")","v":""},{"$f":"IF($T7-AP$2 >=Active!$A$3,AO6*AP$1,\"\")","v":""},{"$f":"IF($T7-AQ$2 >=Active!$A$3,AP6*AQ$1,\"\")","v":""},{"$f":"IF($T7-AR$2 >=Active!$A$3,AQ6*AR$1,\"\")","v":""},{"$f":"IF($T7-AS$2 >=Active!$A$3,AR6*AS$1,\"\")","v":""},{"$f":"IF($T7-AT$2 >=Active!$A$3,AS6*AT$1,\"\")","v":""},{"$f":"IF($T7-AU$2 >=Active!$A$3,AT6*AU$1,\"\")","v":""},{"$f":"IF($T7-AV$2 >=Active!$A$3,AU6*AV$1,\"\")","v":""},{"$f":"IF($T7-AW$2 >=Active!$A$3,AV6*AW$1,\"\")","v":""},{"$f":"IF($T7-AX$2 >=Active!$A$3,AW6*AX$1,\"\")","v":""},{"$f":"IF($T7-AY$2 >=Active!$A$3,AX6*AY$1,\"\")","v":""},{"$f":"IF($T7-AZ$2 >=Active!$A$3,AY6*AZ$1,\"\")","v":""},{"$f":"IF($T7-BA$2 >=Active!$A$3,AZ6*BA$1,\"\")","v":""},{"$f":"IF($T7-BB$2 >=Active!$A$3,BA6*BB$1,\"\")","v":""},{"$f":"IF($T7-BC$2 >=Active!$A$3,BB6*BC$1,\"\")","v":""},{"$f":"IF($T7-BD$2 >=Active!$A$3,BC6*BD$1,\"\")","v":""},{"$f":"IF($T7-BE$2 >=Active!$A$3,BD6*BE$1,\"\")","v":""},{"$f":"IF($T7-BF$2 >=Active!$A$3,BE6*BF$1,\"\")","v":""},{"$f":"IF($T7-BG$2 >=Active!$A$3,BF6*BG$1,\"\")","v":""},{"$f":"IF($T7-BH$2 >=Active!$A$3,BG6*BH$1,\"\")","v":""},{"$f":"IF($T7-BI$2 >=Active!$A$3,BH6*BI$1,\"\")","v":""},{"$f":"IF($T7-BJ$2 >=Active!$A$3,BI6*BJ$1,\"\")","v":""},{"$f":"IF($T7-BK$2 >=Active!$A$3,BJ6*BK$1,\"\")","v":""},{"$f":"IF($T7-BL$2 >=Active!$A$3,BK6*BL$1,\"\")","v":""},{"$f":"IF($T7-BM$2 >=Active!$A$3,BL6*BM$1,\"\")","v":""},{"$f":"IF($T7-BN$2 >=Active!$A$3,BM6*BN$1,\"\")","v":""},{"$f":"IF($T7-BO$2 >=Active!$A$3,BN6*BO$1,\"\")","v":""},{"$f":"IF($T7-BP$2 >=Active!$A$3,BO6*BP$1,\"\")","v":""},{"$f":"IF($T7-BQ$2 >=Active!$A$3,BP6*BQ$1,\"\")","v":""},{"$f":"IF($T7-BR$2 >=Active!$A$3,BQ6*BR$1,\"\")","v":""},{"$f":"IF($T7-BS$2 >=Active!$A$3,BR6*BS$1,\"\")","v":""},{"$f":"IF($T7-BT$2 >=Active!$A$3,BS6*BT$1,\"\")","v":""},{"$f":"IF($T7-BU$2 >=Active!$A$3,BT6*BU$1,\"\")","v":""},{"$f":"IF($T7-BV$2 >=Active!$A$3,BU6*BV$1,\"\")","v":""},{"$f":"IF($T7-BW$2 >=Active!$A$3,BV6*BW$1,\"\")","v":""},{"$f":"IF($T7-BX$2 >=Active!$A$3,BW6*BX$1,\"\")","v":""},{"$f":"IF($T7-BY$2 >=Active!$A$3,BX6*BY$1,\"\")","v":""},{"$f":"IF($T7-BZ$2 >=Active!$A$3,BY6*BZ$1,\"\")","v":""},{"$f":"IF($T7-CA$2 >=Active!$A$3,BZ6*CA$1,\"\")","v":""},{"$f":"IF($T7-CB$2 >=Active!$A$3,CA6*CB$1,\"\")","v":""},{"$f":"IF($T7-CC$2 >=Active!$A$3,CB6*CC$1,\"\")","v":""},{"$f":"IF($T7-CD$2 >=Active!$A$3,CC6*CD$1,\"\")","v":""},{"$f":"IF($T7-CE$2 >=Active!$A$3,CD6*CE$1,\"\")","v":""},{"$f":"IF($T7-CF$2 >=Active!$A$3,CE6*CF$1,\"\")","v":""},{"$f":"IF($T7-CG$2 >=Active!$A$3,CF6*CG$1,\"\")","v":""},{"$f":"IF($T7-CH$2 >=Active!$A$3,CG6*CH$1,\"\")","v":""},{"$f":"IF($T7-CI$2 >=Active!$A$3,CH6*CI$1,\"\")","v":""},{"$f":"IF($T7-CJ$2 >=Active!$A$3,CI6*CJ$1,\"\")","v":""},{"$f":"IF($T7-CK$2 >=Active!$A$3,CJ6*CK$1,\"\")","v":""},{"$f":"IF($T7-CL$2 >=Active!$A$3,CK6*CL$1,\"\")","v":""},{"$f":"IF($T7-CM$2 >=Active!$A$3,CL6*CM$1,\"\")","v":""},{"$f":"IF($T7-CN$2 >=Active!$A$3,CM6*CN$1,\"\")","v":""},{"$f":"IF($T7-CO$2 >=Active!$A$3,CN6*CO$1,\"\")","v":""},{"$f":"IF($T7-CP$2 >=Active!$A$3,CO6*CP$1,\"\")","v":""},{"$f":"IF($T7-CQ$2 >=Active!$A$3,CP6*CQ$1,\"\")","v":""},{"$f":"IF($T7-CR$2 >=Active!$A$3,CQ6*CR$1,\"\")","v":""},{"$f":"IF($T7-CS$2 >=Active!$A$3,CR6*CS$1,\"\")","v":""},{"$f":"IF($T7-CT$2 >=Active!$A$3,CS6*CT$1,\"\")","v":""},{"$f":"IF($T7-CU$2 >=Active!$A$3,CT6*CU$1,\"\")","v":""},{"$f":"IF($T7-CV$2 >=Active!$A$3,CU6*CV$1,\"\")","v":""},{"$f":"IF($T7-CW$2 >=Active!$A$3,CV6*CW$1,\"\")","v":""},{"$f":"IF($T7-CX$2 >=Active!$A$3,CW6*CX$1,\"\")","v":""},{"$f":"IF($T7-CY$2 >=Active!$A$3,CX6*CY$1,\"\")","v":""},{"$f":"IF($T7-CZ$2 >=Active!$A$3,CY6*CZ$1,\"\")","v":""},{"$f":"IF($T7-DA$2 >=Active!$A$3,CZ6*DA$1,\"\")","v":""},{"$f":"IF($T7-DB$2 >=Active!$A$3,DA6*DB$1,\"\")","v":""},{"$f":"IF($T7-DC$2 >=Active!$A$3,DB6*DC$1,\"\")","v":""},{"$f":"IF($T7-DD$2 >=Active!$A$3,DC6*DD$1,\"\")","v":""},{"$f":"IF($T7-DE$2 >=Active!$A$3,DD6*DE$1,\"\")","v":""},{"$f":"IF($T7-DF$2 >=Active!$A$3,DE6*DF$1,\"\")","v":""},{"$f":"IF($T7-DG$2 >=Active!$A$3,DF6*DG$1,\"\")","v":""},24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Part %",null,24,3.0000000000000001E-3,3.0000000000000001E-3]
[25,5251.9939513815252,7044.48,4288.0917260381921,6841.56,0,0,2.1873452974364503E-3,7.8914869789841477E-4,null,null,5.1999999999999997E-5,0,0.98202400000000001,7.8914869789841477E-4,null,5,5.4442999999999998E-2,6.6544000000000006E-2,2020,2747.8117499578839,{"$f":"IF($T8-V$2 >=Active!$A$3,U7*V$1,\"\")","v":2699.6840944715195},{"$f":"IF($T8-W$2 >=Active!$A$3,V7*W$1,\"\")","v":2654.910764189096},{"$f":"IF($T8-X$2 >=Active!$A$3,W7*X$1,\"\")","v":2616.1545876284131},{"$f":"IF($T8-Y$2 >=Active!$A$3,X7*Y$1,\"\")","v":2512.0820933121086},{"$f":"IF($T8-Z$2 >=Active!$A$3,Y7*Z$1,\"\")","v":2417.6482419119261},{"$f":"IF($T8-AA$2 >=Active!$A$3,Z7*AA$1,\"\")","v":""},{"$f":"IF($T8-AB$2 >=Active!$A$3,AA7*AB$1,\"\")","v":""},{"$f":"IF($T8-AC$2 >=Active!$A$3,AB7*AC$1,\"\")","v":""},{"$f":"IF($T8-AD$2 >=Active!$A$3,AC7*AD$1,\"\")","v":""},{"$f":"IF($T8-AE$2 >=Active!$A$3,AD7*AE$1,\"\")","v":""},{"$f":"IF($T8-AF$2 >=Active!$A$3,AE7*AF$1,\"\")","v":""},{"$f":"IF($T8-AG$2 >=Active!$A$3,AF7*AG$1,\"\")","v":""},{"$f":"IF($T8-AH$2 >=Active!$A$3,AG7*AH$1,\"\")","v":""},{"$f":"IF($T8-AI$2 >=Active!$A$3,AH7*AI$1,\"\")","v":""},{"$f":"IF($T8-AJ$2 >=Active!$A$3,AI7*AJ$1,\"\")","v":""},{"$f":"IF($T8-AK$2 >=Active!$A$3,AJ7*AK$1,\"\")","v":""},{"$f":"IF($T8-AL$2 >=Active!$A$3,AK7*AL$1,\"\")","v":""},{"$f":"IF($T8-AM$2 >=Active!$A$3,AL7*AM$1,\"\")","v":""},{"$f":"IF($T8-AN$2 >=Active!$A$3,AM7*AN$1,\"\")","v":""},{"$f":"IF($T8-AO$2 >=Active!$A$3,AN7*AO$1,\"\")","v":""},{"$f":"IF($T8-AP$2 >=Active!$A$3,AO7*AP$1,\"\")","v":""},{"$f":"IF($T8-AQ$2 >=Active!$A$3,AP7*AQ$1,\"\")","v":""},{"$f":"IF($T8-AR$2 >=Active!$A$3,AQ7*AR$1,\"\")","v":""},{"$f":"IF($T8-AS$2 >=Active!$A$3,AR7*AS$1,\"\")","v":""},{"$f":"IF($T8-AT$2 >=Active!$A$3,AS7*AT$1,\"\")","v":""},{"$f":"IF($T8-AU$2 >=Active!$A$3,AT7*AU$1,\"\")","v":""},{"$f":"IF($T8-AV$2 >=Active!$A$3,AU7*AV$1,\"\")","v":""},{"$f":"IF($T8-AW$2 >=Active!$A$3,AV7*AW$1,\"\")","v":""},{"$f":"IF($T8-AX$2 >=Active!$A$3,AW7*AX$1,\"\")","v":""},{"$f":"IF($T8-AY$2 >=Active!$A$3,AX7*AY$1,\"\")","v":""},{"$f":"IF($T8-AZ$2 >=Active!$A$3,AY7*AZ$1,\"\")","v":""},{"$f":"IF($T8-BA$2 >=Active!$A$3,AZ7*BA$1,\"\")","v":""},{"$f":"IF($T8-BB$2 >=Active!$A$3,BA7*BB$1,\"\")","v":""},{"$f":"IF($T8-BC$2 >=Active!$A$3,BB7*BC$1,\"\")","v":""},{"$f":"IF($T8-BD$2 >=Active!$A$3,BC7*BD$1,\"\")","v":""},{"$f":"IF($T8-BE$2 >=Active!$A$3,BD7*BE$1,\"\")","v":""},{"$f":"IF($T8-BF$2 >=Active!$A$3,BE7*BF$1,\"\")","v":""},{"$f":"IF($T8-BG$2 >=Active!$A$3,BF7*BG$1,\"\")","v":""},{"$f":"IF($T8-BH$2 >=Active!$A$3,BG7*BH$1,\"\")","v":""},{"$f":"IF($T8-BI$2 >=Active!$A$3,BH7*BI$1,\"\")","v":""},{"$f":"IF($T8-BJ$2 >=Active!$A$3,BI7*BJ$1,\"\")","v":""},{"$f":"IF($T8-BK$2 >=Active!$A$3,BJ7*BK$1,\"\")","v":""},{"$f":"IF($T8-BL$2 >=Active!$A$3,BK7*BL$1,\"\")","v":""},{"$f":"IF($T8-BM$2 >=Active!$A$3,BL7*BM$1,\"\")","v":""},{"$f":"IF($T8-BN$2 >=Active!$A$3,BM7*BN$1,\"\")","v":""},{"$f":"IF($T8-BO$2 >=Active!$A$3,BN7*BO$1,\"\")","v":""},{"$f":"IF($T8-BP$2 >=Active!$A$3,BO7*BP$1,\"\")","v":""},{"$f":"IF($T8-BQ$2 >=Active!$A$3,BP7*BQ$1,\"\")","v":""},{"$f":"IF($T8-BR$2 >=Active!$A$3,BQ7*BR$1,\"\")","v":""},{"$f":"IF($T8-BS$2 >=Active!$A$3,BR7*BS$1,\"\")","v":""},{"$f":"IF($T8-BT$2 >=Active!$A$3,BS7*BT$1,\"\")","v":""},{"$f":"IF($T8-BU$2 >=Active!$A$3,BT7*BU$1,\"\")","v":""},{"$f":"IF($T8-BV$2 >=Active!$A$3,BU7*BV$1,\"\")","v":""},{"$f":"IF($T8-BW$2 >=Active!$A$3,BV7*BW$1,\"\")","v":""},{"$f":"IF($T8-BX$2 >=Active!$A$3,BW7*BX$1,\"\")","v":""},{"$f":"IF($T8-BY$2 >=Active!$A$3,BX7*BY$1,\"\")","v":""},{"$f":"IF($T8-BZ$2 >=Active!$A$3,BY7*BZ$1,\"\")","v":""},{"$f":"IF($T8-CA$2 >=Active!$A$3,BZ7*CA$1,\"\")","v":""},{"$f":"IF($T8-CB$2 >=Active!$A$3,CA7*CB$1,\"\")","v":""},{"$f":"IF($T8-CC$2 >=Active!$A$3,CB7*CC$1,\"\")","v":""},{"$f":"IF($T8-CD$2 >=Active!$A$3,CC7*CD$1,\"\")","v":""},{"$f":"IF($T8-CE$2 >=Active!$A$3,CD7*CE$1,\"\")","v":""},{"$f":"IF($T8-CF$2 >=Active!$A$3,CE7*CF$1,\"\")","v":""},{"$f":"IF($T8-CG$2 >=Active!$A$3,CF7*CG$1,\"\")","v":""},{"$f":"IF($T8-CH$2 >=Active!$A$3,CG7*CH$1,\"\")","v":""},{"$f":"IF($T8-CI$2 >=Active!$A$3,CH7*CI$1,\"\")","v":""},{"$f":"IF($T8-CJ$2 >=Active!$A$3,CI7*CJ$1,\"\")","v":""},{"$f":"IF($T8-CK$2 >=Active!$A$3,CJ7*CK$1,\"\")","v":""},{"$f":"IF($T8-CL$2 >=Active!$A$3,CK7*CL$1,\"\")","v":""},{"$f":"IF($T8-CM$2 >=Active!$A$3,CL7*CM$1,\"\")","v":""},{"$f":"IF($T8-CN$2 >=Active!$A$3,CM7*CN$1,\"\")","v":""},{"$f":"IF($T8-CO$2 >=Active!$A$3,CN7*CO$1,\"\")","v":""},{"$f":"IF($T8-CP$2 >=Active!$A$3,CO7*CP$1,\"\")","v":""},{"$f":"IF($T8-CQ$2 >=Active!$A$3,CP7*CQ$1,\"\")","v":""},{"$f":"IF($T8-CR$2 >=Active!$A$3,CQ7*CR$1,\"\")","v":""},{"$f":"IF($T8-CS$2 >=Active!$A$3,CR7*CS$1,\"\")","v":""},{"$f":"IF($T8-CT$2 >=Active!$A$3,CS7*CT$1,\"\")","v":""},{"$f":"IF($T8-CU$2 >=Active!$A$3,CT7*CU$1,\"\")","v":""},{"$f":"IF($T8-CV$2 >=Active!$A$3,CU7*CV$1,\"\")","v":""},{"$f":"IF($T8-CW$2 >=Active!$A$3,CV7*CW$1,\"\")","v":""},{"$f":"IF($T8-CX$2 >=Active!$A$3,CW7*CX$1,\"\")","v":""},{"$f":"IF($T8-CY$2 >=Active!$A$3,CX7*CY$1,\"\")","v":""},{"$f":"IF($T8-CZ$2 >=Active!$A$3,CY7*CZ$1,\"\")","v":""},{"$f":"IF($T8-DA$2 >=Active!$A$3,CZ7*DA$1,\"\")","v":""},{"$f":"IF($T8-DB$2 >=Active!$A$3,DA7*DB$1,\"\")","v":""},{"$f":"IF($T8-DC$2 >=Active!$A$3,DB7*DC$1,\"\")","v":""},{"$f":"IF($T8-DD$2 >=Active!$A$3,DC7*DD$1,\"\")","v":""},{"$f":"IF($T8-DE$2 >=Active!$A$3,DD7*DE$1,\"\")","v":""},{"$f":"IF($T8-DF$2 >=Active!$A$3,DE7*DF$1,\"\")","v":""},{"$f":"IF($T8-DG$2 >=Active!$A$3,DF7*DG$1,\"\")","v":""},25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.65,null,25,3.0000000000000001E-3,3.0000000000000001E-3]
[26,6106.5050250570157,7044.48,4985.7737480568876,6841.56,0,0,2.6968847553288208E-3,9.6067058933641675E-4,null,null,6.8999999999999997E-5,0,0.98194800000000004,9.6067058933641675E-4,null,6,4.4873999999999997E-2,5.7855999999999998E-2,2021,2712.6092387767785,{"$f":"IF($T9-V$2 >=Active!$A$3,U8*V$1,\"\")","v":2981.375748704304},{"$f":"IF($T9-W$2 >=Active!$A$3,V8*W$1,\"\")","v":2929.1572425015984},{"$f":"IF($T9-X$2 >=Active!$A$3,W8*X$1,\"\")","v":2880.5781791451691},{"$f":"IF($T9-Y$2 >=Active!$A$3,X8*Y$1,\"\")","v":2760.0430899479757},{"$f":"IF($T9-Z$2 >=Active!$A$3,Y8*Z$1,\"\")","v":2650.2466084442744},{"$f":"IF($T9-AA$2 >=Active!$A$3,Z8*AA$1,\"\")","v":2550.6188952170819},{"$f":"IF($T9-AB$2 >=Active!$A$3,AA8*AB$1,\"\")","v":""},{"$f":"IF($T9-AC$2 >=Active!$A$3,AB8*AC$1,\"\")","v":""},{"$f":"IF($T9-AD$2 >=Active!$A$3,AC8*AD$1,\"\")","v":""},{"$f":"IF($T9-AE$2 >=Active!$A$3,AD8*AE$1,\"\")","v":""},{"$f":"IF($T9-AF$2 >=Active!$A$3,AE8*AF$1,\"\")","v":""},{"$f":"IF($T9-AG$2 >=Active!$A$3,AF8*AG$1,\"\")","v":""},{"$f":"IF($T9-AH$2 >=Active!$A$3,AG8*AH$1,\"\")","v":""},{"$f":"IF($T9-AI$2 >=Active!$A$3,AH8*AI$1,\"\")","v":""},{"$f":"IF($T9-AJ$2 >=Active!$A$3,AI8*AJ$1,\"\")","v":""},{"$f":"IF($T9-AK$2 >=Active!$A$3,AJ8*AK$1,\"\")","v":""},{"$f":"IF($T9-AL$2 >=Active!$A$3,AK8*AL$1,\"\")","v":""},{"$f":"IF($T9-AM$2 >=Active!$A$3,AL8*AM$1,\"\")","v":""},{"$f":"IF($T9-AN$2 >=Active!$A$3,AM8*AN$1,\"\")","v":""},{"$f":"IF($T9-AO$2 >=Active!$A$3,AN8*AO$1,\"\")","v":""},{"$f":"IF($T9-AP$2 >=Active!$A$3,AO8*AP$1,\"\")","v":""},{"$f":"IF($T9-AQ$2 >=Active!$A$3,AP8*AQ$1,\"\")","v":""},{"$f":"IF($T9-AR$2 >=Active!$A$3,AQ8*AR$1,\"\")","v":""},{"$f":"IF($T9-AS$2 >=Active!$A$3,AR8*AS$1,\"\")","v":""},{"$f":"IF($T9-AT$2 >=Active!$A$3,AS8*AT$1,\"\")","v":""},{"$f":"IF($T9-AU$2 >=Active!$A$3,AT8*AU$1,\"\")","v":""},{"$f":"IF($T9-AV$2 >=Active!$A$3,AU8*AV$1,\"\")","v":""},{"$f":"IF($T9-AW$2 >=Active!$A$3,AV8*AW$1,\"\")","v":""},{"$f":"IF($T9-AX$2 >=Active!$A$3,AW8*AX$1,\"\")","v":""},{"$f":"IF($T9-AY$2 >=Active!$A$3,AX8*AY$1,\"\")","v":""},{"$f":"IF($T9-AZ$2 >=Active!$A$3,AY8*AZ$1,\"\")","v":""},{"$f":"IF($T9-BA$2 >=Active!$A$3,AZ8*BA$1,\"\")","v":""},{"$f":"IF($T9-BB$2 >=Active!$A$3,BA8*BB$1,\"\")","v":""},{"$f":"IF($T9-BC$2 >=Active!$A$3,BB8*BC$1,\"\")","v":""},{"$f":"IF($T9-BD$2 >=Active!$A$3,BC8*BD$1,\"\")","v":""},{"$f":"IF($T9-BE$2 >=Active!$A$3,BD8*BE$1,\"\")","v":""},{"$f":"IF($T9-BF$2 >=Active!$A$3,BE8*BF$1,\"\")","v":""},{"$f":"IF($T9-BG$2 >=Active!$A$3,BF8*BG$1,\"\")","v":""},{"$f":"IF($T9-BH$2 >=Active!$A$3,BG8*BH$1,\"\")","v":""},{"$f":"IF($T9-BI$2 >=Active!$A$3,BH8*BI$1,\"\")","v":""},{"$f":"IF($T9-BJ$2 >=Active!$A$3,BI8*BJ$1,\"\")","v":""},{"$f":"IF($T9-BK$2 >=Active!$A$3,BJ8*BK$1,\"\")","v":""},{"$f":"IF($T9-BL$2 >=Active!$A$3,BK8*BL$1,\"\")","v":""},{"$f":"IF($T9-BM$2 >=Active!$A$3,BL8*BM$1,\"\")","v":""},{"$f":"IF($T9-BN$2 >=Active!$A$3,BM8*BN$1,\"\")","v":""},{"$f":"IF($T9-BO$2 >=Active!$A$3,BN8*BO$1,\"\")","v":""},{"$f":"IF($T9-BP$2 >=Active!$A$3,BO8*BP$1,\"\")","v":""},{"$f":"IF($T9-BQ$2 >=Active!$A$3,BP8*BQ$1,\"\")","v":""},{"$f":"IF($T9-BR$2 >=Active!$A$3,BQ8*BR$1,\"\")","v":""},{"$f":"IF($T9-BS$2 >=Active!$A$3,BR8*BS$1,\"\")","v":""},{"$f":"IF($T9-BT$2 >=Active!$A$3,BS8*BT$1,\"\")","v":""},{"$f":"IF($T9-BU$2 >=Active!$A$3,BT8*BU$1,\"\")","v":""},{"$f":"IF($T9-BV$2 >=Active!$A$3,BU8*BV$1,\"\")","v":""},{"$f":"IF($T9-BW$2 >=Active!$A$3,BV8*BW$1,\"\")","v":""},{"$f":"IF($T9-BX$2 >=Active!$A$3,BW8*BX$1,\"\")","v":""},{"$f":"IF($T9-BY$2 >=Active!$A$3,BX8*BY$1,\"\")","v":""},{"$f":"IF($T9-BZ$2 >=Active!$A$3,BY8*BZ$1,\"\")","v":""},{"$f":"IF($T9-CA$2 >=Active!$A$3,BZ8*CA$1,\"\")","v":""},{"$f":"IF($T9-CB$2 >=Active!$A$3,CA8*CB$1,\"\")","v":""},{"$f":"IF($T9-CC$2 >=Active!$A$3,CB8*CC$1,\"\")","v":""},{"$f":"IF($T9-CD$2 >=Active!$A$3,CC8*CD$1,\"\")","v":""},{"$f":"IF($T9-CE$2 >=Active!$A$3,CD8*CE$1,\"\")","v":""},{"$f":"IF($T9-CF$2 >=Active!$A$3,CE8*CF$1,\"\")","v":""},{"$f":"IF($T9-CG$2 >=Active!$A$3,CF8*CG$1,\"\")","v":""},{"$f":"IF($T9-CH$2 >=Active!$A$3,CG8*CH$1,\"\")","v":""},{"$f":"IF($T9-CI$2 >=Active!$A$3,CH8*CI$1,\"\")","v":""},{"$f":"IF($T9-CJ$2 >=Active!$A$3,CI8*CJ$1,\"\")","v":""},{"$f":"IF($T9-CK$2 >=Active!$A$3,CJ8*CK$1,\"\")","v":""},{"$f":"IF($T9-CL$2 >=Active!$A$3,CK8*CL$1,\"\")","v":""},{"$f":"IF($T9-CM$2 >=Active!$A$3,CL8*CM$1,\"\")","v":""},{"$f":"IF($T9-CN$2 >=Active!$A$3,CM8*CN$1,\"\")","v":""},{"$f":"IF($T9-CO$2 >=Active!$A$3,CN8*CO$1,\"\")","v":""},{"$f":"IF($T9-CP$2 >=Active!$A$3,CO8*CP$1,\"\")","v":""},{"$f":"IF($T9-CQ$2 >=Active!$A$3,CP8*CQ$1,\"\")","v":""},{"$f":"IF($T9-CR$2 >=Active!$A$3,CQ8*CR$1,\"\")","v":""},{"$f":"IF($T9-CS$2 >=Active!$A$3,CR8*CS$1,\"\")","v":""},{"$f":"IF($T9-CT$2 >=Active!$A$3,CS8*CT$1,\"\")","v":""},{"$f":"IF($T9-CU$2 >=Active!$A$3,CT8*CU$1,\"\")","v":""},{"$f":"IF($T9-CV$2 >=Active!$A$3,CU8*CV$1,\"\")","v":""},{"$f":"IF($T9-CW$2 >=Active!$A$3,CV8*CW$1,\"\")","v":""},{"$f":"IF($T9-CX$2 >=Active!$A$3,CW8*CX$1,\"\")","v":""},{"$f":"IF($T9-CY$2 >=Active!$A$3,CX8*CY$1,\"\")","v":""},{"$f":"IF($T9-CZ$2 >=Active!$A$3,CY8*CZ$1,\"\")","v":""},{"$f":"IF($T9-DA$2 >=Active!$A$3,CZ8*DA$1,\"\")","v":""},{"$f":"IF($T9-DB$2 >=Active!$A$3,DA8*DB$1,\"\")","v":""},{"$f":"IF($T9-DC$2 >=Active!$A$3,DB8*DC$1,\"\")","v":""},{"$f":"IF($T9-DD$2 >=Active!$A$3,DC8*DD$1,\"\")","v":""},{"$f":"IF($T9-DE$2 >=Active!$A$3,DD8*DE$1,\"\")","v":""},{"$f":"IF($T9-DF$2 >=Active!$A$3,DE8*DF$1,\"\")","v":""},{"$f":"IF($T9-DG$2 >=Active!$A$3,DF8*DG$1,\"\")","v":""},26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,3.0000000000000001E-3,3.0000000000000001E-3]
[27,6109.9888404142584,7044.48,4988.6182010440334,6841.56,0,0,3.1600191584222597E-3,1.1170746270109748E-3,null,null,8.6000000000000003E-5,0,0.98187899999999995,1.1170746270109748E-3,null,7,4.1778000000000003E-2,5.3301000000000001E-2,2022,2660.2256607907275,{"$f":"IF($T10-V$2 >=Active!$A$3,U9*V$1,\"\")","v":2943.1810240728046},{"$f":"IF($T10-W$2 >=Active!$A$3,V9*W$1,\"\")","v":3234.7926873441697},{"$f":"IF($T10-X$2 >=Active!$A$3,W9*X$1,\"\")","v":3178.1356081142339},{"$f":"IF($T10-Y$2 >=Active!$A$3,X9*Y$1,\"\")","v":3039.0099789981532},{"$f":"IF($T10-Z$2 >=Active!$A$3,Y9*Z$1,\"\")","v":2911.8454598951143},{"$f":"IF($T10-AA$2 >=Active!$A$3,Z9*AA$1,\"\")","v":2796.0101719087093},{"$f":"IF($T10-AB$2 >=Active!$A$3,AA9*AB$1,\"\")","v":2693.4535533492385},{"$f":"IF($T10-AC$2 >=Active!$A$3,AB9*AC$1,\"\")","v":""},{"$f":"IF($T10-AD$2 >=Active!$A$3,AC9*AD$1,\"\")","v":""},{"$f":"IF($T10-AE$2 >=Active!$A$3,AD9*AE$1,\"\")","v":""},{"$f":"IF($T10-AF$2 >=Active!$A$3,AE9*AF$1,\"\")","v":""},{"$f":"IF($T10-AG$2 >=Active!$A$3,AF9*AG$1,\"\")","v":""},{"$f":"IF($T10-AH$2 >=Active!$A$3,AG9*AH$1,\"\")","v":""},{"$f":"IF($T10-AI$2 >=Active!$A$3,AH9*AI$1,\"\")","v":""},{"$f":"IF($T10-AJ$2 >=Active!$A$3,AI9*AJ$1,\"\")","v":""},{"$f":"IF($T10-AK$2 >=Active!$A$3,AJ9*AK$1,\"\")","v":""},{"$f":"IF($T10-AL$2 >=Active!$A$3,AK9*AL$1,\"\")","v":""},{"$f":"IF($T10-AM$2 >=Active!$A$3,AL9*AM$1,\"\")","v":""},{"$f":"IF($T10-AN$2 >=Active!$A$3,AM9*AN$1,\"\")","v":""},{"$f":"IF($T10-AO$2 >=Active!$A$3,AN9*AO$1,\"\")","v":""},{"$f":"IF($T10-AP$2 >=Active!$A$3,AO9*AP$1,\"\")","v":""},{"$f":"IF($T10-AQ$2 >=Active!$A$3,AP9*AQ$1,\"\")","v":""},{"$f":"IF($T10-AR$2 >=Active!$A$3,AQ9*AR$1,\"\")","v":""},{"$f":"IF($T10-AS$2 >=Active!$A$3,AR9*AS$1,\"\")","v":""},{"$f":"IF($T10-AT$2 >=Active!$A$3,AS9*AT$1,\"\")","v":""},{"$f":"IF($T10-AU$2 >=Active!$A$3,AT9*AU$1,\"\")","v":""},{"$f":"IF($T10-AV$2 >=Active!$A$3,AU9*AV$1,\"\")","v":""},{"$f":"IF($T10-AW$2 >=Active!$A$3,AV9*AW$1,\"\")","v":""},{"$f":"IF($T10-AX$2 >=Active!$A$3,AW9*AX$1,\"\")","v":""},{"$f":"IF($T10-AY$2 >=Active!$A$3,AX9*AY$1,\"\")","v":""},{"$f":"IF($T10-AZ$2 >=Active!$A$3,AY9*AZ$1,\"\")","v":""},{"$f":"IF($T10-BA$2 >=Active!$A$3,AZ9*BA$1,\"\")","v":""},{"$f":"IF($T10-BB$2 >=Active!$A$3,BA9*BB$1,\"\")","v":""},{"$f":"IF($T10-BC$2 >=Active!$A$3,BB9*BC$1,\"\")","v":""},{"$f":"IF($T10-BD$2 >=Active!$A$3,BC9*BD$1,\"\")","v":""},{"$f":"IF($T10-BE$2 >=Active!$A$3,BD9*BE$1,\"\")","v":""},{"$f":"IF($T10-BF$2 >=Active!$A$3,BE9*BF$1,\"\")","v":""},{"$f":"IF($T10-BG$2 >=Active!$A$3,BF9*BG$1,\"\")","v":""},{"$f":"IF($T10-BH$2 >=Active!$A$3,BG9*BH$1,\"\")","v":""},{"$f":"IF($T10-BI$2 >=Active!$A$3,BH9*BI$1,\"\")","v":""},{"$f":"IF($T10-BJ$2 >=Active!$A$3,BI9*BJ$1,\"\")","v":""},{"$f":"IF($T10-BK$2 >=Active!$A$3,BJ9*BK$1,\"\")","v":""},{"$f":"IF($T10-BL$2 >=Active!$A$3,BK9*BL$1,\"\")","v":""},{"$f":"IF($T10-BM$2 >=Active!$A$3,BL9*BM$1,\"\")","v":""},{"$f":"IF($T10-BN$2 >=Active!$A$3,BM9*BN$1,\"\")","v":""},{"$f":"IF($T10-BO$2 >=Active!$A$3,BN9*BO$1,\"\")","v":""},{"$f":"IF($T10-BP$2 >=Active!$A$3,BO9*BP$1,\"\")","v":""},{"$f":"IF($T10-BQ$2 >=Active!$A$3,BP9*BQ$1,\"\")","v":""},{"$f":"IF($T10-BR$2 >=Active!$A$3,BQ9*BR$1,\"\")","v":""},{"$f":"IF($T10-BS$2 >=Active!$A$3,BR9*BS$1,\"\")","v":""},{"$f":"IF($T10-BT$2 >=Active!$A$3,BS9*BT$1,\"\")","v":""},{"$f":"IF($T10-BU$2 >=Active!$A$3,BT9*BU$1,\"\")","v":""},{"$f":"IF($T10-BV$2 >=Active!$A$3,BU9*BV$1,\"\")","v":""},{"$f":"IF($T10-BW$2 >=Active!$A$3,BV9*BW$1,\"\")","v":""},{"$f":"IF($T10-BX$2 >=Active!$A$3,BW9*BX$1,\"\")","v":""},{"$f":"IF($T10-BY$2 >=Active!$A$3,BX9*BY$1,\"\")","v":""},{"$f":"IF($T10-BZ$2 >=Active!$A$3,BY9*BZ$1,\"\")","v":""},{"$f":"IF($T10-CA$2 >=Active!$A$3,BZ9*CA$1,\"\")","v":""},{"$f":"IF($T10-CB$2 >=Active!$A$3,CA9*CB$1,\"\")","v":""},{"$f":"IF($T10-CC$2 >=Active!$A$3,CB9*CC$1,\"\")","v":""},{"$f":"IF($T10-CD$2 >=Active!$A$3,CC9*CD$1,\"\")","v":""},{"$f":"IF($T10-CE$2 >=Active!$A$3,CD9*CE$1,\"\")","v":""},{"$f":"IF($T10-CF$2 >=Active!$A$3,CE9*CF$1,\"\")","v":""},{"$f":"IF($T10-CG$2 >=Active!$A$3,CF9*CG$1,\"\")","v":""},{"$f":"IF($T10-CH$2 >=Active!$A$3,CG9*CH$1,\"\")","v":""},{"$f":"IF($T10-CI$2 >=Active!$A$3,CH9*CI$1,\"\")","v":""},{"$f":"IF($T10-CJ$2 >=Active!$A$3,CI9*CJ$1,\"\")","v":""},{"$f":"IF($T10-CK$2 >=Active!$A$3,CJ9*CK$1,\"\")","v":""},{"$f":"IF($T10-CL$2 >=Active!$A$3,CK9*CL$1,\"\")","v":""},{"$f":"IF($T10-CM$2 >=Active!$A$3,CL9*CM$1,\"\")","v":""},{"$f":"IF($T10-CN$2 >=Active!$A$3,CM9*CN$1,\"\")","v":""},{"$f":"IF($T10-CO$2 >=Active!$A$3,CN9*CO$1,\"\")","v":""},{"$f":"IF($T10-CP$2 >=Active!$A$3,CO9*CP$1,\"\")","v":""},{"$f":"IF($T10-CQ$2 >=Active!$A$3,CP9*CQ$1,\"\")","v":""},{"$f":"IF($T10-CR$2 >=Active!$A$3,CQ9*CR$1,\"\")","v":""},{"$f":"IF($T10-CS$2 >=Active!$A$3,CR9*CS$1,\"\")","v":""},{"$f":"IF($T10-CT$2 >=Active!$A$3,CS9*CT$1,\"\")","v":""},{"$f":"IF($T10-CU$2 >=Active!$A$3,CT9*CU$1,\"\")","v":""},{"$f":"IF($T10-CV$2 >=Active!$A$3,CU9*CV$1,\"\")","v":""},{"$f":"IF($T10-CW$2 >=Active!$A$3,CV9*CW$1,\"\")","v":""},{"$f":"IF($T10-CX$2 >=Active!$A$3,CW9*CX$1,\"\")","v":""},{"$f":"IF($T10-CY$2 >=Active!$A$3,CX9*CY$1,\"\")","v":""},{"$f":"IF($T10-CZ$2 >=Active!$A$3,CY9*CZ$1,\"\")","v":""},{"$f":"IF($T10-DA$2 >=Active!$A$3,CZ9*DA$1,\"\")","v":""},{"$f":"IF($T10-DB$2 >=Active!$A$3,DA9*DB$1,\"\")","v":""},{"$f":"IF($T10-DC$2 >=Active!$A$3,DB9*DC$1,\"\")","v":""},{"$f":"IF($T10-DD$2 >=Active!$A$3,DC9*DD$1,\"\")","v":""},{"$f":"IF($T10-DE$2 >=Active!$A$3,DD9*DE$1,\"\")","v":""},{"$f":"IF($T10-DF$2 >=Active!$A$3,DE9*DF$1,\"\")","v":""},{"$f":"IF($T10-DG$2 >=Active!$A$3,DF9*DG$1,\"\")","v":""},27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"InPart %",null,27,3.0000000000000001E-3,3.0000000000000001E-3]
[28,6119.8606701154886,7044.48,4996.6782720693836,6841.56,0,0,3.8833385227815881E-3,1.3590484704573609E-3,null,null,9.6000000000000002E-5,1.9000000000000001E-5,0.98177300000000001,1.3590484704573609E-3,null,8,3.8894999999999999E-2,4.9105000000000003E-2,2023,2589.754706664382,{"$f":"IF($T11-V$2 >=Active!$A$3,U10*V$1,\"\")","v":2886.344841957939},{"$f":"IF($T11-W$2 >=Active!$A$3,V10*W$1,\"\")","v":3193.3514111189929},{"$f":"IF($T11-X$2 >=Active!$A$3,W10*X$1,\"\")","v":3509.7500657684241},{"$f":"IF($T11-Y$2 >=Active!$A$3,X10*Y$1,\"\")","v":3352.9330665605166},{"$f":"IF($T11-Z$2 >=Active!$A$3,Y10*Z$1,\"\")","v":3206.1555278430515},{"$f":"IF($T11-AA$2 >=Active!$A$3,Z10*AA$1,\"\")","v":3071.9969601893454},{"$f":"IF($T11-AB$2 >=Active!$A$3,AA10*AB$1,\"\")","v":2952.586741535597},{"$f":"IF($T11-AC$2 >=Active!$A$3,AB10*AC$1,\"\")","v":2844.2869523367958},{"$f":"IF($T11-AD$2 >=Active!$A$3,AC10*AD$1,\"\")","v":""},{"$f":"IF($T11-AE$2 >=Active!$A$3,AD10*AE$1,\"\")","v":""},{"$f":"IF($T11-AF$2 >=Active!$A$3,AE10*AF$1,\"\")","v":""},{"$f":"IF($T11-AG$2 >=Active!$A$3,AF10*AG$1,\"\")","v":""},{"$f":"IF($T11-AH$2 >=Active!$A$3,AG10*AH$1,\"\")","v":""},{"$f":"IF($T11-AI$2 >=Active!$A$3,AH10*AI$1,\"\")","v":""},{"$f":"IF($T11-AJ$2 >=Active!$A$3,AI10*AJ$1,\"\")","v":""},{"$f":"IF($T11-AK$2 >=Active!$A$3,AJ10*AK$1,\"\")","v":""},{"$f":"IF($T11-AL$2 >=Active!$A$3,AK10*AL$1,\"\")","v":""},{"$f":"IF($T11-AM$2 >=Active!$A$3,AL10*AM$1,\"\")","v":""},{"$f":"IF($T11-AN$2 >=Active!$A$3,AM10*AN$1,\"\")","v":""},{"$f":"IF($T11-AO$2 >=Active!$A$3,AN10*AO$1,\"\")","v":""},{"$f":"IF($T11-AP$2 >=Active!$A$3,AO10*AP$1,\"\")","v":""},{"$f":"IF($T11-AQ$2 >=Active!$A$3,AP10*AQ$1,\"\")","v":""},{"$f":"IF($T11-AR$2 >=Active!$A$3,AQ10*AR$1,\"\")","v":""},{"$f":"IF($T11-AS$2 >=Active!$A$3,AR10*AS$1,\"\")","v":""},{"$f":"IF($T11-AT$2 >=Active!$A$3,AS10*AT$1,\"\")","v":""},{"$f":"IF($T11-AU$2 >=Active!$A$3,AT10*AU$1,\"\")","v":""},{"$f":"IF($T11-AV$2 >=Active!$A$3,AU10*AV$1,\"\")","v":""},{"$f":"IF($T11-AW$2 >=Active!$A$3,AV10*AW$1,\"\")","v":""},{"$f":"IF($T11-AX$2 >=Active!$A$3,AW10*AX$1,\"\")","v":""},{"$f":"IF($T11-AY$2 >=Active!$A$3,AX10*AY$1,\"\")","v":""},{"$f":"IF($T11-AZ$2 >=Active!$A$3,AY10*AZ$1,\"\")","v":""},{"$f":"IF($T11-BA$2 >=Active!$A$3,AZ10*BA$1,\"\")","v":""},{"$f":"IF($T11-BB$2 >=Active!$A$3,BA10*BB$1,\"\")","v":""},{"$f":"IF($T11-BC$2 >=Active!$A$3,BB10*BC$1,\"\")","v":""},{"$f":"IF($T11-BD$2 >=Active!$A$3,BC10*BD$1,\"\")","v":""},{"$f":"IF($T11-BE$2 >=Active!$A$3,BD10*BE$1,\"\")","v":""},{"$f":"IF($T11-BF$2 >=Active!$A$3,BE10*BF$1,\"\")","v":""},{"$f":"IF($T11-BG$2 >=Active!$A$3,BF10*BG$1,\"\")","v":""},{"$f":"IF($T11-BH$2 >=Active!$A$3,BG10*BH$1,\"\")","v":""},{"$f":"IF($T11-BI$2 >=Active!$A$3,BH10*BI$1,\"\")","v":""},{"$f":"IF($T11-BJ$2 >=Active!$A$3,BI10*BJ$1,\"\")","v":""},{"$f":"IF($T11-BK$2 >=Active!$A$3,BJ10*BK$1,\"\")","v":""},{"$f":"IF($T11-BL$2 >=Active!$A$3,BK10*BL$1,\"\")","v":""},{"$f":"IF($T11-BM$2 >=Active!$A$3,BL10*BM$1,\"\")","v":""},{"$f":"IF($T11-BN$2 >=Active!$A$3,BM10*BN$1,\"\")","v":""},{"$f":"IF($T11-BO$2 >=Active!$A$3,BN10*BO$1,\"\")","v":""},{"$f":"IF($T11-BP$2 >=Active!$A$3,BO10*BP$1,\"\")","v":""},{"$f":"IF($T11-BQ$2 >=Active!$A$3,BP10*BQ$1,\"\")","v":""},{"$f":"IF($T11-BR$2 >=Active!$A$3,BQ10*BR$1,\"\")","v":""},{"$f":"IF($T11-BS$2 >=Active!$A$3,BR10*BS$1,\"\")","v":""},{"$f":"IF($T11-BT$2 >=Active!$A$3,BS10*BT$1,\"\")","v":""},{"$f":"IF($T11-BU$2 >=Active!$A$3,BT10*BU$1,\"\")","v":""},{"$f":"IF($T11-BV$2 >=Active!$A$3,BU10*BV$1,\"\")","v":""},{"$f":"IF($T11-BW$2 >=Active!$A$3,BV10*BW$1,\"\")","v":""},{"$f":"IF($T11-BX$2 >=Active!$A$3,BW10*BX$1,\"\")","v":""},{"$f":"IF($T11-BY$2 >=Active!$A$3,BX10*BY$1,\"\")","v":""},{"$f":"IF($T11-BZ$2 >=Active!$A$3,BY10*BZ$1,\"\")","v":""},{"$f":"IF($T11-CA$2 >=Active!$A$3,BZ10*CA$1,\"\")","v":""},{"$f":"IF($T11-CB$2 >=Active!$A$3,CA10*CB$1,\"\")","v":""},{"$f":"IF($T11-CC$2 >=Active!$A$3,CB10*CC$1,\"\")","v":""},{"$f":"IF($T11-CD$2 >=Active!$A$3,CC10*CD$1,\"\")","v":""},{"$f":"IF($T11-CE$2 >=Active!$A$3,CD10*CE$1,\"\")","v":""},{"$f":"IF($T11-CF$2 >=Active!$A$3,CE10*CF$1,\"\")","v":""},{"$f":"IF($T11-CG$2 >=Active!$A$3,CF10*CG$1,\"\")","v":""},{"$f":"IF($T11-CH$2 >=Active!$A$3,CG10*CH$1,\"\")","v":""},{"$f":"IF($T11-CI$2 >=Active!$A$3,CH10*CI$1,\"\")","v":""},{"$f":"IF($T11-CJ$2 >=Active!$A$3,CI10*CJ$1,\"\")","v":""},{"$f":"IF($T11-CK$2 >=Active!$A$3,CJ10*CK$1,\"\")","v":""},{"$f":"IF($T11-CL$2 >=Active!$A$3,CK10*CL$1,\"\")","v":""},{"$f":"IF($T11-CM$2 >=Active!$A$3,CL10*CM$1,\"\")","v":""},{"$f":"IF($T11-CN$2 >=Active!$A$3,CM10*CN$1,\"\")","v":""},{"$f":"IF($T11-CO$2 >=Active!$A$3,CN10*CO$1,\"\")","v":""},{"$f":"IF($T11-CP$2 >=Active!$A$3,CO10*CP$1,\"\")","v":""},{"$f":"IF($T11-CQ$2 >=Active!$A$3,CP10*CQ$1,\"\")","v":""},{"$f":"IF($T11-CR$2 >=Active!$A$3,CQ10*CR$1,\"\")","v":""},{"$f":"IF($T11-CS$2 >=Active!$A$3,CR10*CS$1,\"\")","v":""},{"$f":"IF($T11-CT$2 >=Active!$A$3,CS10*CT$1,\"\")","v":""},{"$f":"IF($T11-CU$2 >=Active!$A$3,CT10*CU$1,\"\")","v":""},{"$f":"IF($T11-CV$2 >=Active!$A$3,CU10*CV$1,\"\")","v":""},{"$f":"IF($T11-CW$2 >=Active!$A$3,CV10*CW$1,\"\")","v":""},{"$f":"IF($T11-CX$2 >=Active!$A$3,CW10*CX$1,\"\")","v":""},{"$f":"IF($T11-CY$2 >=Active!$A$3,CX10*CY$1,\"\")","v":""},{"$f":"IF($T11-CZ$2 >=Active!$A$3,CY10*CZ$1,\"\")","v":""},{"$f":"IF($T11-DA$2 >=Active!$A$3,CZ10*DA$1,\"\")","v":""},{"$f":"IF($T11-DB$2 >=Active!$A$3,DA10*DB$1,\"\")","v":""},{"$f":"IF($T11-DC$2 >=Active!$A$3,DB10*DC$1,\"\")","v":""},{"$f":"IF($T11-DD$2 >=Active!$A$3,DC10*DD$1,\"\")","v":""},{"$f":"IF($T11-DE$2 >=Active!$A$3,DD10*DE$1,\"\")","v":""},{"$f":"IF($T11-DF$2 >=Active!$A$3,DE10*DF$1,\"\")","v":""},{"$f":"IF($T11-DG$2 >=Active!$A$3,DF10*DG$1,\"\")","v":""},28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,28,3.0000000000000001E-3,3.0000000000000001E-3]
[29,6136.2735916066658,7044.48,5010.0789442038549,6841.56,0,0,4.4542389756376984E-3,1.5514902533384234E-3,null,null,1.06E-4,3.6999999999999998E-5,0.98168800000000001,1.5514902533384234E-3,null,9,3.6211E-2,4.5239000000000001E-2,2024,2505.088466519288,{"$f":"IF($T12-V$2 >=Active!$A$3,U11*V$1,\"\")","v":2809.8838567308544},{"$f":"IF($T12-W$2 >=Active!$A$3,V11*W$1,\"\")","v":3131.6841535243639},{"$f":"IF($T12-X$2 >=Active!$A$3,W11*X$1,\"\")","v":3464.7862810641072},{"$f":"IF($T12-Y$2 >=Active!$A$3,X11*Y$1,\"\")","v":3702.786319385687},{"$f":"IF($T12-Z$2 >=Active!$A$3,Y11*Z$1,\"\")","v":3537.344385221345},{"$f":"IF($T12-AA$2 >=Active!$A$3,Z11*AA$1,\"\")","v":3382.494081874419},{"$f":"IF($T12-AB$2 >=Active!$A$3,AA11*AB$1,\"\")","v":3244.0287899599489},{"$f":"IF($T12-AC$2 >=Active!$A$3,AB11*AC$1,\"\")","v":3117.9315990615905},{"$f":"IF($T12-AD$2 >=Active!$A$3,AC11*AD$1,\"\")","v":3006.4113086199932},{"$f":"IF($T12-AE$2 >=Active!$A$3,AD11*AE$1,\"\")","v":""},{"$f":"IF($T12-AF$2 >=Active!$A$3,AE11*AF$1,\"\")","v":""},{"$f":"IF($T12-AG$2 >=Active!$A$3,AF11*AG$1,\"\")","v":""},{"$f":"IF($T12-AH$2 >=Active!$A$3,AG11*AH$1,\"\")","v":""},{"$f":"IF($T12-AI$2 >=Active!$A$3,AH11*AI$1,\"\")","v":""},{"$f":"IF($T12-AJ$2 >=Active!$A$3,AI11*AJ$1,\"\")","v":""},{"$f":"IF($T12-AK$2 >=Active!$A$3,AJ11*AK$1,\"\")","v":""},{"$f":"IF($T12-AL$2 >=Active!$A$3,AK11*AL$1,\"\")","v":""},{"$f":"IF($T12-AM$2 >=Active!$A$3,AL11*AM$1,\"\")","v":""},{"$f":"IF($T12-AN$2 >=Active!$A$3,AM11*AN$1,\"\")","v":""},{"$f":"IF($T12-AO$2 >=Active!$A$3,AN11*AO$1,\"\")","v":""},{"$f":"IF($T12-AP$2 >=Active!$A$3,AO11*AP$1,\"\")","v":""},{"$f":"IF($T12-AQ$2 >=Active!$A$3,AP11*AQ$1,\"\")","v":""},{"$f":"IF($T12-AR$2 >=Active!$A$3,AQ11*AR$1,\"\")","v":""},{"$f":"IF($T12-AS$2 >=Active!$A$3,AR11*AS$1,\"\")","v":""},{"$f":"IF($T12-AT$2 >=Active!$A$3,AS11*AT$1,\"\")","v":""},{"$f":"IF($T12-AU$2 >=Active!$A$3,AT11*AU$1,\"\")","v":""},{"$f":"IF($T12-AV$2 >=Active!$A$3,AU11*AV$1,\"\")","v":""},{"$f":"IF($T12-AW$2 >=Active!$A$3,AV11*AW$1,\"\")","v":""},{"$f":"IF($T12-AX$2 >=Active!$A$3,AW11*AX$1,\"\")","v":""},{"$f":"IF($T12-AY$2 >=Active!$A$3,AX11*AY$1,\"\")","v":""},{"$f":"IF($T12-AZ$2 >=Active!$A$3,AY11*AZ$1,\"\")","v":""},{"$f":"IF($T12-BA$2 >=Active!$A$3,AZ11*BA$1,\"\")","v":""},{"$f":"IF($T12-BB$2 >=Active!$A$3,BA11*BB$1,\"\")","v":""},{"$f":"IF($T12-BC$2 >=Active!$A$3,BB11*BC$1,\"\")","v":""},{"$f":"IF($T12-BD$2 >=Active!$A$3,BC11*BD$1,\"\")","v":""},{"$f":"IF($T12-BE$2 >=Active!$A$3,BD11*BE$1,\"\")","v":""},{"$f":"IF($T12-BF$2 >=Active!$A$3,BE11*BF$1,\"\")","v":""},{"$f":"IF($T12-BG$2 >=Active!$A$3,BF11*BG$1,\"\")","v":""},{"$f":"IF($T12-BH$2 >=Active!$A$3,BG11*BH$1,\"\")","v":""},{"$f":"IF($T12-BI$2 >=Active!$A$3,BH11*BI$1,\"\")","v":""},{"$f":"IF($T12-BJ$2 >=Active!$A$3,BI11*BJ$1,\"\")","v":""},{"$f":"IF($T12-BK$2 >=Active!$A$3,BJ11*BK$1,\"\")","v":""},{"$f":"IF($T12-BL$2 >=Active!$A$3,BK11*BL$1,\"\")","v":""},{"$f":"IF($T12-BM$2 >=Active!$A$3,BL11*BM$1,\"\")","v":""},{"$f":"IF($T12-BN$2 >=Active!$A$3,BM11*BN$1,\"\")","v":""},{"$f":"IF($T12-BO$2 >=Active!$A$3,BN11*BO$1,\"\")","v":""},{"$f":"IF($T12-BP$2 >=Active!$A$3,BO11*BP$1,\"\")","v":""},{"$f":"IF($T12-BQ$2 >=Active!$A$3,BP11*BQ$1,\"\")","v":""},{"$f":"IF($T12-BR$2 >=Active!$A$3,BQ11*BR$1,\"\")","v":""},{"$f":"IF($T12-BS$2 >=Active!$A$3,BR11*BS$1,\"\")","v":""},{"$f":"IF($T12-BT$2 >=Active!$A$3,BS11*BT$1,\"\")","v":""},{"$f":"IF($T12-BU$2 >=Active!$A$3,BT11*BU$1,\"\")","v":""},{"$f":"IF($T12-BV$2 >=Active!$A$3,BU11*BV$1,\"\")","v":""},{"$f":"IF($T12-BW$2 >=Active!$A$3,BV11*BW$1,\"\")","v":""},{"$f":"IF($T12-BX$2 >=Active!$A$3,BW11*BX$1,\"\")","v":""},{"$f":"IF($T12-BY$2 >=Active!$A$3,BX11*BY$1,\"\")","v":""},{"$f":"IF($T12-BZ$2 >=Active!$A$3,BY11*BZ$1,\"\")","v":""},{"$f":"IF($T12-CA$2 >=Active!$A$3,BZ11*CA$1,\"\")","v":""},{"$f":"IF($T12-CB$2 >=Active!$A$3,CA11*CB$1,\"\")","v":""},{"$f":"IF($T12-CC$2 >=Active!$A$3,CB11*CC$1,\"\")","v":""},{"$f":"IF($T12-CD$2 >=Active!$A$3,CC11*CD$1,\"\")","v":""},{"$f":"IF($T12-CE$2 >=Active!$A$3,CD11*CE$1,\"\")","v":""},{"$f":"IF($T12-CF$2 >=Active!$A$3,CE11*CF$1,\"\")","v":""},{"$f":"IF($T12-CG$2 >=Active!$A$3,CF11*CG$1,\"\")","v":""},{"$f":"IF($T12-CH$2 >=Active!$A$3,CG11*CH$1,\"\")","v":""},{"$f":"IF($T12-CI$2 >=Active!$A$3,CH11*CI$1,\"\")","v":""},{"$f":"IF($T12-CJ$2 >=Active!$A$3,CI11*CJ$1,\"\")","v":""},{"$f":"IF($T12-CK$2 >=Active!$A$3,CJ11*CK$1,\"\")","v":""},{"$f":"IF($T12-CL$2 >=Active!$A$3,CK11*CL$1,\"\")","v":""},{"$f":"IF($T12-CM$2 >=Active!$A$3,CL11*CM$1,\"\")","v":""},{"$f":"IF($T12-CN$2 >=Active!$A$3,CM11*CN$1,\"\")","v":""},{"$f":"IF($T12-CO$2 >=Active!$A$3,CN11*CO$1,\"\")","v":""},{"$f":"IF($T12-CP$2 >=Active!$A$3,CO11*CP$1,\"\")","v":""},{"$f":"IF($T12-CQ$2 >=Active!$A$3,CP11*CQ$1,\"\")","v":""},{"$f":"IF($T12-CR$2 >=Active!$A$3,CQ11*CR$1,\"\")","v":""},{"$f":"IF($T12-CS$2 >=Active!$A$3,CR11*CS$1,\"\")","v":""},{"$f":"IF($T12-CT$2 >=Active!$A$3,CS11*CT$1,\"\")","v":""},{"$f":"IF($T12-CU$2 >=Active!$A$3,CT11*CU$1,\"\")","v":""},{"$f":"IF($T12-CV$2 >=Active!$A$3,CU11*CV$1,\"\")","v":""},{"$f":"IF($T12-CW$2 >=Active!$A$3,CV11*CW$1,\"\")","v":""},{"$f":"IF($T12-CX$2 >=Active!$A$3,CW11*CX$1,\"\")","v":""},{"$f":"IF($T12-CY$2 >=Active!$A$3,CX11*CY$1,\"\")","v":""},{"$f":"IF($T12-CZ$2 >=Active!$A$3,CY11*CZ$1,\"\")","v":""},{"$f":"IF($T12-DA$2 >=Active!$A$3,CZ11*DA$1,\"\")","v":""},{"$f":"IF($T12-DB$2 >=Active!$A$3,DA11*DB$1,\"\")","v":""},{"$f":"IF($T12-DC$2 >=Active!$A$3,DB11*DC$1,\"\")","v":""},{"$f":"IF($T12-DD$2 >=Active!$A$3,DC11*DD$1,\"\")","v":""},{"$f":"IF($T12-DE$2 >=Active!$A$3,DD11*DE$1,\"\")","v":""},{"$f":"IF($T12-DF$2 >=Active!$A$3,DE11*DF$1,\"\")","v":""},{"$f":"IF($T12-DG$2 >=Active!$A$3,DF11*DG$1,\"\")","v":""},29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,3.0000000000000001E-3,3.0000000000000001E-3]
[30,6159.3908615677965,7044.48,5028.9535115517538,6841.56,0,0,4.9107908126607728E-3,1.7051451982491633E-3,null,null,1.15E-4,5.5999999999999999E-5,0.98162000000000005,1.7051451982491633E-3,null,10,3.3711999999999999E-2,4.1676999999999999E-2,2025,2404.9219957907153,{"$f":"IF($T13-V$2 >=Active!$A$3,U12*V$1,\"\")","v":2718.0209861734274},{"$f":"IF($T13-W$2 >=Active!$A$3,V12*W$1,\"\")","v":3048.7239845529771},{"$f":"IF($T13-X$2 >=Active!$A$3,W12*X$1,\"\")","v":3397.8773065739347},{"$f":"IF($T13-Y$2 >=Active!$A$3,X12*Y$1,\"\")","v":3655.3495265226329},{"$f":"IF($T13-Z$2 >=Active!$A$3,Y12*Z$1,\"\")","v":3906.4395669518995},{"$f":"IF($T13-AA$2 >=Active!$A$3,Z12*AA$1,\"\")","v":3731.8983264085186},{"$f":"IF($T13-AB$2 >=Active!$A$3,AA12*AB$1,\"\")","v":3571.9137504593864},{"$f":"IF($T13-AC$2 >=Active!$A$3,AB12*AC$1,\"\")","v":3425.694402197706},{"$f":"IF($T13-AD$2 >=Active!$A$3,AC12*AD$1,\"\")","v":3295.6537002081009},{"$f":"IF($T13-AE$2 >=Active!$A$3,AD12*AE$1,\"\")","v":3177.7767532113326},{"$f":"IF($T13-AF$2 >=Active!$A$3,AE12*AF$1,\"\")","v":""},{"$f":"IF($T13-AG$2 >=Active!$A$3,AF12*AG$1,\"\")","v":""},{"$f":"IF($T13-AH$2 >=Active!$A$3,AG12*AH$1,\"\")","v":""},{"$f":"IF($T13-AI$2 >=Active!$A$3,AH12*AI$1,\"\")","v":""},{"$f":"IF($T13-AJ$2 >=Active!$A$3,AI12*AJ$1,\"\")","v":""},{"$f":"IF($T13-AK$2 >=Active!$A$3,AJ12*AK$1,\"\")","v":""},{"$f":"IF($T13-AL$2 >=Active!$A$3,AK12*AL$1,\"\")","v":""},{"$f":"IF($T13-AM$2 >=Active!$A$3,AL12*AM$1,\"\")","v":""},{"$f":"IF($T13-AN$2 >=Active!$A$3,AM12*AN$1,\"\")","v":""},{"$f":"IF($T13-AO$2 >=Active!$A$3,AN12*AO$1,\"\")","v":""},{"$f":"IF($T13-AP$2 >=Active!$A$3,AO12*AP$1,\"\")","v":""},{"$f":"IF($T13-AQ$2 >=Active!$A$3,AP12*AQ$1,\"\")","v":""},{"$f":"IF($T13-AR$2 >=Active!$A$3,AQ12*AR$1,\"\")","v":""},{"$f":"IF($T13-AS$2 >=Active!$A$3,AR12*AS$1,\"\")","v":""},{"$f":"IF($T13-AT$2 >=Active!$A$3,AS12*AT$1,\"\")","v":""},{"$f":"IF($T13-AU$2 >=Active!$A$3,AT12*AU$1,\"\")","v":""},{"$f":"IF($T13-AV$2 >=Active!$A$3,AU12*AV$1,\"\")","v":""},{"$f":"IF($T13-AW$2 >=Active!$A$3,AV12*AW$1,\"\")","v":""},{"$f":"IF($T13-AX$2 >=Active!$A$3,AW12*AX$1,\"\")","v":""},{"$f":"IF($T13-AY$2 >=Active!$A$3,AX12*AY$1,\"\")","v":""},{"$f":"IF($T13-AZ$2 >=Active!$A$3,AY12*AZ$1,\"\")","v":""},{"$f":"IF($T13-BA$2 >=Active!$A$3,AZ12*BA$1,\"\")","v":""},{"$f":"IF($T13-BB$2 >=Active!$A$3,BA12*BB$1,\"\")","v":""},{"$f":"IF($T13-BC$2 >=Active!$A$3,BB12*BC$1,\"\")","v":""},{"$f":"IF($T13-BD$2 >=Active!$A$3,BC12*BD$1,\"\")","v":""},{"$f":"IF($T13-BE$2 >=Active!$A$3,BD12*BE$1,\"\")","v":""},{"$f":"IF($T13-BF$2 >=Active!$A$3,BE12*BF$1,\"\")","v":""},{"$f":"IF($T13-BG$2 >=Active!$A$3,BF12*BG$1,\"\")","v":""},{"$f":"IF($T13-BH$2 >=Active!$A$3,BG12*BH$1,\"\")","v":""},{"$f":"IF($T13-BI$2 >=Active!$A$3,BH12*BI$1,\"\")","v":""},{"$f":"IF($T13-BJ$2 >=Active!$A$3,BI12*BJ$1,\"\")","v":""},{"$f":"IF($T13-BK$2 >=Active!$A$3,BJ12*BK$1,\"\")","v":""},{"$f":"IF($T13-BL$2 >=Active!$A$3,BK12*BL$1,\"\")","v":""},{"$f":"IF($T13-BM$2 >=Active!$A$3,BL12*BM$1,\"\")","v":""},{"$f":"IF($T13-BN$2 >=Active!$A$3,BM12*BN$1,\"\")","v":""},{"$f":"IF($T13-BO$2 >=Active!$A$3,BN12*BO$1,\"\")","v":""},{"$f":"IF($T13-BP$2 >=Active!$A$3,BO12*BP$1,\"\")","v":""},{"$f":"IF($T13-BQ$2 >=Active!$A$3,BP12*BQ$1,\"\")","v":""},{"$f":"IF($T13-BR$2 >=Active!$A$3,BQ12*BR$1,\"\")","v":""},{"$f":"IF($T13-BS$2 >=Active!$A$3,BR12*BS$1,\"\")","v":""},{"$f":"IF($T13-BT$2 >=Active!$A$3,BS12*BT$1,\"\")","v":""},{"$f":"IF($T13-BU$2 >=Active!$A$3,BT12*BU$1,\"\")","v":""},{"$f":"IF($T13-BV$2 >=Active!$A$3,BU12*BV$1,\"\")","v":""},{"$f":"IF($T13-BW$2 >=Active!$A$3,BV12*BW$1,\"\")","v":""},{"$f":"IF($T13-BX$2 >=Active!$A$3,BW12*BX$1,\"\")","v":""},{"$f":"IF($T13-BY$2 >=Active!$A$3,BX12*BY$1,\"\")","v":""},{"$f":"IF($T13-BZ$2 >=Active!$A$3,BY12*BZ$1,\"\")","v":""},{"$f":"IF($T13-CA$2 >=Active!$A$3,BZ12*CA$1,\"\")","v":""},{"$f":"IF($T13-CB$2 >=Active!$A$3,CA12*CB$1,\"\")","v":""},{"$f":"IF($T13-CC$2 >=Active!$A$3,CB12*CC$1,\"\")","v":""},{"$f":"IF($T13-CD$2 >=Active!$A$3,CC12*CD$1,\"\")","v":""},{"$f":"IF($T13-CE$2 >=Active!$A$3,CD12*CE$1,\"\")","v":""},{"$f":"IF($T13-CF$2 >=Active!$A$3,CE12*CF$1,\"\")","v":""},{"$f":"IF($T13-CG$2 >=Active!$A$3,CF12*CG$1,\"\")","v":""},{"$f":"IF($T13-CH$2 >=Active!$A$3,CG12*CH$1,\"\")","v":""},{"$f":"IF($T13-CI$2 >=Active!$A$3,CH12*CI$1,\"\")","v":""},{"$f":"IF($T13-CJ$2 >=Active!$A$3,CI12*CJ$1,\"\")","v":""},{"$f":"IF($T13-CK$2 >=Active!$A$3,CJ12*CK$1,\"\")","v":""},{"$f":"IF($T13-CL$2 >=Active!$A$3,CK12*CL$1,\"\")","v":""},{"$f":"IF($T13-CM$2 >=Active!$A$3,CL12*CM$1,\"\")","v":""},{"$f":"IF($T13-CN$2 >=Active!$A$3,CM12*CN$1,\"\")","v":""},{"$f":"IF($T13-CO$2 >=Active!$A$3,CN12*CO$1,\"\")","v":""},{"$f":"IF($T13-CP$2 >=Active!$A$3,CO12*CP$1,\"\")","v":""},{"$f":"IF($T13-CQ$2 >=Active!$A$3,CP12*CQ$1,\"\")","v":""},{"$f":"IF($T13-CR$2 >=Active!$A$3,CQ12*CR$1,\"\")","v":""},{"$f":"IF($T13-CS$2 >=Active!$A$3,CR12*CS$1,\"\")","v":""},{"$f":"IF($T13-CT$2 >=Active!$A$3,CS12*CT$1,\"\")","v":""},{"$f":"IF($T13-CU$2 >=Active!$A$3,CT12*CU$1,\"\")","v":""},{"$f":"IF($T13-CV$2 >=Active!$A$3,CU12*CV$1,\"\")","v":""},{"$f":"IF($T13-CW$2 >=Active!$A$3,CV12*CW$1,\"\")","v":""},{"$f":"IF($T13-CX$2 >=Active!$A$3,CW12*CX$1,\"\")","v":""},{"$f":"IF($T13-CY$2 >=Active!$A$3,CX12*CY$1,\"\")","v":""},{"$f":"IF($T13-CZ$2 >=Active!$A$3,CY12*CZ$1,\"\")","v":""},{"$f":"IF($T13-DA$2 >=Active!$A$3,CZ12*DA$1,\"\")","v":""},{"$f":"IF($T13-DB$2 >=Active!$A$3,DA12*DB$1,\"\")","v":""},{"$f":"IF($T13-DC$2 >=Active!$A$3,DB12*DC$1,\"\")","v":""},{"$f":"IF($T13-DD$2 >=Active!$A$3,DC12*DD$1,\"\")","v":""},{"$f":"IF($T13-DE$2 >=Active!$A$3,DD12*DE$1,\"\")","v":""},{"$f":"IF($T13-DF$2 >=Active!$A$3,DE12*DF$1,\"\")","v":""},{"$f":"IF($T13-DG$2 >=Active!$A$3,DF12*DG$1,\"\")","v":""},30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% in UMP",null,30,3.0000000000000001E-3,3.0000000000000001E-3]
[31,6189.3863121977492,7044.48,5053.4439028052184,6841.56,0,0,5.2305897837123328E-3,1.8132210680239787E-3,null,null,1.25E-4,7.3999999999999996E-5,0.98157300000000003,1.8132210680239787E-3,null,11,3.1385999999999997E-2,3.8396E-2,2026,2478.456091703556,{"$f":"IF($T14-V$2 >=Active!$A$3,U13*V$1,\"\")","v":2609.3403654329259},{"$f":"IF($T14-W$2 >=Active!$A$3,V13*W$1,\"\")","v":2949.0527699981685},{"$f":"IF($T14-X$2 >=Active!$A$3,W13*X$1,\"\")","v":3307.8655232399801},{"$f":"IF($T14-Y$2 >=Active!$A$3,X13*Y$1,\"\")","v":3584.760558435501},{"$f":"IF($T14-Z$2 >=Active!$A$3,Y13*Z$1,\"\")","v":3856.3937504813775},{"$f":"IF($T14-AA$2 >=Active!$A$3,Z13*AA$1,\"\")","v":4121.2937431342534},{"$f":"IF($T14-AB$2 >=Active!$A$3,AA13*AB$1,\"\")","v":3940.8846326873959},{"$f":"IF($T14-AC$2 >=Active!$A$3,AB13*AC$1,\"\")","v":3771.9409204851122},{"$f":"IF($T14-AD$2 >=Active!$A$3,AC13*AD$1,\"\")","v":3620.958983122975},{"$f":"IF($T14-AE$2 >=Active!$A$3,AD13*AE$1,\"\")","v":3483.5059611199626},{"$f":"IF($T14-AF$2 >=Active!$A$3,AE13*AF$1,\"\")","v":3358.9100281443784},{"$f":"IF($T14-AG$2 >=Active!$A$3,AF13*AG$1,\"\")","v":""},{"$f":"IF($T14-AH$2 >=Active!$A$3,AG13*AH$1,\"\")","v":""},{"$f":"IF($T14-AI$2 >=Active!$A$3,AH13*AI$1,\"\")","v":""},{"$f":"IF($T14-AJ$2 >=Active!$A$3,AI13*AJ$1,\"\")","v":""},{"$f":"IF($T14-AK$2 >=Active!$A$3,AJ13*AK$1,\"\")","v":""},{"$f":"IF($T14-AL$2 >=Active!$A$3,AK13*AL$1,\"\")","v":""},{"$f":"IF($T14-AM$2 >=Active!$A$3,AL13*AM$1,\"\")","v":""},{"$f":"IF($T14-AN$2 >=Active!$A$3,AM13*AN$1,\"\")","v":""},{"$f":"IF($T14-AO$2 >=Active!$A$3,AN13*AO$1,\"\")","v":""},{"$f":"IF($T14-AP$2 >=Active!$A$3,AO13*AP$1,\"\")","v":""},{"$f":"IF($T14-AQ$2 >=Active!$A$3,AP13*AQ$1,\"\")","v":""},{"$f":"IF($T14-AR$2 >=Active!$A$3,AQ13*AR$1,\"\")","v":""},{"$f":"IF($T14-AS$2 >=Active!$A$3,AR13*AS$1,\"\")","v":""},{"$f":"IF($T14-AT$2 >=Active!$A$3,AS13*AT$1,\"\")","v":""},{"$f":"IF($T14-AU$2 >=Active!$A$3,AT13*AU$1,\"\")","v":""},{"$f":"IF($T14-AV$2 >=Active!$A$3,AU13*AV$1,\"\")","v":""},{"$f":"IF($T14-AW$2 >=Active!$A$3,AV13*AW$1,\"\")","v":""},{"$f":"IF($T14-AX$2 >=Active!$A$3,AW13*AX$1,\"\")","v":""},{"$f":"IF($T14-AY$2 >=Active!$A$3,AX13*AY$1,\"\")","v":""},{"$f":"IF($T14-AZ$2 >=Active!$A$3,AY13*AZ$1,\"\")","v":""},{"$f":"IF($T14-BA$2 >=Active!$A$3,AZ13*BA$1,\"\")","v":""},{"$f":"IF($T14-BB$2 >=Active!$A$3,BA13*BB$1,\"\")","v":""},{"$f":"IF($T14-BC$2 >=Active!$A$3,BB13*BC$1,\"\")","v":""},{"$f":"IF($T14-BD$2 >=Active!$A$3,BC13*BD$1,\"\")","v":""},{"$f":"IF($T14-BE$2 >=Active!$A$3,BD13*BE$1,\"\")","v":""},{"$f":"IF($T14-BF$2 >=Active!$A$3,BE13*BF$1,\"\")","v":""},{"$f":"IF($T14-BG$2 >=Active!$A$3,BF13*BG$1,\"\")","v":""},{"$f":"IF($T14-BH$2 >=Active!$A$3,BG13*BH$1,\"\")","v":""},{"$f":"IF($T14-BI$2 >=Active!$A$3,BH13*BI$1,\"\")","v":""},{"$f":"IF($T14-BJ$2 >=Active!$A$3,BI13*BJ$1,\"\")","v":""},{"$f":"IF($T14-BK$2 >=Active!$A$3,BJ13*BK$1,\"\")","v":""},{"$f":"IF($T14-BL$2 >=Active!$A$3,BK13*BL$1,\"\")","v":""},{"$f":"IF($T14-BM$2 >=Active!$A$3,BL13*BM$1,\"\")","v":""},{"$f":"IF($T14-BN$2 >=Active!$A$3,BM13*BN$1,\"\")","v":""},{"$f":"IF($T14-BO$2 >=Active!$A$3,BN13*BO$1,\"\")","v":""},{"$f":"IF($T14-BP$2 >=Active!$A$3,BO13*BP$1,\"\")","v":""},{"$f":"IF($T14-BQ$2 >=Active!$A$3,BP13*BQ$1,\"\")","v":""},{"$f":"IF($T14-BR$2 >=Active!$A$3,BQ13*BR$1,\"\")","v":""},{"$f":"IF($T14-BS$2 >=Active!$A$3,BR13*BS$1,\"\")","v":""},{"$f":"IF($T14-BT$2 >=Active!$A$3,BS13*BT$1,\"\")","v":""},{"$f":"IF($T14-BU$2 >=Active!$A$3,BT13*BU$1,\"\")","v":""},{"$f":"IF($T14-BV$2 >=Active!$A$3,BU13*BV$1,\"\")","v":""},{"$f":"IF($T14-BW$2 >=Active!$A$3,BV13*BW$1,\"\")","v":""},{"$f":"IF($T14-BX$2 >=Active!$A$3,BW13*BX$1,\"\")","v":""},{"$f":"IF($T14-BY$2 >=Active!$A$3,BX13*BY$1,\"\")","v":""},{"$f":"IF($T14-BZ$2 >=Active!$A$3,BY13*BZ$1,\"\")","v":""},{"$f":"IF($T14-CA$2 >=Active!$A$3,BZ13*CA$1,\"\")","v":""},{"$f":"IF($T14-CB$2 >=Active!$A$3,CA13*CB$1,\"\")","v":""},{"$f":"IF($T14-CC$2 >=Active!$A$3,CB13*CC$1,\"\")","v":""},{"$f":"IF($T14-CD$2 >=Active!$A$3,CC13*CD$1,\"\")","v":""},{"$f":"IF($T14-CE$2 >=Active!$A$3,CD13*CE$1,\"\")","v":""},{"$f":"IF($T14-CF$2 >=Active!$A$3,CE13*CF$1,\"\")","v":""},{"$f":"IF($T14-CG$2 >=Active!$A$3,CF13*CG$1,\"\")","v":""},{"$f":"IF($T14-CH$2 >=Active!$A$3,CG13*CH$1,\"\")","v":""},{"$f":"IF($T14-CI$2 >=Active!$A$3,CH13*CI$1,\"\")","v":""},{"$f":"IF($T14-CJ$2 >=Active!$A$3,CI13*CJ$1,\"\")","v":""},{"$f":"IF($T14-CK$2 >=Active!$A$3,CJ13*CK$1,\"\")","v":""},{"$f":"IF($T14-CL$2 >=Active!$A$3,CK13*CL$1,\"\")","v":""},{"$f":"IF($T14-CM$2 >=Active!$A$3,CL13*CM$1,\"\")","v":""},{"$f":"IF($T14-CN$2 >=Active!$A$3,CM13*CN$1,\"\")","v":""},{"$f":"IF($T14-CO$2 >=Active!$A$3,CN13*CO$1,\"\")","v":""},{"$f":"IF($T14-CP$2 >=Active!$A$3,CO13*CP$1,\"\")","v":""},{"$f":"IF($T14-CQ$2 >=Active!$A$3,CP13*CQ$1,\"\")","v":""},{"$f":"IF($T14-CR$2 >=Active!$A$3,CQ13*CR$1,\"\")","v":""},{"$f":"IF($T14-CS$2 >=Active!$A$3,CR13*CS$1,\"\")","v":""},{"$f":"IF($T14-CT$2 >=Active!$A$3,CS13*CT$1,\"\")","v":""},{"$f":"IF($T14-CU$2 >=Active!$A$3,CT13*CU$1,\"\")","v":""},{"$f":"IF($T14-CV$2 >=Active!$A$3,CU13*CV$1,\"\")","v":""},{"$f":"IF($T14-CW$2 >=Active!$A$3,CV13*CW$1,\"\")","v":""},{"$f":"IF($T14-CX$2 >=Active!$A$3,CW13*CX$1,\"\")","v":""},{"$f":"IF($T14-CY$2 >=Active!$A$3,CX13*CY$1,\"\")","v":""},{"$f":"IF($T14-CZ$2 >=Active!$A$3,CY13*CZ$1,\"\")","v":""},{"$f":"IF($T14-DA$2 >=Active!$A$3,CZ13*DA$1,\"\")","v":""},{"$f":"IF($T14-DB$2 >=Active!$A$3,DA13*DB$1,\"\")","v":""},{"$f":"IF($T14-DC$2 >=Active!$A$3,DB13*DC$1,\"\")","v":""},{"$f":"IF($T14-DD$2 >=Active!$A$3,DC13*DD$1,\"\")","v":""},{"$f":"IF($T14-DE$2 >=Active!$A$3,DD13*DE$1,\"\")","v":""},{"$f":"IF($T14-DF$2 >=Active!$A$3,DE13*DF$1,\"\")","v":""},{"$f":"IF($T14-DG$2 >=Active!$A$3,DF13*DG$1,\"\")","v":""},31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,31,3.0000000000000001E-3,3.0000000000000001E-3]
[32,6556.02707285206,7044.48,5352.7948376965778,6841.56,0,0,5.2949764844701357E-3,1.8526744930657875E-3,null,null,1.35E-4,9.2999999999999997E-5,0.98155499999999996,1.8526744930657875E-3,null,12,2.9219999999999999E-2,3.5373000000000002E-2,2027,2549.8163849405446,{"$f":"IF($T15-V$2 >=Active!$A$3,U14*V$1,\"\")","v":2689.1248594983581},{"$f":"IF($T15-W$2 >=Active!$A$3,V14*W$1,\"\")","v":2831.1342964947244},{"$f":"IF($T15-X$2 >=Active!$A$3,W14*X$1,\"\")","v":3199.7222554480127},{"$f":"IF($T15-Y$2 >=Active!$A$3,X14*Y$1,\"\")","v":3489.798127018179},{"$f":"IF($T15-Z$2 >=Active!$A$3,Y14*Z$1,\"\")","v":3781.9223891494535},{"$f":"IF($T15-AA$2 >=Active!$A$3,Z14*AA$1,\"\")","v":4068.4954067578533},{"$f":"IF($T15-AB$2 >=Active!$A$3,AA14*AB$1,\"\")","v":4352.0861927497717},{"$f":"IF($T15-AC$2 >=Active!$A$3,AB14*AC$1,\"\")","v":4161.5741721178902},{"$f":"IF($T15-AD$2 >=Active!$A$3,AC14*AD$1,\"\")","v":3986.9415529527632},{"$f":"IF($T15-AE$2 >=Active!$A$3,AD14*AE$1,\"\")","v":3827.3536451609843},{"$f":"IF($T15-AF$2 >=Active!$A$3,AE14*AF$1,\"\")","v":3682.0658009038002},{"$f":"IF($T15-AG$2 >=Active!$A$3,AF14*AG$1,\"\")","v":3550.3678997486077},{"$f":"IF($T15-AH$2 >=Active!$A$3,AG14*AH$1,\"\")","v":""},{"$f":"IF($T15-AI$2 >=Active!$A$3,AH14*AI$1,\"\")","v":""},{"$f":"IF($T15-AJ$2 >=Active!$A$3,AI14*AJ$1,\"\")","v":""},{"$f":"IF($T15-AK$2 >=Active!$A$3,AJ14*AK$1,\"\")","v":""},{"$f":"IF($T15-AL$2 >=Active!$A$3,AK14*AL$1,\"\")","v":""},{"$f":"IF($T15-AM$2 >=Active!$A$3,AL14*AM$1,\"\")","v":""},{"$f":"IF($T15-AN$2 >=Active!$A$3,AM14*AN$1,\"\")","v":""},{"$f":"IF($T15-AO$2 >=Active!$A$3,AN14*AO$1,\"\")","v":""},{"$f":"IF($T15-AP$2 >=Active!$A$3,AO14*AP$1,\"\")","v":""},{"$f":"IF($T15-AQ$2 >=Active!$A$3,AP14*AQ$1,\"\")","v":""},{"$f":"IF($T15-AR$2 >=Active!$A$3,AQ14*AR$1,\"\")","v":""},{"$f":"IF($T15-AS$2 >=Active!$A$3,AR14*AS$1,\"\")","v":""},{"$f":"IF($T15-AT$2 >=Active!$A$3,AS14*AT$1,\"\")","v":""},{"$f":"IF($T15-AU$2 >=Active!$A$3,AT14*AU$1,\"\")","v":""},{"$f":"IF($T15-AV$2 >=Active!$A$3,AU14*AV$1,\"\")","v":""},{"$f":"IF($T15-AW$2 >=Active!$A$3,AV14*AW$1,\"\")","v":""},{"$f":"IF($T15-AX$2 >=Active!$A$3,AW14*AX$1,\"\")","v":""},{"$f":"IF($T15-AY$2 >=Active!$A$3,AX14*AY$1,\"\")","v":""},{"$f":"IF($T15-AZ$2 >=Active!$A$3,AY14*AZ$1,\"\")","v":""},{"$f":"IF($T15-BA$2 >=Active!$A$3,AZ14*BA$1,\"\")","v":""},{"$f":"IF($T15-BB$2 >=Active!$A$3,BA14*BB$1,\"\")","v":""},{"$f":"IF($T15-BC$2 >=Active!$A$3,BB14*BC$1,\"\")","v":""},{"$f":"IF($T15-BD$2 >=Active!$A$3,BC14*BD$1,\"\")","v":""},{"$f":"IF($T15-BE$2 >=Active!$A$3,BD14*BE$1,\"\")","v":""},{"$f":"IF($T15-BF$2 >=Active!$A$3,BE14*BF$1,\"\")","v":""},{"$f":"IF($T15-BG$2 >=Active!$A$3,BF14*BG$1,\"\")","v":""},{"$f":"IF($T15-BH$2 >=Active!$A$3,BG14*BH$1,\"\")","v":""},{"$f":"IF($T15-BI$2 >=Active!$A$3,BH14*BI$1,\"\")","v":""},{"$f":"IF($T15-BJ$2 >=Active!$A$3,BI14*BJ$1,\"\")","v":""},{"$f":"IF($T15-BK$2 >=Active!$A$3,BJ14*BK$1,\"\")","v":""},{"$f":"IF($T15-BL$2 >=Active!$A$3,BK14*BL$1,\"\")","v":""},{"$f":"IF($T15-BM$2 >=Active!$A$3,BL14*BM$1,\"\")","v":""},{"$f":"IF($T15-BN$2 >=Active!$A$3,BM14*BN$1,\"\")","v":""},{"$f":"IF($T15-BO$2 >=Active!$A$3,BN14*BO$1,\"\")","v":""},{"$f":"IF($T15-BP$2 >=Active!$A$3,BO14*BP$1,\"\")","v":""},{"$f":"IF($T15-BQ$2 >=Active!$A$3,BP14*BQ$1,\"\")","v":""},{"$f":"IF($T15-BR$2 >=Active!$A$3,BQ14*BR$1,\"\")","v":""},{"$f":"IF($T15-BS$2 >=Active!$A$3,BR14*BS$1,\"\")","v":""},{"$f":"IF($T15-BT$2 >=Active!$A$3,BS14*BT$1,\"\")","v":""},{"$f":"IF($T15-BU$2 >=Active!$A$3,BT14*BU$1,\"\")","v":""},{"$f":"IF($T15-BV$2 >=Active!$A$3,BU14*BV$1,\"\")","v":""},{"$f":"IF($T15-BW$2 >=Active!$A$3,BV14*BW$1,\"\")","v":""},{"$f":"IF($T15-BX$2 >=Active!$A$3,BW14*BX$1,\"\")","v":""},{"$f":"IF($T15-BY$2 >=Active!$A$3,BX14*BY$1,\"\")","v":""},{"$f":"IF($T15-BZ$2 >=Active!$A$3,BY14*BZ$1,\"\")","v":""},{"$f":"IF($T15-CA$2 >=Active!$A$3,BZ14*CA$1,\"\")","v":""},{"$f":"IF($T15-CB$2 >=Active!$A$3,CA14*CB$1,\"\")","v":""},{"$f":"IF($T15-CC$2 >=Active!$A$3,CB14*CC$1,\"\")","v":""},{"$f":"IF($T15-CD$2 >=Active!$A$3,CC14*CD$1,\"\")","v":""},{"$f":"IF($T15-CE$2 >=Active!$A$3,CD14*CE$1,\"\")","v":""},{"$f":"IF($T15-CF$2 >=Active!$A$3,CE14*CF$1,\"\")","v":""},{"$f":"IF($T15-CG$2 >=Active!$A$3,CF14*CG$1,\"\")","v":""},{"$f":"IF($T15-CH$2 >=Active!$A$3,CG14*CH$1,\"\")","v":""},{"$f":"IF($T15-CI$2 >=Active!$A$3,CH14*CI$1,\"\")","v":""},{"$f":"IF($T15-CJ$2 >=Active!$A$3,CI14*CJ$1,\"\")","v":""},{"$f":"IF($T15-CK$2 >=Active!$A$3,CJ14*CK$1,\"\")","v":""},{"$f":"IF($T15-CL$2 >=Active!$A$3,CK14*CL$1,\"\")","v":""},{"$f":"IF($T15-CM$2 >=Active!$A$3,CL14*CM$1,\"\")","v":""},{"$f":"IF($T15-CN$2 >=Active!$A$3,CM14*CN$1,\"\")","v":""},{"$f":"IF($T15-CO$2 >=Active!$A$3,CN14*CO$1,\"\")","v":""},{"$f":"IF($T15-CP$2 >=Active!$A$3,CO14*CP$1,\"\")","v":""},{"$f":"IF($T15-CQ$2 >=Active!$A$3,CP14*CQ$1,\"\")","v":""},{"$f":"IF($T15-CR$2 >=Active!$A$3,CQ14*CR$1,\"\")","v":""},{"$f":"IF($T15-CS$2 >=Active!$A$3,CR14*CS$1,\"\")","v":""},{"$f":"IF($T15-CT$2 >=Active!$A$3,CS14*CT$1,\"\")","v":""},{"$f":"IF($T15-CU$2 >=Active!$A$3,CT14*CU$1,\"\")","v":""},{"$f":"IF($T15-CV$2 >=Active!$A$3,CU14*CV$1,\"\")","v":""},{"$f":"IF($T15-CW$2 >=Active!$A$3,CV14*CW$1,\"\")","v":""},{"$f":"IF($T15-CX$2 >=Active!$A$3,CW14*CX$1,\"\")","v":""},{"$f":"IF($T15-CY$2 >=Active!$A$3,CX14*CY$1,\"\")","v":""},{"$f":"IF($T15-CZ$2 >=Active!$A$3,CY14*CZ$1,\"\")","v":""},{"$f":"IF($T15-DA$2 >=Active!$A$3,CZ14*DA$1,\"\")","v":""},{"$f":"IF($T15-DB$2 >=Active!$A$3,DA14*DB$1,\"\")","v":""},{"$f":"IF($T15-DC$2 >=Active!$A$3,DB14*DC$1,\"\")","v":""},{"$f":"IF($T15-DD$2 >=Active!$A$3,DC14*DD$1,\"\")","v":""},{"$f":"IF($T15-DE$2 >=Active!$A$3,DD14*DE$1,\"\")","v":""},{"$f":"IF($T15-DF$2 >=Active!$A$3,DE14*DF$1,\"\")","v":""},{"$f":"IF($T15-DG$2 >=Active!$A$3,DF14*DG$1,\"\")","v":""},32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,3.0000000000000001E-3,3.0000000000000001E-3]
[33,6945.3493444467558,7044.48,5670.6645311621769,6841.56,0,0,5.4840955692550177E-3,1.9304107103319658E-3,null,null,1.4200000000000001E-4,1.26E-4,0.98152099999999998,1.9304107103319658E-3,null,13,2.7203999999999999E-2,3.2587999999999999E-2,2028,2621.0324755087786,{"$f":"IF($T16-V$2 >=Active!$A$3,U15*V$1,\"\")","v":2766.5507776604909},{"$f":"IF($T16-W$2 >=Active!$A$3,V15*W$1,\"\")","v":2917.7004725557185},{"$f":"IF($T16-X$2 >=Active!$A$3,W15*X$1,\"\")","v":3071.7807116967761},{"$f":"IF($T16-Y$2 >=Active!$A$3,X15*Y$1,\"\")","v":3375.7069794976533},{"$f":"IF($T16-Z$2 >=Active!$A$3,Y15*Z$1,\"\")","v":3681.7370240041787},{"$f":"IF($T16-AA$2 >=Active!$A$3,Z15*AA$1,\"\")","v":3989.9281205526731},{"$f":"IF($T16-AB$2 >=Active!$A$3,AA15*AB$1,\"\")","v":4296.3311495362932},{"$f":"IF($T16-AC$2 >=Active!$A$3,AB15*AC$1,\"\")","v":4595.8030195437595},{"$f":"IF($T16-AD$2 >=Active!$A$3,AC15*AD$1,\"\")","v":4398.7838999286096},{"$f":"IF($T16-AE$2 >=Active!$A$3,AD15*AE$1,\"\")","v":4214.1972214710704},{"$f":"IF($T16-AF$2 >=Active!$A$3,AE15*AF$1,\"\")","v":4045.5128029351604},{"$f":"IF($T16-AG$2 >=Active!$A$3,AF15*AG$1,\"\")","v":3891.9435515553164},{"$f":"IF($T16-AH$2 >=Active!$A$3,AG15*AH$1,\"\")","v":3752.7388700342781},{"$f":"IF($T16-AI$2 >=Active!$A$3,AH15*AI$1,\"\")","v":""},{"$f":"IF($T16-AJ$2 >=Active!$A$3,AI15*AJ$1,\"\")","v":""},{"$f":"IF($T16-AK$2 >=Active!$A$3,AJ15*AK$1,\"\")","v":""},{"$f":"IF($T16-AL$2 >=Active!$A$3,AK15*AL$1,\"\")","v":""},{"$f":"IF($T16-AM$2 >=Active!$A$3,AL15*AM$1,\"\")","v":""},{"$f":"IF($T16-AN$2 >=Active!$A$3,AM15*AN$1,\"\")","v":""},{"$f":"IF($T16-AO$2 >=Active!$A$3,AN15*AO$1,\"\")","v":""},{"$f":"IF($T16-AP$2 >=Active!$A$3,AO15*AP$1,\"\")","v":""},{"$f":"IF($T16-AQ$2 >=Active!$A$3,AP15*AQ$1,\"\")","v":""},{"$f":"IF($T16-AR$2 >=Active!$A$3,AQ15*AR$1,\"\")","v":""},{"$f":"IF($T16-AS$2 >=Active!$A$3,AR15*AS$1,\"\")","v":""},{"$f":"IF($T16-AT$2 >=Active!$A$3,AS15*AT$1,\"\")","v":""},{"$f":"IF($T16-AU$2 >=Active!$A$3,AT15*AU$1,\"\")","v":""},{"$f":"IF($T16-AV$2 >=Active!$A$3,AU15*AV$1,\"\")","v":""},{"$f":"IF($T16-AW$2 >=Active!$A$3,AV15*AW$1,\"\")","v":""},{"$f":"IF($T16-AX$2 >=Active!$A$3,AW15*AX$1,\"\")","v":""},{"$f":"IF($T16-AY$2 >=Active!$A$3,AX15*AY$1,\"\")","v":""},{"$f":"IF($T16-AZ$2 >=Active!$A$3,AY15*AZ$1,\"\")","v":""},{"$f":"IF($T16-BA$2 >=Active!$A$3,AZ15*BA$1,\"\")","v":""},{"$f":"IF($T16-BB$2 >=Active!$A$3,BA15*BB$1,\"\")","v":""},{"$f":"IF($T16-BC$2 >=Active!$A$3,BB15*BC$1,\"\")","v":""},{"$f":"IF($T16-BD$2 >=Active!$A$3,BC15*BD$1,\"\")","v":""},{"$f":"IF($T16-BE$2 >=Active!$A$3,BD15*BE$1,\"\")","v":""},{"$f":"IF($T16-BF$2 >=Active!$A$3,BE15*BF$1,\"\")","v":""},{"$f":"IF($T16-BG$2 >=Active!$A$3,BF15*BG$1,\"\")","v":""},{"$f":"IF($T16-BH$2 >=Active!$A$3,BG15*BH$1,\"\")","v":""},{"$f":"IF($T16-BI$2 >=Active!$A$3,BH15*BI$1,\"\")","v":""},{"$f":"IF($T16-BJ$2 >=Active!$A$3,BI15*BJ$1,\"\")","v":""},{"$f":"IF($T16-BK$2 >=Active!$A$3,BJ15*BK$1,\"\")","v":""},{"$f":"IF($T16-BL$2 >=Active!$A$3,BK15*BL$1,\"\")","v":""},{"$f":"IF($T16-BM$2 >=Active!$A$3,BL15*BM$1,\"\")","v":""},{"$f":"IF($T16-BN$2 >=Active!$A$3,BM15*BN$1,\"\")","v":""},{"$f":"IF($T16-BO$2 >=Active!$A$3,BN15*BO$1,\"\")","v":""},{"$f":"IF($T16-BP$2 >=Active!$A$3,BO15*BP$1,\"\")","v":""},{"$f":"IF($T16-BQ$2 >=Active!$A$3,BP15*BQ$1,\"\")","v":""},{"$f":"IF($T16-BR$2 >=Active!$A$3,BQ15*BR$1,\"\")","v":""},{"$f":"IF($T16-BS$2 >=Active!$A$3,BR15*BS$1,\"\")","v":""},{"$f":"IF($T16-BT$2 >=Active!$A$3,BS15*BT$1,\"\")","v":""},{"$f":"IF($T16-BU$2 >=Active!$A$3,BT15*BU$1,\"\")","v":""},{"$f":"IF($T16-BV$2 >=Active!$A$3,BU15*BV$1,\"\")","v":""},{"$f":"IF($T16-BW$2 >=Active!$A$3,BV15*BW$1,\"\")","v":""},{"$f":"IF($T16-BX$2 >=Active!$A$3,BW15*BX$1,\"\")","v":""},{"$f":"IF($T16-BY$2 >=Active!$A$3,BX15*BY$1,\"\")","v":""},{"$f":"IF($T16-BZ$2 >=Active!$A$3,BY15*BZ$1,\"\")","v":""},{"$f":"IF($T16-CA$2 >=Active!$A$3,BZ15*CA$1,\"\")","v":""},{"$f":"IF($T16-CB$2 >=Active!$A$3,CA15*CB$1,\"\")","v":""},{"$f":"IF($T16-CC$2 >=Active!$A$3,CB15*CC$1,\"\")","v":""},{"$f":"IF($T16-CD$2 >=Active!$A$3,CC15*CD$1,\"\")","v":""},{"$f":"IF($T16-CE$2 >=Active!$A$3,CD15*CE$1,\"\")","v":""},{"$f":"IF($T16-CF$2 >=Active!$A$3,CE15*CF$1,\"\")","v":""},{"$f":"IF($T16-CG$2 >=Active!$A$3,CF15*CG$1,\"\")","v":""},{"$f":"IF($T16-CH$2 >=Active!$A$3,CG15*CH$1,\"\")","v":""},{"$f":"IF($T16-CI$2 >=Active!$A$3,CH15*CI$1,\"\")","v":""},{"$f":"IF($T16-CJ$2 >=Active!$A$3,CI15*CJ$1,\"\")","v":""},{"$f":"IF($T16-CK$2 >=Active!$A$3,CJ15*CK$1,\"\")","v":""},{"$f":"IF($T16-CL$2 >=Active!$A$3,CK15*CL$1,\"\")","v":""},{"$f":"IF($T16-CM$2 >=Active!$A$3,CL15*CM$1,\"\")","v":""},{"$f":"IF($T16-CN$2 >=Active!$A$3,CM15*CN$1,\"\")","v":""},{"$f":"IF($T16-CO$2 >=Active!$A$3,CN15*CO$1,\"\")","v":""},{"$f":"IF($T16-CP$2 >=Active!$A$3,CO15*CP$1,\"\")","v":""},{"$f":"IF($T16-CQ$2 >=Active!$A$3,CP15*CQ$1,\"\")","v":""},{"$f":"IF($T16-CR$2 >=Active!$A$3,CQ15*CR$1,\"\")","v":""},{"$f":"IF($T16-CS$2 >=Active!$A$3,CR15*CS$1,\"\")","v":""},{"$f":"IF($T16-CT$2 >=Active!$A$3,CS15*CT$1,\"\")","v":""},{"$f":"IF($T16-CU$2 >=Active!$A$3,CT15*CU$1,\"\")","v":""},{"$f":"IF($T16-CV$2 >=Active!$A$3,CU15*CV$1,\"\")","v":""},{"$f":"IF($T16-CW$2 >=Active!$A$3,CV15*CW$1,\"\")","v":""},{"$f":"IF($T16-CX$2 >=Active!$A$3,CW15*CX$1,\"\")","v":""},{"$f":"IF($T16-CY$2 >=Active!$A$3,CX15*CY$1,\"\")","v":""},{"$f":"IF($T16-CZ$2 >=Active!$A$3,CY15*CZ$1,\"\")","v":""},{"$f":"IF($T16-DA$2 >=Active!$A$3,CZ15*DA$1,\"\")","v":""},{"$f":"IF($T16-DB$2 >=Active!$A$3,DA15*DB$1,\"\")","v":""},{"$f":"IF($T16-DC$2 >=Active!$A$3,DB15*DC$1,\"\")","v":""},{"$f":"IF($T16-DD$2 >=Active!$A$3,DC15*DD$1,\"\")","v":""},{"$f":"IF($T16-DE$2 >=Active!$A$3,DD15*DE$1,\"\")","v":""},{"$f":"IF($T16-DF$2 >=Active!$A$3,DE15*DF$1,\"\")","v":""},{"$f":"IF($T16-DG$2 >=Active!$A$3,DF15*DG$1,\"\")","v":""},33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% <> P2",null,33,3.0000000000000001E-3,3.0000000000000001E-3]
[34,7358.8148484009771,7044.48,6008.2464339799135,6841.56,0,0,5.6315546755278381E-3,1.9937804528093396E-3,null,null,1.4899999999999999E-4,1.6000000000000001E-4,0.98149299999999995,1.9937804528093396E-3,null,14,2.5326999999999999E-2,3.0023000000000001E-2,2029,2691.8414886226346,{"$f":"IF($T17-V$2 >=Active!$A$3,U16*V$1,\"\")","v":2843.8202359270249},{"$f":"IF($T17-W$2 >=Active!$A$3,V16*W$1,\"\")","v":3001.7075937616323},{"$f":"IF($T17-X$2 >=Active!$A$3,W16*X$1,\"\")","v":3165.7050127229545},{"$f":"IF($T17-Y$2 >=Active!$A$3,X16*Y$1,\"\")","v":3240.7286508400985},{"$f":"IF($T17-Z$2 >=Active!$A$3,Y16*Z$1,\"\")","v":3561.3708633700239},{"$f":"IF($T17-AA$2 >=Active!$A$3,Z16*AA$1,\"\")","v":3884.2325603244085},{"$f":"IF($T17-AB$2 >=Active!$A$3,AA16*AB$1,\"\")","v":4213.3640953036229},{"$f":"IF($T17-AC$2 >=Active!$A$3,AB16*AC$1,\"\")","v":4536.9256939103261},{"$f":"IF($T17-AD$2 >=Active!$A$3,AC16*AD$1,\"\")","v":4857.7637916577532},{"$f":"IF($T17-AE$2 >=Active!$A$3,AD16*AE$1,\"\")","v":4649.5145822245404},{"$f":"IF($T17-AF$2 >=Active!$A$3,AE16*AF$1,\"\")","v":4454.4064630949215},{"$f":"IF($T17-AG$2 >=Active!$A$3,AF16*AG$1,\"\")","v":4276.1070327024645},{"$f":"IF($T17-AH$2 >=Active!$A$3,AG16*AH$1,\"\")","v":4113.7843339939691},{"$f":"IF($T17-AI$2 >=Active!$A$3,AH16*AI$1,\"\")","v":3966.6449856262316},{"$f":"IF($T17-AJ$2 >=Active!$A$3,AI16*AJ$1,\"\")","v":""},{"$f":"IF($T17-AK$2 >=Active!$A$3,AJ16*AK$1,\"\")","v":""},{"$f":"IF($T17-AL$2 >=Active!$A$3,AK16*AL$1,\"\")","v":""},{"$f":"IF($T17-AM$2 >=Active!$A$3,AL16*AM$1,\"\")","v":""},{"$f":"IF($T17-AN$2 >=Active!$A$3,AM16*AN$1,\"\")","v":""},{"$f":"IF($T17-AO$2 >=Active!$A$3,AN16*AO$1,\"\")","v":""},{"$f":"IF($T17-AP$2 >=Active!$A$3,AO16*AP$1,\"\")","v":""},{"$f":"IF($T17-AQ$2 >=Active!$A$3,AP16*AQ$1,\"\")","v":""},{"$f":"IF($T17-AR$2 >=Active!$A$3,AQ16*AR$1,\"\")","v":""},{"$f":"IF($T17-AS$2 >=Active!$A$3,AR16*AS$1,\"\")","v":""},{"$f":"IF($T17-AT$2 >=Active!$A$3,AS16*AT$1,\"\")","v":""},{"$f":"IF($T17-AU$2 >=Active!$A$3,AT16*AU$1,\"\")","v":""},{"$f":"IF($T17-AV$2 >=Active!$A$3,AU16*AV$1,\"\")","v":""},{"$f":"IF($T17-AW$2 >=Active!$A$3,AV16*AW$1,\"\")","v":""},{"$f":"IF($T17-AX$2 >=Active!$A$3,AW16*AX$1,\"\")","v":""},{"$f":"IF($T17-AY$2 >=Active!$A$3,AX16*AY$1,\"\")","v":""},{"$f":"IF($T17-AZ$2 >=Active!$A$3,AY16*AZ$1,\"\")","v":""},{"$f":"IF($T17-BA$2 >=Active!$A$3,AZ16*BA$1,\"\")","v":""},{"$f":"IF($T17-BB$2 >=Active!$A$3,BA16*BB$1,\"\")","v":""},{"$f":"IF($T17-BC$2 >=Active!$A$3,BB16*BC$1,\"\")","v":""},{"$f":"IF($T17-BD$2 >=Active!$A$3,BC16*BD$1,\"\")","v":""},{"$f":"IF($T17-BE$2 >=Active!$A$3,BD16*BE$1,\"\")","v":""},{"$f":"IF($T17-BF$2 >=Active!$A$3,BE16*BF$1,\"\")","v":""},{"$f":"IF($T17-BG$2 >=Active!$A$3,BF16*BG$1,\"\")","v":""},{"$f":"IF($T17-BH$2 >=Active!$A$3,BG16*BH$1,\"\")","v":""},{"$f":"IF($T17-BI$2 >=Active!$A$3,BH16*BI$1,\"\")","v":""},{"$f":"IF($T17-BJ$2 >=Active!$A$3,BI16*BJ$1,\"\")","v":""},{"$f":"IF($T17-BK$2 >=Active!$A$3,BJ16*BK$1,\"\")","v":""},{"$f":"IF($T17-BL$2 >=Active!$A$3,BK16*BL$1,\"\")","v":""},{"$f":"IF($T17-BM$2 >=Active!$A$3,BL16*BM$1,\"\")","v":""},{"$f":"IF($T17-BN$2 >=Active!$A$3,BM16*BN$1,\"\")","v":""},{"$f":"IF($T17-BO$2 >=Active!$A$3,BN16*BO$1,\"\")","v":""},{"$f":"IF($T17-BP$2 >=Active!$A$3,BO16*BP$1,\"\")","v":""},{"$f":"IF($T17-BQ$2 >=Active!$A$3,BP16*BQ$1,\"\")","v":""},{"$f":"IF($T17-BR$2 >=Active!$A$3,BQ16*BR$1,\"\")","v":""},{"$f":"IF($T17-BS$2 >=Active!$A$3,BR16*BS$1,\"\")","v":""},{"$f":"IF($T17-BT$2 >=Active!$A$3,BS16*BT$1,\"\")","v":""},{"$f":"IF($T17-BU$2 >=Active!$A$3,BT16*BU$1,\"\")","v":""},{"$f":"IF($T17-BV$2 >=Active!$A$3,BU16*BV$1,\"\")","v":""},{"$f":"IF($T17-BW$2 >=Active!$A$3,BV16*BW$1,\"\")","v":""},{"$f":"IF($T17-BX$2 >=Active!$A$3,BW16*BX$1,\"\")","v":""},{"$f":"IF($T17-BY$2 >=Active!$A$3,BX16*BY$1,\"\")","v":""},{"$f":"IF($T17-BZ$2 >=Active!$A$3,BY16*BZ$1,\"\")","v":""},{"$f":"IF($T17-CA$2 >=Active!$A$3,BZ16*CA$1,\"\")","v":""},{"$f":"IF($T17-CB$2 >=Active!$A$3,CA16*CB$1,\"\")","v":""},{"$f":"IF($T17-CC$2 >=Active!$A$3,CB16*CC$1,\"\")","v":""},{"$f":"IF($T17-CD$2 >=Active!$A$3,CC16*CD$1,\"\")","v":""},{"$f":"IF($T17-CE$2 >=Active!$A$3,CD16*CE$1,\"\")","v":""},{"$f":"IF($T17-CF$2 >=Active!$A$3,CE16*CF$1,\"\")","v":""},{"$f":"IF($T17-CG$2 >=Active!$A$3,CF16*CG$1,\"\")","v":""},{"$f":"IF($T17-CH$2 >=Active!$A$3,CG16*CH$1,\"\")","v":""},{"$f":"IF($T17-CI$2 >=Active!$A$3,CH16*CI$1,\"\")","v":""},{"$f":"IF($T17-CJ$2 >=Active!$A$3,CI16*CJ$1,\"\")","v":""},{"$f":"IF($T17-CK$2 >=Active!$A$3,CJ16*CK$1,\"\")","v":""},{"$f":"IF($T17-CL$2 >=Active!$A$3,CK16*CL$1,\"\")","v":""},{"$f":"IF($T17-CM$2 >=Active!$A$3,CL16*CM$1,\"\")","v":""},{"$f":"IF($T17-CN$2 >=Active!$A$3,CM16*CN$1,\"\")","v":""},{"$f":"IF($T17-CO$2 >=Active!$A$3,CN16*CO$1,\"\")","v":""},{"$f":"IF($T17-CP$2 >=Active!$A$3,CO16*CP$1,\"\")","v":""},{"$f":"IF($T17-CQ$2 >=Active!$A$3,CP16*CQ$1,\"\")","v":""},{"$f":"IF($T17-CR$2 >=Active!$A$3,CQ16*CR$1,\"\")","v":""},{"$f":"IF($T17-CS$2 >=Active!$A$3,CR16*CS$1,\"\")","v":""},{"$f":"IF($T17-CT$2 >=Active!$A$3,CS16*CT$1,\"\")","v":""},{"$f":"IF($T17-CU$2 >=Active!$A$3,CT16*CU$1,\"\")","v":""},{"$f":"IF($T17-CV$2 >=Active!$A$3,CU16*CV$1,\"\")","v":""},{"$f":"IF($T17-CW$2 >=Active!$A$3,CV16*CW$1,\"\")","v":""},{"$f":"IF($T17-CX$2 >=Active!$A$3,CW16*CX$1,\"\")","v":""},{"$f":"IF($T17-CY$2 >=Active!$A$3,CX16*CY$1,\"\")","v":""},{"$f":"IF($T17-CZ$2 >=Active!$A$3,CY16*CZ$1,\"\")","v":""},{"$f":"IF($T17-DA$2 >=Active!$A$3,CZ16*DA$1,\"\")","v":""},{"$f":"IF($T17-DB$2 >=Active!$A$3,DA16*DB$1,\"\")","v":""},{"$f":"IF($T17-DC$2 >=Active!$A$3,DB16*DC$1,\"\")","v":""},{"$f":"IF($T17-DD$2 >=Active!$A$3,DC16*DD$1,\"\")","v":""},{"$f":"IF($T17-DE$2 >=Active!$A$3,DD16*DE$1,\"\")","v":""},{"$f":"IF($T17-DF$2 >=Active!$A$3,DE16*DF$1,\"\")","v":""},{"$f":"IF($T17-DG$2 >=Active!$A$3,DF16*DG$1,\"\")","v":""},34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.49","v":0.49},null,34,3.0000000000000001E-3,3.0000000000000001E-3]
[35,7797.9829197228619,7044.48,6366.8136954359852,6841.56,0,0,5.7631906175325239E-3,2.0492507938072889E-3,null,null,1.56E-4,1.94E-4,0.98146900000000004,2.0492507938072889E-3,null,15,2.3578999999999999E-2,2.7659E-2,2030,2761.9501170610056,{"$f":"IF($T18-V$2 >=Active!$A$3,U17*V$1,\"\")","v":2920.6480151555584},{"$f":"IF($T18-W$2 >=Active!$A$3,V17*W$1,\"\")","v":3085.5449559808221},{"$f":"IF($T18-X$2 >=Active!$A$3,W17*X$1,\"\")","v":3256.8527392313708},{"$f":"IF($T18-Y$2 >=Active!$A$3,X17*Y$1,\"\")","v":3339.8187884227168},{"$f":"IF($T18-Z$2 >=Active!$A$3,Y17*Z$1,\"\")","v":3418.9687266363035},{"$f":"IF($T18-AA$2 >=Active!$A$3,Z17*AA$1,\"\")","v":3757.2462608553751},{"$f":"IF($T18-AB$2 >=Active!$A$3,AA17*AB$1,\"\")","v":4101.7495837025754},{"$f":"IF($T18-AC$2 >=Active!$A$3,AB17*AC$1,\"\")","v":4449.3124846406263},{"$f":"IF($T18-AD$2 >=Active!$A$3,AC17*AD$1,\"\")","v":4795.530458463214},{"$f":"IF($T18-AE$2 >=Active!$A$3,AD17*AE$1,\"\")","v":5134.6563277822452},{"$f":"IF($T18-AF$2 >=Active!$A$3,AE17*AF$1,\"\")","v":4914.5369134113389},{"$f":"IF($T18-AG$2 >=Active!$A$3,AF17*AG$1,\"\")","v":4708.3076314913314},{"$f":"IF($T18-AH$2 >=Active!$A$3,AG17*AH$1,\"\")","v":4519.845133566505},{"$f":"IF($T18-AI$2 >=Active!$A$3,AH17*AI$1,\"\")","v":4348.2700410316247},{"$f":"IF($T18-AJ$2 >=Active!$A$3,AI17*AJ$1,\"\")","v":4192.7437498069266},{"$f":"IF($T18-AK$2 >=Active!$A$3,AJ17*AK$1,\"\")","v":""},{"$f":"IF($T18-AL$2 >=Active!$A$3,AK17*AL$1,\"\")","v":""},{"$f":"IF($T18-AM$2 >=Active!$A$3,AL17*AM$1,\"\")","v":""},{"$f":"IF($T18-AN$2 >=Active!$A$3,AM17*AN$1,\"\")","v":""},{"$f":"IF($T18-AO$2 >=Active!$A$3,AN17*AO$1,\"\")","v":""},{"$f":"IF($T18-AP$2 >=Active!$A$3,AO17*AP$1,\"\")","v":""},{"$f":"IF($T18-AQ$2 >=Active!$A$3,AP17*AQ$1,\"\")","v":""},{"$f":"IF($T18-AR$2 >=Active!$A$3,AQ17*AR$1,\"\")","v":""},{"$f":"IF($T18-AS$2 >=Active!$A$3,AR17*AS$1,\"\")","v":""},{"$f":"IF($T18-AT$2 >=Active!$A$3,AS17*AT$1,\"\")","v":""},{"$f":"IF($T18-AU$2 >=Active!$A$3,AT17*AU$1,\"\")","v":""},{"$f":"IF($T18-AV$2 >=Active!$A$3,AU17*AV$1,\"\")","v":""},{"$f":"IF($T18-AW$2 >=Active!$A$3,AV17*AW$1,\"\")","v":""},{"$f":"IF($T18-AX$2 >=Active!$A$3,AW17*AX$1,\"\")","v":""},{"$f":"IF($T18-AY$2 >=Active!$A$3,AX17*AY$1,\"\")","v":""},{"$f":"IF($T18-AZ$2 >=Active!$A$3,AY17*AZ$1,\"\")","v":""},{"$f":"IF($T18-BA$2 >=Active!$A$3,AZ17*BA$1,\"\")","v":""},{"$f":"IF($T18-BB$2 >=Active!$A$3,BA17*BB$1,\"\")","v":""},{"$f":"IF($T18-BC$2 >=Active!$A$3,BB17*BC$1,\"\")","v":""},{"$f":"IF($T18-BD$2 >=Active!$A$3,BC17*BD$1,\"\")","v":""},{"$f":"IF($T18-BE$2 >=Active!$A$3,BD17*BE$1,\"\")","v":""},{"$f":"IF($T18-BF$2 >=Active!$A$3,BE17*BF$1,\"\")","v":""},{"$f":"IF($T18-BG$2 >=Active!$A$3,BF17*BG$1,\"\")","v":""},{"$f":"IF($T18-BH$2 >=Active!$A$3,BG17*BH$1,\"\")","v":""},{"$f":"IF($T18-BI$2 >=Active!$A$3,BH17*BI$1,\"\")","v":""},{"$f":"IF($T18-BJ$2 >=Active!$A$3,BI17*BJ$1,\"\")","v":""},{"$f":"IF($T18-BK$2 >=Active!$A$3,BJ17*BK$1,\"\")","v":""},{"$f":"IF($T18-BL$2 >=Active!$A$3,BK17*BL$1,\"\")","v":""},{"$f":"IF($T18-BM$2 >=Active!$A$3,BL17*BM$1,\"\")","v":""},{"$f":"IF($T18-BN$2 >=Active!$A$3,BM17*BN$1,\"\")","v":""},{"$f":"IF($T18-BO$2 >=Active!$A$3,BN17*BO$1,\"\")","v":""},{"$f":"IF($T18-BP$2 >=Active!$A$3,BO17*BP$1,\"\")","v":""},{"$f":"IF($T18-BQ$2 >=Active!$A$3,BP17*BQ$1,\"\")","v":""},{"$f":"IF($T18-BR$2 >=Active!$A$3,BQ17*BR$1,\"\")","v":""},{"$f":"IF($T18-BS$2 >=Active!$A$3,BR17*BS$1,\"\")","v":""},{"$f":"IF($T18-BT$2 >=Active!$A$3,BS17*BT$1,\"\")","v":""},{"$f":"IF($T18-BU$2 >=Active!$A$3,BT17*BU$1,\"\")","v":""},{"$f":"IF($T18-BV$2 >=Active!$A$3,BU17*BV$1,\"\")","v":""},{"$f":"IF($T18-BW$2 >=Active!$A$3,BV17*BW$1,\"\")","v":""},{"$f":"IF($T18-BX$2 >=Active!$A$3,BW17*BX$1,\"\")","v":""},{"$f":"IF($T18-BY$2 >=Active!$A$3,BX17*BY$1,\"\")","v":""},{"$f":"IF($T18-BZ$2 >=Active!$A$3,BY17*BZ$1,\"\")","v":""},{"$f":"IF($T18-CA$2 >=Active!$A$3,BZ17*CA$1,\"\")","v":""},{"$f":"IF($T18-CB$2 >=Active!$A$3,CA17*CB$1,\"\")","v":""},{"$f":"IF($T18-CC$2 >=Active!$A$3,CB17*CC$1,\"\")","v":""},{"$f":"IF($T18-CD$2 >=Active!$A$3,CC17*CD$1,\"\")","v":""},{"$f":"IF($T18-CE$2 >=Active!$A$3,CD17*CE$1,\"\")","v":""},{"$f":"IF($T18-CF$2 >=Active!$A$3,CE17*CF$1,\"\")","v":""},{"$f":"IF($T18-CG$2 >=Active!$A$3,CF17*CG$1,\"\")","v":""},{"$f":"IF($T18-CH$2 >=Active!$A$3,CG17*CH$1,\"\")","v":""},{"$f":"IF($T18-CI$2 >=Active!$A$3,CH17*CI$1,\"\")","v":""},{"$f":"IF($T18-CJ$2 >=Active!$A$3,CI17*CJ$1,\"\")","v":""},{"$f":"IF($T18-CK$2 >=Active!$A$3,CJ17*CK$1,\"\")","v":""},{"$f":"IF($T18-CL$2 >=Active!$A$3,CK17*CL$1,\"\")","v":""},{"$f":"IF($T18-CM$2 >=Active!$A$3,CL17*CM$1,\"\")","v":""},{"$f":"IF($T18-CN$2 >=Active!$A$3,CM17*CN$1,\"\")","v":""},{"$f":"IF($T18-CO$2 >=Active!$A$3,CN17*CO$1,\"\")","v":""},{"$f":"IF($T18-CP$2 >=Active!$A$3,CO17*CP$1,\"\")","v":""},{"$f":"IF($T18-CQ$2 >=Active!$A$3,CP17*CQ$1,\"\")","v":""},{"$f":"IF($T18-CR$2 >=Active!$A$3,CQ17*CR$1,\"\")","v":""},{"$f":"IF($T18-CS$2 >=Active!$A$3,CR17*CS$1,\"\")","v":""},{"$f":"IF($T18-CT$2 >=Active!$A$3,CS17*CT$1,\"\")","v":""},{"$f":"IF($T18-CU$2 >=Active!$A$3,CT17*CU$1,\"\")","v":""},{"$f":"IF($T18-CV$2 >=Active!$A$3,CU17*CV$1,\"\")","v":""},{"$f":"IF($T18-CW$2 >=Active!$A$3,CV17*CW$1,\"\")","v":""},{"$f":"IF($T18-CX$2 >=Active!$A$3,CW17*CX$1,\"\")","v":""},{"$f":"IF($T18-CY$2 >=Active!$A$3,CX17*CY$1,\"\")","v":""},{"$f":"IF($T18-CZ$2 >=Active!$A$3,CY17*CZ$1,\"\")","v":""},{"$f":"IF($T18-DA$2 >=Active!$A$3,CZ17*DA$1,\"\")","v":""},{"$f":"IF($T18-DB$2 >=Active!$A$3,DA17*DB$1,\"\")","v":""},{"$f":"IF($T18-DC$2 >=Active!$A$3,DB17*DC$1,\"\")","v":""},{"$f":"IF($T18-DD$2 >=Active!$A$3,DC17*DD$1,\"\")","v":""},{"$f":"IF($T18-DE$2 >=Active!$A$3,DD17*DE$1,\"\")","v":""},{"$f":"IF($T18-DF$2 >=Active!$A$3,DE17*DF$1,\"\")","v":""},{"$f":"IF($T18-DG$2 >=Active!$A$3,DF17*DG$1,\"\")","v":""},35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,3.0000000000000001E-3,3.0000000000000001E-3]
[36,8264.5172164452761,7044.48,6747.7246413739385,6841.56,0,0,5.8924052410159918E-3,2.1030931144025372E-3,null,null,1.64E-4,2.2800000000000001E-4,0.98144500000000001,2.1030931144025372E-3,null,16,2.1951999999999999E-2,2.5482000000000001E-2,2031,3474.9051733750675,{"$f":"IF($T19-V$2 >=Active!$A$3,U18*V$1,\"\")","v":2996.715877011191},{"$f":"IF($T19-W$2 >=Active!$A$3,V18*W$1,\"\")","v":3168.9030964437807},{"$f":"IF($T19-X$2 >=Active!$A$3,W18*X$1,\"\")","v":3347.816277239192},{"$f":"IF($T19-Y$2 >=Active!$A$3,X18*Y$1,\"\")","v":3435.9796398890962},{"$f":"IF($T19-Z$2 >=Active!$A$3,Y18*Z$1,\"\")","v":3523.5088217859661},{"$f":"IF($T19-AA$2 >=Active!$A$3,Z18*AA$1,\"\")","v":3607.0120066013001},{"$f":"IF($T19-AB$2 >=Active!$A$3,AA18*AB$1,\"\")","v":3967.6520514632762},{"$f":"IF($T19-AC$2 >=Active!$A$3,AB18*AC$1,\"\")","v":4331.44756038992},{"$f":"IF($T19-AD$2 >=Active!$A$3,AC18*AD$1,\"\")","v":4702.9232962651413},{"$f":"IF($T19-AE$2 >=Active!$A$3,AD18*AE$1,\"\")","v":5068.8756945956166},{"$f":"IF($T19-AF$2 >=Active!$A$3,AE18*AF$1,\"\")","v":5427.331738465833},{"$f":"IF($T19-AG$2 >=Active!$A$3,AF18*AG$1,\"\")","v":5194.6655174757852},{"$f":"IF($T19-AH$2 >=Active!$A$3,AG18*AH$1,\"\")","v":4976.6811664863371},{"$f":"IF($T19-AI$2 >=Active!$A$3,AH18*AI$1,\"\")","v":4777.4763061797958},{"$f":"IF($T19-AJ$2 >=Active!$A$3,AI18*AJ$1,\"\")","v":4596.1214333704274},{"$f":"IF($T19-AK$2 >=Active!$A$3,AJ18*AK$1,\"\")","v":4431.7301435459212},{"$f":"IF($T19-AL$2 >=Active!$A$3,AK18*AL$1,\"\")","v":""},{"$f":"IF($T19-AM$2 >=Active!$A$3,AL18*AM$1,\"\")","v":""},{"$f":"IF($T19-AN$2 >=Active!$A$3,AM18*AN$1,\"\")","v":""},{"$f":"IF($T19-AO$2 >=Active!$A$3,AN18*AO$1,\"\")","v":""},{"$f":"IF($T19-AP$2 >=Active!$A$3,AO18*AP$1,\"\")","v":""},{"$f":"IF($T19-AQ$2 >=Active!$A$3,AP18*AQ$1,\"\")","v":""},{"$f":"IF($T19-AR$2 >=Active!$A$3,AQ18*AR$1,\"\")","v":""},{"$f":"IF($T19-AS$2 >=Active!$A$3,AR18*AS$1,\"\")","v":""},{"$f":"IF($T19-AT$2 >=Active!$A$3,AS18*AT$1,\"\")","v":""},{"$f":"IF($T19-AU$2 >=Active!$A$3,AT18*AU$1,\"\")","v":""},{"$f":"IF($T19-AV$2 >=Active!$A$3,AU18*AV$1,\"\")","v":""},{"$f":"IF($T19-AW$2 >=Active!$A$3,AV18*AW$1,\"\")","v":""},{"$f":"IF($T19-AX$2 >=Active!$A$3,AW18*AX$1,\"\")","v":""},{"$f":"IF($T19-AY$2 >=Active!$A$3,AX18*AY$1,\"\")","v":""},{"$f":"IF($T19-AZ$2 >=Active!$A$3,AY18*AZ$1,\"\")","v":""},{"$f":"IF($T19-BA$2 >=Active!$A$3,AZ18*BA$1,\"\")","v":""},{"$f":"IF($T19-BB$2 >=Active!$A$3,BA18*BB$1,\"\")","v":""},{"$f":"IF($T19-BC$2 >=Active!$A$3,BB18*BC$1,\"\")","v":""},{"$f":"IF($T19-BD$2 >=Active!$A$3,BC18*BD$1,\"\")","v":""},{"$f":"IF($T19-BE$2 >=Active!$A$3,BD18*BE$1,\"\")","v":""},{"$f":"IF($T19-BF$2 >=Active!$A$3,BE18*BF$1,\"\")","v":""},{"$f":"IF($T19-BG$2 >=Active!$A$3,BF18*BG$1,\"\")","v":""},{"$f":"IF($T19-BH$2 >=Active!$A$3,BG18*BH$1,\"\")","v":""},{"$f":"IF($T19-BI$2 >=Active!$A$3,BH18*BI$1,\"\")","v":""},{"$f":"IF($T19-BJ$2 >=Active!$A$3,BI18*BJ$1,\"\")","v":""},{"$f":"IF($T19-BK$2 >=Active!$A$3,BJ18*BK$1,\"\")","v":""},{"$f":"IF($T19-BL$2 >=Active!$A$3,BK18*BL$1,\"\")","v":""},{"$f":"IF($T19-BM$2 >=Active!$A$3,BL18*BM$1,\"\")","v":""},{"$f":"IF($T19-BN$2 >=Active!$A$3,BM18*BN$1,\"\")","v":""},{"$f":"IF($T19-BO$2 >=Active!$A$3,BN18*BO$1,\"\")","v":""},{"$f":"IF($T19-BP$2 >=Active!$A$3,BO18*BP$1,\"\")","v":""},{"$f":"IF($T19-BQ$2 >=Active!$A$3,BP18*BQ$1,\"\")","v":""},{"$f":"IF($T19-BR$2 >=Active!$A$3,BQ18*BR$1,\"\")","v":""},{"$f":"IF($T19-BS$2 >=Active!$A$3,BR18*BS$1,\"\")","v":""},{"$f":"IF($T19-BT$2 >=Active!$A$3,BS18*BT$1,\"\")","v":""},{"$f":"IF($T19-BU$2 >=Active!$A$3,BT18*BU$1,\"\")","v":""},{"$f":"IF($T19-BV$2 >=Active!$A$3,BU18*BV$1,\"\")","v":""},{"$f":"IF($T19-BW$2 >=Active!$A$3,BV18*BW$1,\"\")","v":""},{"$f":"IF($T19-BX$2 >=Active!$A$3,BW18*BX$1,\"\")","v":""},{"$f":"IF($T19-BY$2 >=Active!$A$3,BX18*BY$1,\"\")","v":""},{"$f":"IF($T19-BZ$2 >=Active!$A$3,BY18*BZ$1,\"\")","v":""},{"$f":"IF($T19-CA$2 >=Active!$A$3,BZ18*CA$1,\"\")","v":""},{"$f":"IF($T19-CB$2 >=Active!$A$3,CA18*CB$1,\"\")","v":""},{"$f":"IF($T19-CC$2 >=Active!$A$3,CB18*CC$1,\"\")","v":""},{"$f":"IF($T19-CD$2 >=Active!$A$3,CC18*CD$1,\"\")","v":""},{"$f":"IF($T19-CE$2 >=Active!$A$3,CD18*CE$1,\"\")","v":""},{"$f":"IF($T19-CF$2 >=Active!$A$3,CE18*CF$1,\"\")","v":""},{"$f":"IF($T19-CG$2 >=Active!$A$3,CF18*CG$1,\"\")","v":""},{"$f":"IF($T19-CH$2 >=Active!$A$3,CG18*CH$1,\"\")","v":""},{"$f":"IF($T19-CI$2 >=Active!$A$3,CH18*CI$1,\"\")","v":""},{"$f":"IF($T19-CJ$2 >=Active!$A$3,CI18*CJ$1,\"\")","v":""},{"$f":"IF($T19-CK$2 >=Active!$A$3,CJ18*CK$1,\"\")","v":""},{"$f":"IF($T19-CL$2 >=Active!$A$3,CK18*CL$1,\"\")","v":""},{"$f":"IF($T19-CM$2 >=Active!$A$3,CL18*CM$1,\"\")","v":""},{"$f":"IF($T19-CN$2 >=Active!$A$3,CM18*CN$1,\"\")","v":""},{"$f":"IF($T19-CO$2 >=Active!$A$3,CN18*CO$1,\"\")","v":""},{"$f":"IF($T19-CP$2 >=Active!$A$3,CO18*CP$1,\"\")","v":""},{"$f":"IF($T19-CQ$2 >=Active!$A$3,CP18*CQ$1,\"\")","v":""},{"$f":"IF($T19-CR$2 >=Active!$A$3,CQ18*CR$1,\"\")","v":""},{"$f":"IF($T19-CS$2 >=Active!$A$3,CR18*CS$1,\"\")","v":""},{"$f":"IF($T19-CT$2 >=Active!$A$3,CS18*CT$1,\"\")","v":""},{"$f":"IF($T19-CU$2 >=Active!$A$3,CT18*CU$1,\"\")","v":""},{"$f":"IF($T19-CV$2 >=Active!$A$3,CU18*CV$1,\"\")","v":""},{"$f":"IF($T19-CW$2 >=Active!$A$3,CV18*CW$1,\"\")","v":""},{"$f":"IF($T19-CX$2 >=Active!$A$3,CW18*CX$1,\"\")","v":""},{"$f":"IF($T19-CY$2 >=Active!$A$3,CX18*CY$1,\"\")","v":""},{"$f":"IF($T19-CZ$2 >=Active!$A$3,CY18*CZ$1,\"\")","v":""},{"$f":"IF($T19-DA$2 >=Active!$A$3,CZ18*DA$1,\"\")","v":""},{"$f":"IF($T19-DB$2 >=Active!$A$3,DA18*DB$1,\"\")","v":""},{"$f":"IF($T19-DC$2 >=Active!$A$3,DB18*DC$1,\"\")","v":""},{"$f":"IF($T19-DD$2 >=Active!$A$3,DC18*DD$1,\"\")","v":""},{"$f":"IF($T19-DE$2 >=Active!$A$3,DD18*DE$1,\"\")","v":""},{"$f":"IF($T19-DF$2 >=Active!$A$3,DE18*DF$1,\"\")","v":""},{"$f":"IF($T19-DG$2 >=Active!$A$3,DF18*DG$1,\"\")","v":""},36,{"$f":"F19","v":0},{"$f":"R3","v":0.26239699999999999},{"$f":"S3","v":0.26239699999999999},{"$f":"R3","v":0.26239699999999999},{"$f":"L19","v":1.64E-4},{"$f":"M19","v":2.2800000000000001E-4},{"$f":"L19","v":1.64E-4},{"$f":"IF(DH19<70,VLOOKUP(DH19,A:H,8)*(1-VLOOKUP(DH19,$DY$3:$EA$103,2))^(DH19-$DH$19),\"\")","v":5.8924052410159918E-3},{"$f":"IF(DH19<70,VLOOKUP(DH19,A:I,9)*(1-VLOOKUP(DH19,$DY$3:$EA$103,3))^(DH19-$DH$19),\"\")","v":2.1030931144025372E-3},{"$f":"H19","v":5.8924052410159918E-3},{"$f":"DL19+DO19+DR19","v":0.26845340524101596},1,1,null,"Sens",null,36,3.0000000000000001E-3,3.0000000000000001E-3]
[37,8438.628109869469,7044.48,6889.8808516133695,6841.56,0,0,6.0081953327784264E-3,2.1524962007609693E-3,null,null,1.7100000000000001E-4,2.6200000000000003E-4,0.98142300000000005,2.1524962007609693E-3,null,17,2.0437E-2,2.3474999999999999E-2,2032,4282.7032002994565,{"$f":"IF($T20-V$2 >=Active!$A$3,U19*V$1,\"\")","v":3770.2721131119483},{"$f":"IF($T20-W$2 >=Active!$A$3,V19*W$1,\"\")","v":3251.4367265571423},{"$f":"IF($T20-X$2 >=Active!$A$3,W19*X$1,\"\")","v":3438.2598596415019},{"$f":"IF($T20-Y$2 >=Active!$A$3,X19*Y$1,\"\")","v":3531.9461724873472},{"$f":"IF($T20-Z$2 >=Active!$A$3,Y19*Z$1,\"\")","v":3624.9585200829965},{"$f":"IF($T20-AA$2 >=Active!$A$3,Z19*AA$1,\"\")","v":3717.3018069841942},{"$f":"IF($T20-AB$2 >=Active!$A$3,AA19*AB$1,\"\")","v":3809.0046789709731},{"$f":"IF($T20-AC$2 >=Active!$A$3,AB19*AC$1,\"\")","v":4189.8405663452195},{"$f":"IF($T20-AD$2 >=Active!$A$3,AC19*AD$1,\"\")","v":4578.3400713321453},{"$f":"IF($T20-AE$2 >=Active!$A$3,AD19*AE$1,\"\")","v":4970.9899241522544},{"$f":"IF($T20-AF$2 >=Active!$A$3,AE19*AF$1,\"\")","v":5357.8016091875661},{"$f":"IF($T20-AG$2 >=Active!$A$3,AF19*AG$1,\"\")","v":5736.6896475583853},{"$f":"IF($T20-AH$2 >=Active!$A$3,AG19*AH$1,\"\")","v":5490.7614519719045},{"$f":"IF($T20-AI$2 >=Active!$A$3,AH19*AI$1,\"\")","v":5260.3519929760578},{"$f":"IF($T20-AJ$2 >=Active!$A$3,AI19*AJ$1,\"\")","v":5049.792455632044},{"$f":"IF($T20-AK$2 >=Active!$A$3,AJ19*AK$1,\"\")","v":4858.1003550725418},{"$f":"IF($T20-AL$2 >=Active!$A$3,AK19*AL$1,\"\")","v":4684.3387617280387},{"$f":"IF($T20-AM$2 >=Active!$A$3,AL19*AM$1,\"\")","v":""},{"$f":"IF($T20-AN$2 >=Active!$A$3,AM19*AN$1,\"\")","v":""},{"$f":"IF($T20-AO$2 >=Active!$A$3,AN19*AO$1,\"\")","v":""},{"$f":"IF($T20-AP$2 >=Active!$A$3,AO19*AP$1,\"\")","v":""},{"$f":"IF($T20-AQ$2 >=Active!$A$3,AP19*AQ$1,\"\")","v":""},{"$f":"IF($T20-AR$2 >=Active!$A$3,AQ19*AR$1,\"\")","v":""},{"$f":"IF($T20-AS$2 >=Active!$A$3,AR19*AS$1,\"\")","v":""},{"$f":"IF($T20-AT$2 >=Active!$A$3,AS19*AT$1,\"\")","v":""},{"$f":"IF($T20-AU$2 >=Active!$A$3,AT19*AU$1,\"\")","v":""},{"$f":"IF($T20-AV$2 >=Active!$A$3,AU19*AV$1,\"\")","v":""},{"$f":"IF($T20-AW$2 >=Active!$A$3,AV19*AW$1,\"\")","v":""},{"$f":"IF($T20-AX$2 >=Active!$A$3,AW19*AX$1,\"\")","v":""},{"$f":"IF($T20-AY$2 >=Active!$A$3,AX19*AY$1,\"\")","v":""},{"$f":"IF($T20-AZ$2 >=Active!$A$3,AY19*AZ$1,\"\")","v":""},{"$f":"IF($T20-BA$2 >=Active!$A$3,AZ19*BA$1,\"\")","v":""},{"$f":"IF($T20-BB$2 >=Active!$A$3,BA19*BB$1,\"\")","v":""},{"$f":"IF($T20-BC$2 >=Active!$A$3,BB19*BC$1,\"\")","v":""},{"$f":"IF($T20-BD$2 >=Active!$A$3,BC19*BD$1,\"\")","v":""},{"$f":"IF($T20-BE$2 >=Active!$A$3,BD19*BE$1,\"\")","v":""},{"$f":"IF($T20-BF$2 >=Active!$A$3,BE19*BF$1,\"\")","v":""},{"$f":"IF($T20-BG$2 >=Active!$A$3,BF19*BG$1,\"\")","v":""},{"$f":"IF($T20-BH$2 >=Active!$A$3,BG19*BH$1,\"\")","v":""},{"$f":"IF($T20-BI$2 >=Active!$A$3,BH19*BI$1,\"\")","v":""},{"$f":"IF($T20-BJ$2 >=Active!$A$3,BI19*BJ$1,\"\")","v":""},{"$f":"IF($T20-BK$2 >=Active!$A$3,BJ19*BK$1,\"\")","v":""},{"$f":"IF($T20-BL$2 >=Active!$A$3,BK19*BL$1,\"\")","v":""},{"$f":"IF($T20-BM$2 >=Active!$A$3,BL19*BM$1,\"\")","v":""},{"$f":"IF($T20-BN$2 >=Active!$A$3,BM19*BN$1,\"\")","v":""},{"$f":"IF($T20-BO$2 >=Active!$A$3,BN19*BO$1,\"\")","v":""},{"$f":"IF($T20-BP$2 >=Active!$A$3,BO19*BP$1,\"\")","v":""},{"$f":"IF($T20-BQ$2 >=Active!$A$3,BP19*BQ$1,\"\")","v":""},{"$f":"IF($T20-BR$2 >=Active!$A$3,BQ19*BR$1,\"\")","v":""},{"$f":"IF($T20-BS$2 >=Active!$A$3,BR19*BS$1,\"\")","v":""},{"$f":"IF($T20-BT$2 >=Active!$A$3,BS19*BT$1,\"\")","v":""},{"$f":"IF($T20-BU$2 >=Active!$A$3,BT19*BU$1,\"\")","v":""},{"$f":"IF($T20-BV$2 >=Active!$A$3,BU19*BV$1,\"\")","v":""},{"$f":"IF($T20-BW$2 >=Active!$A$3,BV19*BW$1,\"\")","v":""},{"$f":"IF($T20-BX$2 >=Active!$A$3,BW19*BX$1,\"\")","v":""},{"$f":"IF($T20-BY$2 >=Active!$A$3,BX19*BY$1,\"\")","v":""},{"$f":"IF($T20-BZ$2 >=Active!$A$3,BY19*BZ$1,\"\")","v":""},{"$f":"IF($T20-CA$2 >=Active!$A$3,BZ19*CA$1,\"\")","v":""},{"$f":"IF($T20-CB$2 >=Active!$A$3,CA19*CB$1,\"\")","v":""},{"$f":"IF($T20-CC$2 >=Active!$A$3,CB19*CC$1,\"\")","v":""},{"$f":"IF($T20-CD$2 >=Active!$A$3,CC19*CD$1,\"\")","v":""},{"$f":"IF($T20-CE$2 >=Active!$A$3,CD19*CE$1,\"\")","v":""},{"$f":"IF($T20-CF$2 >=Active!$A$3,CE19*CF$1,\"\")","v":""},{"$f":"IF($T20-CG$2 >=Active!$A$3,CF19*CG$1,\"\")","v":""},{"$f":"IF($T20-CH$2 >=Active!$A$3,CG19*CH$1,\"\")","v":""},{"$f":"IF($T20-CI$2 >=Active!$A$3,CH19*CI$1,\"\")","v":""},{"$f":"IF($T20-CJ$2 >=Active!$A$3,CI19*CJ$1,\"\")","v":""},{"$f":"IF($T20-CK$2 >=Active!$A$3,CJ19*CK$1,\"\")","v":""},{"$f":"IF($T20-CL$2 >=Active!$A$3,CK19*CL$1,\"\")","v":""},{"$f":"IF($T20-CM$2 >=Active!$A$3,CL19*CM$1,\"\")","v":""},{"$f":"IF($T20-CN$2 >=Active!$A$3,CM19*CN$1,\"\")","v":""},{"$f":"IF($T20-CO$2 >=Active!$A$3,CN19*CO$1,\"\")","v":""},{"$f":"IF($T20-CP$2 >=Active!$A$3,CO19*CP$1,\"\")","v":""},{"$f":"IF($T20-CQ$2 >=Active!$A$3,CP19*CQ$1,\"\")","v":""},{"$f":"IF($T20-CR$2 >=Active!$A$3,CQ19*CR$1,\"\")","v":""},{"$f":"IF($T20-CS$2 >=Active!$A$3,CR19*CS$1,\"\")","v":""},{"$f":"IF($T20-CT$2 >=Active!$A$3,CS19*CT$1,\"\")","v":""},{"$f":"IF($T20-CU$2 >=Active!$A$3,CT19*CU$1,\"\")","v":""},{"$f":"IF($T20-CV$2 >=Active!$A$3,CU19*CV$1,\"\")","v":""},{"$f":"IF($T20-CW$2 >=Active!$A$3,CV19*CW$1,\"\")","v":""},{"$f":"IF($T20-CX$2 >=Active!$A$3,CW19*CX$1,\"\")","v":""},{"$f":"IF($T20-CY$2 >=Active!$A$3,CX19*CY$1,\"\")","v":""},{"$f":"IF($T20-CZ$2 >=Active!$A$3,CY19*CZ$1,\"\")","v":""},{"$f":"IF($T20-DA$2 >=Active!$A$3,CZ19*DA$1,\"\")","v":""},{"$f":"IF($T20-DB$2 >=Active!$A$3,DA19*DB$1,\"\")","v":""},{"$f":"IF($T20-DC$2 >=Active!$A$3,DB19*DC$1,\"\")","v":""},{"$f":"IF($T20-DD$2 >=Active!$A$3,DC19*DD$1,\"\")","v":""},{"$f":"IF($T20-DE$2 >=Active!$A$3,DD19*DE$1,\"\")","v":""},{"$f":"IF($T20-DF$2 >=Active!$A$3,DE19*DF$1,\"\")","v":""},{"$f":"IF($T20-DG$2 >=Active!$A$3,DF19*DG$1,\"\")","v":""},37,0,{"$f":"R4","v":0.154534},{"$f":"S4","v":0.16774700000000001},{"$f":"R4","v":0.154534},1.7100000000000001E-4,2.6200000000000003E-4,1.7100000000000001E-4,{"$f":"IF(DH20<70,VLOOKUP(DH20,A:H,8)*(1-VLOOKUP(DH20,$DY$3:$EA$103,2))^(DH20-$DH$19),\"\")","v":5.9901707467800913E-3},{"$f":"IF(DH20<70,VLOOKUP(DH20,A:I,9)*(1-VLOOKUP(DH20,$DY$3:$EA$103,3))^(DH20-$DH$19),\"\")","v":2.1460387121586865E-3},6.0081953327784264E-3,0.16071319533277845,{"$f":"DT19*(1-DS19)","v":0.73154659475898409},{"$f":"DU19/(1+IntRt)","v":0.96153846153846145},null,0,null,37,3.0000000000000001E-3,3.0000000000000001E-3]
[38,8617.075949383061,7044.48,7035.5780456518514,6841.56,0,0,5.9869853090017359E-3,2.1600377359809889E-3,null,null,1.92E-4,2.6600000000000001E-4,0.98141999999999996,2.1600377359809889E-3,null,18,1.9026999999999999E-2,2.1627E-2,2033,5195.9902429881186,{"$f":"IF($T21-V$2 >=Active!$A$3,U20*V$1,\"\")","v":4646.7329723249104},{"$f":"IF($T21-W$2 >=Active!$A$3,V20*W$1,\"\")","v":4090.7452427264639},{"$f":"IF($T21-X$2 >=Active!$A$3,W20*X$1,\"\")","v":3527.8088483144993},{"$f":"IF($T21-Y$2 >=Active!$A$3,X20*Y$1,\"\")","v":3627.3641519217845},{"$f":"IF($T21-Z$2 >=Active!$A$3,Y20*Z$1,\"\")","v":3726.2032119741511},{"$f":"IF($T21-AA$2 >=Active!$A$3,Z20*AA$1,\"\")","v":3824.3312386875609},{"$f":"IF($T21-AB$2 >=Active!$A$3,AA20*AB$1,\"\")","v":3925.470708175309},{"$f":"IF($T21-AC$2 >=Active!$A$3,AB20*AC$1,\"\")","v":4022.3089409933477},{"$f":"IF($T21-AD$2 >=Active!$A$3,AC20*AD$1,\"\")","v":4428.6614786268965},{"$f":"IF($T21-AE$2 >=Active!$A$3,AD20*AE$1,\"\")","v":4839.3054553980774},{"$f":"IF($T21-AF$2 >=Active!$A$3,AE20*AF$1,\"\")","v":5254.3363498289327},{"$f":"IF($T21-AG$2 >=Active!$A$3,AF20*AG$1,\"\")","v":5663.1963009112569},{"$f":"IF($T21-AH$2 >=Active!$A$3,AG20*AH$1,\"\")","v":6063.6809574692134},{"$f":"IF($T21-AI$2 >=Active!$A$3,AH20*AI$1,\"\")","v":5803.7348547343026},{"$f":"IF($T21-AJ$2 >=Active!$A$3,AI20*AJ$1,\"\")","v":5560.1920565756927},{"$f":"IF($T21-AK$2 >=Active!$A$3,AJ20*AK$1,\"\")","v":5337.6306256030703},{"$f":"IF($T21-AL$2 >=Active!$A$3,AK20*AL$1,\"\")","v":5135.0120753116762},{"$f":"IF($T21-AM$2 >=Active!$A$3,AL20*AM$1,\"\")","v":4951.3460711465368},{"$f":"IF($T21-AN$2 >=Active!$A$3,AM20*AN$1,\"\")","v":""},{"$f":"IF($T21-AO$2 >=Active!$A$3,AN20*AO$1,\"\")","v":""},{"$f":"IF($T21-AP$2 >=Active!$A$3,AO20*AP$1,\"\")","v":""},{"$f":"IF($T21-AQ$2 >=Active!$A$3,AP20*AQ$1,\"\")","v":""},{"$f":"IF($T21-AR$2 >=Active!$A$3,AQ20*AR$1,\"\")","v":""},{"$f":"IF($T21-AS$2 >=Active!$A$3,AR20*AS$1,\"\")","v":""},{"$f":"IF($T21-AT$2 >=Active!$A$3,AS20*AT$1,\"\")","v":""},{"$f":"IF($T21-AU$2 >=Active!$A$3,AT20*AU$1,\"\")","v":""},{"$f":"IF($T21-AV$2 >=Active!$A$3,AU20*AV$1,\"\")","v":""},{"$f":"IF($T21-AW$2 >=Active!$A$3,AV20*AW$1,\"\")","v":""},{"$f":"IF($T21-AX$2 >=Active!$A$3,AW20*AX$1,\"\")","v":""},{"$f":"IF($T21-AY$2 >=Active!$A$3,AX20*AY$1,\"\")","v":""},{"$f":"IF($T21-AZ$2 >=Active!$A$3,AY20*AZ$1,\"\")","v":""},{"$f":"IF($T21-BA$2 >=Active!$A$3,AZ20*BA$1,\"\")","v":""},{"$f":"IF($T21-BB$2 >=Active!$A$3,BA20*BB$1,\"\")","v":""},{"$f":"IF($T21-BC$2 >=Active!$A$3,BB20*BC$1,\"\")","v":""},{"$f":"IF($T21-BD$2 >=Active!$A$3,BC20*BD$1,\"\")","v":""},{"$f":"IF($T21-BE$2 >=Active!$A$3,BD20*BE$1,\"\")","v":""},{"$f":"IF($T21-BF$2 >=Active!$A$3,BE20*BF$1,\"\")","v":""},{"$f":"IF($T21-BG$2 >=Active!$A$3,BF20*BG$1,\"\")","v":""},{"$f":"IF($T21-BH$2 >=Active!$A$3,BG20*BH$1,\"\")","v":""},{"$f":"IF($T21-BI$2 >=Active!$A$3,BH20*BI$1,\"\")","v":""},{"$f":"IF($T21-BJ$2 >=Active!$A$3,BI20*BJ$1,\"\")","v":""},{"$f":"IF($T21-BK$2 >=Active!$A$3,BJ20*BK$1,\"\")","v":""},{"$f":"IF($T21-BL$2 >=Active!$A$3,BK20*BL$1,\"\")","v":""},{"$f":"IF($T21-BM$2 >=Active!$A$3,BL20*BM$1,\"\")","v":""},{"$f":"IF($T21-BN$2 >=Active!$A$3,BM20*BN$1,\"\")","v":""},{"$f":"IF($T21-BO$2 >=Active!$A$3,BN20*BO$1,\"\")","v":""},{"$f":"IF($T21-BP$2 >=Active!$A$3,BO20*BP$1,\"\")","v":""},{"$f":"IF($T21-BQ$2 >=Active!$A$3,BP20*BQ$1,\"\")","v":""},{"$f":"IF($T21-BR$2 >=Active!$A$3,BQ20*BR$1,\"\")","v":""},{"$f":"IF($T21-BS$2 >=Active!$A$3,BR20*BS$1,\"\")","v":""},{"$f":"IF($T21-BT$2 >=Active!$A$3,BS20*BT$1,\"\")","v":""},{"$f":"IF($T21-BU$2 >=Active!$A$3,BT20*BU$1,\"\")","v":""},{"$f":"IF($T21-BV$2 >=Active!$A$3,BU20*BV$1,\"\")","v":""},{"$f":"IF($T21-BW$2 >=Active!$A$3,BV20*BW$1,\"\")","v":""},{"$f":"IF($T21-BX$2 >=Active!$A$3,BW20*BX$1,\"\")","v":""},{"$f":"IF($T21-BY$2 >=Active!$A$3,BX20*BY$1,\"\")","v":""},{"$f":"IF($T21-BZ$2 >=Active!$A$3,BY20*BZ$1,\"\")","v":""},{"$f":"IF($T21-CA$2 >=Active!$A$3,BZ20*CA$1,\"\")","v":""},{"$f":"IF($T21-CB$2 >=Active!$A$3,CA20*CB$1,\"\")","v":""},{"$f":"IF($T21-CC$2 >=Active!$A$3,CB20*CC$1,\"\")","v":""},{"$f":"IF($T21-CD$2 >=Active!$A$3,CC20*CD$1,\"\")","v":""},{"$f":"IF($T21-CE$2 >=Active!$A$3,CD20*CE$1,\"\")","v":""},{"$f":"IF($T21-CF$2 >=Active!$A$3,CE20*CF$1,\"\")","v":""},{"$f":"IF($T21-CG$2 >=Active!$A$3,CF20*CG$1,\"\")","v":""},{"$f":"IF($T21-CH$2 >=Active!$A$3,CG20*CH$1,\"\")","v":""},{"$f":"IF($T21-CI$2 >=Active!$A$3,CH20*CI$1,\"\")","v":""},{"$f":"IF($T21-CJ$2 >=Active!$A$3,CI20*CJ$1,\"\")","v":""},{"$f":"IF($T21-CK$2 >=Active!$A$3,CJ20*CK$1,\"\")","v":""},{"$f":"IF($T21-CL$2 >=Active!$A$3,CK20*CL$1,\"\")","v":""},{"$f":"IF($T21-CM$2 >=Active!$A$3,CL20*CM$1,\"\")","v":""},{"$f":"IF($T21-CN$2 >=Active!$A$3,CM20*CN$1,\"\")","v":""},{"$f":"IF($T21-CO$2 >=Active!$A$3,CN20*CO$1,\"\")","v":""},{"$f":"IF($T21-CP$2 >=Active!$A$3,CO20*CP$1,\"\")","v":""},{"$f":"IF($T21-CQ$2 >=Active!$A$3,CP20*CQ$1,\"\")","v":""},{"$f":"IF($T21-CR$2 >=Active!$A$3,CQ20*CR$1,\"\")","v":""},{"$f":"IF($T21-CS$2 >=Active!$A$3,CR20*CS$1,\"\")","v":""},{"$f":"IF($T21-CT$2 >=Active!$A$3,CS20*CT$1,\"\")","v":""},{"$f":"IF($T21-CU$2 >=Active!$A$3,CT20*CU$1,\"\")","v":""},{"$f":"IF($T21-CV$2 >=Active!$A$3,CU20*CV$1,\"\")","v":""},{"$f":"IF($T21-CW$2 >=Active!$A$3,CV20*CW$1,\"\")","v":""},{"$f":"IF($T21-CX$2 >=Active!$A$3,CW20*CX$1,\"\")","v":""},{"$f":"IF($T21-CY$2 >=Active!$A$3,CX20*CY$1,\"\")","v":""},{"$f":"IF($T21-CZ$2 >=Active!$A$3,CY20*CZ$1,\"\")","v":""},{"$f":"IF($T21-DA$2 >=Active!$A$3,CZ20*DA$1,\"\")","v":""},{"$f":"IF($T21-DB$2 >=Active!$A$3,DA20*DB$1,\"\")","v":""},{"$f":"IF($T21-DC$2 >=Active!$A$3,DB20*DC$1,\"\")","v":""},{"$f":"IF($T21-DD$2 >=Active!$A$3,DC20*DD$1,\"\")","v":""},{"$f":"IF($T21-DE$2 >=Active!$A$3,DD20*DE$1,\"\")","v":""},{"$f":"IF($T21-DF$2 >=Active!$A$3,DE20*DF$1,\"\")","v":""},{"$f":"IF($T21-DG$2 >=Active!$A$3,DF20*DG$1,\"\")","v":""},38,0,0.10068299999999999,0.117007,0.10068299999999999,1.92E-4,2.6600000000000001E-4,1.92E-4,5.951117280015507E-3,2.1470969499047267E-3,5.9869853090017359E-3,0.10686198530900173,{"$f":"DT20*(1-DS20)","v":0.61397740398045453},0.92455621301775137,null,null,null,38,3.0000000000000001E-3,3.0000000000000001E-3]
[39,8799.9816012743777,7044.48,7184.9149071191232,6841.56,0,0,5.9777145257617573E-3,2.1750657066309988E-3,null,null,2.13E-4,2.7099999999999997E-4,0.98141299999999998,2.1750657066309988E-3,null,19,1.7714000000000001E-2,1.9924999999999998E-2,2034,6226.5237605505063,{"$f":"IF($T22-V$2 >=Active!$A$3,U21*V$1,\"\")","v":5637.6494136421088},{"$f":"IF($T22-W$2 >=Active!$A$3,V21*W$1,\"\")","v":5041.7052749725281},{"$f":"IF($T22-X$2 >=Active!$A$3,W21*X$1,\"\")","v":4438.4585883582131},{"$f":"IF($T22-Y$2 >=Active!$A$3,X21*Y$1,\"\")","v":3721.8383349717965},{"$f":"IF($T22-Z$2 >=Active!$A$3,Y21*Z$1,\"\")","v":3826.8691802774824},{"$f":"IF($T22-AA$2 >=Active!$A$3,Z21*AA$1,\"\")","v":3931.1443886327293},{"$f":"IF($T22-AB$2 >=Active!$A$3,AA21*AB$1,\"\")","v":4038.4937880540647},{"$f":"IF($T22-AC$2 >=Active!$A$3,AB21*AC$1,\"\")","v":4145.2970678331267},{"$f":"IF($T22-AD$2 >=Active!$A$3,AC21*AD$1,\"\")","v":4251.5805506299685},{"$f":"IF($T22-AE$2 >=Active!$A$3,AD21*AE$1,\"\")","v":4681.0951829086289},{"$f":"IF($T22-AF$2 >=Active!$A$3,AE21*AF$1,\"\")","v":5115.1458663557678},{"$f":"IF($T22-AG$2 >=Active!$A$3,AF21*AG$1,\"\")","v":5553.833521769182},{"$f":"IF($T22-AH$2 >=Active!$A$3,AG21*AH$1,\"\")","v":5985.998490063198},{"$f":"IF($T22-AI$2 >=Active!$A$3,AH21*AI$1,\"\")","v":6409.310772044958},{"$f":"IF($T22-AJ$2 >=Active!$A$3,AI21*AJ$1,\"\")","v":6134.5477414541574},{"$f":"IF($T22-AK$2 >=Active!$A$3,AJ21*AK$1,\"\")","v":5877.1230038005069},{"$f":"IF($T22-AL$2 >=Active!$A$3,AK21*AL$1,\"\")","v":5641.8755712624452},{"$f":"IF($T22-AM$2 >=Active!$A$3,AL21*AM$1,\"\")","v":5427.7077636044414},{"$f":"IF($T22-AN$2 >=Active!$A$3,AM21*AN$1,\"\")","v":5233.5727972018894},{"$f":"IF($T22-AO$2 >=Active!$A$3,AN21*AO$1,\"\")","v":""},{"$f":"IF($T22-AP$2 >=Active!$A$3,AO21*AP$1,\"\")","v":""},{"$f":"IF($T22-AQ$2 >=Active!$A$3,AP21*AQ$1,\"\")","v":""},{"$f":"IF($T22-AR$2 >=Active!$A$3,AQ21*AR$1,\"\")","v":""},{"$f":"IF($T22-AS$2 >=Active!$A$3,AR21*AS$1,\"\")","v":""},{"$f":"IF($T22-AT$2 >=Active!$A$3,AS21*AT$1,\"\")","v":""},{"$f":"IF($T22-AU$2 >=Active!$A$3,AT21*AU$1,\"\")","v":""},{"$f":"IF($T22-AV$2 >=Active!$A$3,AU21*AV$1,\"\")","v":""},{"$f":"IF($T22-AW$2 >=Active!$A$3,AV21*AW$1,\"\")","v":""},{"$f":"IF($T22-AX$2 >=Active!$A$3,AW21*AX$1,\"\")","v":""},{"$f":"IF($T22-AY$2 >=Active!$A$3,AX21*AY$1,\"\")","v":""},{"$f":"IF($T22-AZ$2 >=Active!$A$3,AY21*AZ$1,\"\")","v":""},{"$f":"IF($T22-BA$2 >=Active!$A$3,AZ21*BA$1,\"\")","v":""},{"$f":"IF($T22-BB$2 >=Active!$A$3,BA21*BB$1,\"\")","v":""},{"$f":"IF($T22-BC$2 >=Active!$A$3,BB21*BC$1,\"\")","v":""},{"$f":"IF($T22-BD$2 >=Active!$A$3,BC21*BD$1,\"\")","v":""},{"$f":"IF($T22-BE$2 >=Active!$A$3,BD21*BE$1,\"\")","v":""},{"$f":"IF($T22-BF$2 >=Active!$A$3,BE21*BF$1,\"\")","v":""},{"$f":"IF($T22-BG$2 >=Active!$A$3,BF21*BG$1,\"\")","v":""},{"$f":"IF($T22-BH$2 >=Active!$A$3,BG21*BH$1,\"\")","v":""},{"$f":"IF($T22-BI$2 >=Active!$A$3,BH21*BI$1,\"\")","v":""},{"$f":"IF($T22-BJ$2 >=Active!$A$3,BI21*BJ$1,\"\")","v":""},{"$f":"IF($T22-BK$2 >=Active!$A$3,BJ21*BK$1,\"\")","v":""},{"$f":"IF($T22-BL$2 >=Active!$A$3,BK21*BL$1,\"\")","v":""},{"$f":"IF($T22-BM$2 >=Active!$A$3,BL21*BM$1,\"\")","v":""},{"$f":"IF($T22-BN$2 >=Active!$A$3,BM21*BN$1,\"\")","v":""},{"$f":"IF($T22-BO$2 >=Active!$A$3,BN21*BO$1,\"\")","v":""},{"$f":"IF($T22-BP$2 >=Active!$A$3,BO21*BP$1,\"\")","v":""},{"$f":"IF($T22-BQ$2 >=Active!$A$3,BP21*BQ$1,\"\")","v":""},{"$f":"IF($T22-BR$2 >=Active!$A$3,BQ21*BR$1,\"\")","v":""},{"$f":"IF($T22-BS$2 >=Active!$A$3,BR21*BS$1,\"\")","v":""},{"$f":"IF($T22-BT$2 >=Active!$A$3,BS21*BT$1,\"\")","v":""},{"$f":"IF($T22-BU$2 >=Active!$A$3,BT21*BU$1,\"\")","v":""},{"$f":"IF($T22-BV$2 >=Active!$A$3,BU21*BV$1,\"\")","v":""},{"$f":"IF($T22-BW$2 >=Active!$A$3,BV21*BW$1,\"\")","v":""},{"$f":"IF($T22-BX$2 >=Active!$A$3,BW21*BX$1,\"\")","v":""},{"$f":"IF($T22-BY$2 >=Active!$A$3,BX21*BY$1,\"\")","v":""},{"$f":"IF($T22-BZ$2 >=Active!$A$3,BY21*BZ$1,\"\")","v":""},{"$f":"IF($T22-CA$2 >=Active!$A$3,BZ21*CA$1,\"\")","v":""},{"$f":"IF($T22-CB$2 >=Active!$A$3,CA21*CB$1,\"\")","v":""},{"$f":"IF($T22-CC$2 >=Active!$A$3,CB21*CC$1,\"\")","v":""},{"$f":"IF($T22-CD$2 >=Active!$A$3,CC21*CD$1,\"\")","v":""},{"$f":"IF($T22-CE$2 >=Active!$A$3,CD21*CE$1,\"\")","v":""},{"$f":"IF($T22-CF$2 >=Active!$A$3,CE21*CF$1,\"\")","v":""},{"$f":"IF($T22-CG$2 >=Active!$A$3,CF21*CG$1,\"\")","v":""},{"$f":"IF($T22-CH$2 >=Active!$A$3,CG21*CH$1,\"\")","v":""},{"$f":"IF($T22-CI$2 >=Active!$A$3,CH21*CI$1,\"\")","v":""},{"$f":"IF($T22-CJ$2 >=Active!$A$3,CI21*CJ$1,\"\")","v":""},{"$f":"IF($T22-CK$2 >=Active!$A$3,CJ21*CK$1,\"\")","v":""},{"$f":"IF($T22-CL$2 >=Active!$A$3,CK21*CL$1,\"\")","v":""},{"$f":"IF($T22-CM$2 >=Active!$A$3,CL21*CM$1,\"\")","v":""},{"$f":"IF($T22-CN$2 >=Active!$A$3,CM21*CN$1,\"\")","v":""},{"$f":"IF($T22-CO$2 >=Active!$A$3,CN21*CO$1,\"\")","v":""},{"$f":"IF($T22-CP$2 >=Active!$A$3,CO21*CP$1,\"\")","v":""},{"$f":"IF($T22-CQ$2 >=Active!$A$3,CP21*CQ$1,\"\")","v":""},{"$f":"IF($T22-CR$2 >=Active!$A$3,CQ21*CR$1,\"\")","v":""},{"$f":"IF($T22-CS$2 >=Active!$A$3,CR21*CS$1,\"\")","v":""},{"$f":"IF($T22-CT$2 >=Active!$A$3,CS21*CT$1,\"\")","v":""},{"$f":"IF($T22-CU$2 >=Active!$A$3,CT21*CU$1,\"\")","v":""},{"$f":"IF($T22-CV$2 >=Active!$A$3,CU21*CV$1,\"\")","v":""},{"$f":"IF($T22-CW$2 >=Active!$A$3,CV21*CW$1,\"\")","v":""},{"$f":"IF($T22-CX$2 >=Active!$A$3,CW21*CX$1,\"\")","v":""},{"$f":"IF($T22-CY$2 >=Active!$A$3,CX21*CY$1,\"\")","v":""},{"$f":"IF($T22-CZ$2 >=Active!$A$3,CY21*CZ$1,\"\")","v":""},{"$f":"IF($T22-DA$2 >=Active!$A$3,CZ21*DA$1,\"\")","v":""},{"$f":"IF($T22-DB$2 >=Active!$A$3,DA21*DB$1,\"\")","v":""},{"$f":"IF($T22-DC$2 >=Active!$A$3,DB21*DC$1,\"\")","v":""},{"$f":"IF($T22-DD$2 >=Active!$A$3,DC21*DD$1,\"\")","v":""},{"$f":"IF($T22-DE$2 >=Active!$A$3,DD21*DE$1,\"\")","v":""},{"$f":"IF($T22-DF$2 >=Active!$A$3,DE21*DF$1,\"\")","v":""},{"$f":"IF($T22-DG$2 >=Active!$A$3,DF21*DG$1,\"\")","v":""},39,0,7.5235999999999997E-2,9.2904E-2,7.5235999999999997E-2,2.13E-4,2.7099999999999997E-4,2.13E-4,5.9240763319238048E-3,2.1555487833186246E-3,5.9777145257617573E-3,8.1426714525761765E-2,0.54836655965623615,0.88899635867091475,null,"ExFlg",null,39,3.0000000000000001E-3,3.0000000000000001E-3]
[40,8987.46950860777,7044.48,7337.9930399732448,6841.56,0,0,5.9659954485381788E-3,2.1944745683998715E-3,null,null,2.3499999999999999E-4,2.7500000000000002E-4,0.98140499999999997,2.1944745683998715E-3,null,20,1.5311E-2,1.8001E-2,2035,7387.2845327792493,{"$f":"IF($T23-V$2 >=Active!$A$3,U22*V$1,\"\")","v":6755.778280197299},{"$f":"IF($T23-W$2 >=Active!$A$3,V22*W$1,\"\")","v":6116.8496138016881},{"$f":"IF($T23-X$2 >=Active!$A$3,W22*X$1,\"\")","v":5470.2502233451924},{"$f":"IF($T23-Y$2 >=Active!$A$3,X22*Y$1,\"\")","v":4682.573810717915},{"$f":"IF($T23-Z$2 >=Active!$A$3,Y22*Z$1,\"\")","v":3926.5394433952451},{"$f":"IF($T23-AA$2 >=Active!$A$3,Z22*AA$1,\"\")","v":4037.3469851927439},{"$f":"IF($T23-AB$2 >=Active!$A$3,AA22*AB$1,\"\")","v":4151.2884743961622},{"$f":"IF($T23-AC$2 >=Active!$A$3,AB22*AC$1,\"\")","v":4264.6494401850923},{"$f":"IF($T23-AD$2 >=Active!$A$3,AC22*AD$1,\"\")","v":4381.5790006996149},{"$f":"IF($T23-AE$2 >=Active!$A$3,AD22*AE$1,\"\")","v":4493.9206420158762},{"$f":"IF($T23-AF$2 >=Active!$A$3,AE22*AF$1,\"\")","v":4947.91760833442},{"$f":"IF($T23-AG$2 >=Active!$A$3,AF22*AG$1,\"\")","v":5406.7091807380466},{"$f":"IF($T23-AH$2 >=Active!$A$3,AG22*AH$1,\"\")","v":5870.4020325100246},{"$f":"IF($T23-AI$2 >=Active!$A$3,AH22*AI$1,\"\")","v":6327.2004039967997},{"$f":"IF($T23-AJ$2 >=Active!$A$3,AI22*AJ$1,\"\")","v":6774.6414860515206},{"$f":"IF($T23-AK$2 >=Active!$A$3,AJ22*AK$1,\"\")","v":6484.2169627170442},{"$f":"IF($T23-AL$2 >=Active!$A$3,AK22*AL$1,\"\")","v":6212.1190150171351},{"$f":"IF($T23-AM$2 >=Active!$A$3,AL22*AM$1,\"\")","v":5963.4624788244046},{"$f":"IF($T23-AN$2 >=Active!$A$3,AM22*AN$1,\"\")","v":5737.087106129894},{"$f":"IF($T23-AO$2 >=Active!$A$3,AN22*AO$1,\"\")","v":5531.8864466423965},{"$f":"IF($T23-AP$2 >=Active!$A$3,AO22*AP$1,\"\")","v":""},{"$f":"IF($T23-AQ$2 >=Active!$A$3,AP22*AQ$1,\"\")","v":""},{"$f":"IF($T23-AR$2 >=Active!$A$3,AQ22*AR$1,\"\")","v":""},{"$f":"IF($T23-AS$2 >=Active!$A$3,AR22*AS$1,\"\")","v":""},{"$f":"IF($T23-AT$2 >=Active!$A$3,AS22*AT$1,\"\")","v":""},{"$f":"IF($T23-AU$2 >=Active!$A$3,AT22*AU$1,\"\")","v":""},{"$f":"IF($T23-AV$2 >=Active!$A$3,AU22*AV$1,\"\")","v":""},{"$f":"IF($T23-AW$2 >=Active!$A$3,AV22*AW$1,\"\")","v":""},{"$f":"IF($T23-AX$2 >=Active!$A$3,AW22*AX$1,\"\")","v":""},{"$f":"IF($T23-AY$2 >=Active!$A$3,AX22*AY$1,\"\")","v":""},{"$f":"IF($T23-AZ$2 >=Active!$A$3,AY22*AZ$1,\"\")","v":""},{"$f":"IF($T23-BA$2 >=Active!$A$3,AZ22*BA$1,\"\")","v":""},{"$f":"IF($T23-BB$2 >=Active!$A$3,BA22*BB$1,\"\")","v":""},{"$f":"IF($T23-BC$2 >=Active!$A$3,BB22*BC$1,\"\")","v":""},{"$f":"IF($T23-BD$2 >=Active!$A$3,BC22*BD$1,\"\")","v":""},{"$f":"IF($T23-BE$2 >=Active!$A$3,BD22*BE$1,\"\")","v":""},{"$f":"IF($T23-BF$2 >=Active!$A$3,BE22*BF$1,\"\")","v":""},{"$f":"IF($T23-BG$2 >=Active!$A$3,BF22*BG$1,\"\")","v":""},{"$f":"IF($T23-BH$2 >=Active!$A$3,BG22*BH$1,\"\")","v":""},{"$f":"IF($T23-BI$2 >=Active!$A$3,BH22*BI$1,\"\")","v":""},{"$f":"IF($T23-BJ$2 >=Active!$A$3,BI22*BJ$1,\"\")","v":""},{"$f":"IF($T23-BK$2 >=Active!$A$3,BJ22*BK$1,\"\")","v":""},{"$f":"IF($T23-BL$2 >=Active!$A$3,BK22*BL$1,\"\")","v":""},{"$f":"IF($T23-BM$2 >=Active!$A$3,BL22*BM$1,\"\")","v":""},{"$f":"IF($T23-BN$2 >=Active!$A$3,BM22*BN$1,\"\")","v":""},{"$f":"IF($T23-BO$2 >=Active!$A$3,BN22*BO$1,\"\")","v":""},{"$f":"IF($T23-BP$2 >=Active!$A$3,BO22*BP$1,\"\")","v":""},{"$f":"IF($T23-BQ$2 >=Active!$A$3,BP22*BQ$1,\"\")","v":""},{"$f":"IF($T23-BR$2 >=Active!$A$3,BQ22*BR$1,\"\")","v":""},{"$f":"IF($T23-BS$2 >=Active!$A$3,BR22*BS$1,\"\")","v":""},{"$f":"IF($T23-BT$2 >=Active!$A$3,BS22*BT$1,\"\")","v":""},{"$f":"IF($T23-BU$2 >=Active!$A$3,BT22*BU$1,\"\")","v":""},{"$f":"IF($T23-BV$2 >=Active!$A$3,BU22*BV$1,\"\")","v":""},{"$f":"IF($T23-BW$2 >=Active!$A$3,BV22*BW$1,\"\")","v":""},{"$f":"IF($T23-BX$2 >=Active!$A$3,BW22*BX$1,\"\")","v":""},{"$f":"IF($T23-BY$2 >=Active!$A$3,BX22*BY$1,\"\")","v":""},{"$f":"IF($T23-BZ$2 >=Active!$A$3,BY22*BZ$1,\"\")","v":""},{"$f":"IF($T23-CA$2 >=Active!$A$3,BZ22*CA$1,\"\")","v":""},{"$f":"IF($T23-CB$2 >=Active!$A$3,CA22*CB$1,\"\")","v":""},{"$f":"IF($T23-CC$2 >=Active!$A$3,CB22*CC$1,\"\")","v":""},{"$f":"IF($T23-CD$2 >=Active!$A$3,CC22*CD$1,\"\")","v":""},{"$f":"IF($T23-CE$2 >=Active!$A$3,CD22*CE$1,\"\")","v":""},{"$f":"IF($T23-CF$2 >=Active!$A$3,CE22*CF$1,\"\")","v":""},{"$f":"IF($T23-CG$2 >=Active!$A$3,CF22*CG$1,\"\")","v":""},{"$f":"IF($T23-CH$2 >=Active!$A$3,CG22*CH$1,\"\")","v":""},{"$f":"IF($T23-CI$2 >=Active!$A$3,CH22*CI$1,\"\")","v":""},{"$f":"IF($T23-CJ$2 >=Active!$A$3,CI22*CJ$1,\"\")","v":""},{"$f":"IF($T23-CK$2 >=Active!$A$3,CJ22*CK$1,\"\")","v":""},{"$f":"IF($T23-CL$2 >=Active!$A$3,CK22*CL$1,\"\")","v":""},{"$f":"IF($T23-CM$2 >=Active!$A$3,CL22*CM$1,\"\")","v":""},{"$f":"IF($T23-CN$2 >=Active!$A$3,CM22*CN$1,\"\")","v":""},{"$f":"IF($T23-CO$2 >=Active!$A$3,CN22*CO$1,\"\")","v":""},{"$f":"IF($T23-CP$2 >=Active!$A$3,CO22*CP$1,\"\")","v":""},{"$f":"IF($T23-CQ$2 >=Active!$A$3,CP22*CQ$1,\"\")","v":""},{"$f":"IF($T23-CR$2 >=Active!$A$3,CQ22*CR$1,\"\")","v":""},{"$f":"IF($T23-CS$2 >=Active!$A$3,CR22*CS$1,\"\")","v":""},{"$f":"IF($T23-CT$2 >=Active!$A$3,CS22*CT$1,\"\")","v":""},{"$f":"IF($T23-CU$2 >=Active!$A$3,CT22*CU$1,\"\")","v":""},{"$f":"IF($T23-CV$2 >=Active!$A$3,CU22*CV$1,\"\")","v":""},{"$f":"IF($T23-CW$2 >=Active!$A$3,CV22*CW$1,\"\")","v":""},{"$f":"IF($T23-CX$2 >=Active!$A$3,CW22*CX$1,\"\")","v":""},{"$f":"IF($T23-CY$2 >=Active!$A$3,CX22*CY$1,\"\")","v":""},{"$f":"IF($T23-CZ$2 >=Active!$A$3,CY22*CZ$1,\"\")","v":""},{"$f":"IF($T23-DA$2 >=Active!$A$3,CZ22*DA$1,\"\")","v":""},{"$f":"IF($T23-DB$2 >=Active!$A$3,DA22*DB$1,\"\")","v":""},{"$f":"IF($T23-DC$2 >=Active!$A$3,DB22*DC$1,\"\")","v":""},{"$f":"IF($T23-DD$2 >=Active!$A$3,DC22*DD$1,\"\")","v":""},{"$f":"IF($T23-DE$2 >=Active!$A$3,DD22*DE$1,\"\")","v":""},{"$f":"IF($T23-DF$2 >=Active!$A$3,DE22*DF$1,\"\")","v":""},{"$f":"IF($T23-DG$2 >=Active!$A$3,DF22*DG$1,\"\")","v":""},40,0,6.3051999999999997E-2,7.6023999999999994E-2,6.3051999999999997E-2,2.3499999999999999E-4,2.7500000000000002E-4,2.3499999999999999E-4,{"$f":"IF(DH23<70,VLOOKUP(DH23,A:H,8)*(1-VLOOKUP(DH23,$DY$3:$EA$103,2))^(DH23-$DH$19),\"\")","v":5.8947250230656787E-3},2.1682591383802657E-3,5.9659954485381788E-3,6.9252995448538177E-2,0.50371487234763368,0.85480419102972571,null,1,null,40,3.0000000000000001E-3,3.0000000000000001E-3]
[41,9179.6678000931679,7044.48,7494.9170573892843,6841.56,0,0,5.9354488911782079E-3,2.2137196875274957E-3,null,null,2.5599999999999999E-4,2.7900000000000001E-4,0.98139600000000005,2.2137196875274957E-3,null,21,1.3244000000000001E-2,1.5807000000000002E-2,2036,9093.1051863977227,{"$f":"IF($T24-V$2 >=Active!$A$3,U23*V$1,\"\")","v":8015.2037180654852},{"$f":"IF($T24-W$2 >=Active!$A$3,V23*W$1,\"\")","v":7330.0194340140688},{"$f":"IF($T24-X$2 >=Active!$A$3,W23*X$1,\"\")","v":6636.7818309748309},{"$f":"IF($T24-Y$2 >=Active!$A$3,X23*Y$1,\"\")","v":5771.1139856291775},{"$f":"IF($T24-Z$2 >=Active!$A$3,Y23*Z$1,\"\")","v":4940.1153703073996},{"$f":"IF($T24-AA$2 >=Active!$A$3,Z23*AA$1,\"\")","v":4142.4991127819831},{"$f":"IF($T24-AB$2 >=Active!$A$3,AA23*AB$1,\"\")","v":4263.4384163635377},{"$f":"IF($T24-AC$2 >=Active!$A$3,AB23*AC$1,\"\")","v":4383.7606289623473},{"$f":"IF($T24-AD$2 >=Active!$A$3,AC23*AD$1,\"\")","v":4507.7344582756423},{"$f":"IF($T24-AE$2 >=Active!$A$3,AD23*AE$1,\"\")","v":4631.3290037394927},{"$f":"IF($T24-AF$2 >=Active!$A$3,AE23*AF$1,\"\")","v":4750.0741186107807},{"$f":"IF($T24-AG$2 >=Active!$A$3,AF23*AG$1,\"\")","v":5229.9489120094813},{"$f":"IF($T24-AH$2 >=Active!$A$3,AG23*AH$1,\"\")","v":5714.8916040401145},{"$f":"IF($T24-AI$2 >=Active!$A$3,AH23*AI$1,\"\")","v":6205.0149483630958},{"$f":"IF($T24-AJ$2 >=Active!$A$3,AI23*AJ$1,\"\")","v":6687.8508270246166},{"$f":"IF($T24-AK$2 >=Active!$A$3,AJ23*AK$1,\"\")","v":7160.7960507564567},{"$f":"IF($T24-AL$2 >=Active!$A$3,AK23*AL$1,\"\")","v":6853.817329591915},{"$f":"IF($T24-AM$2 >=Active!$A$3,AL23*AM$1,\"\")","v":6566.2097988731111},{"$f":"IF($T24-AN$2 >=Active!$A$3,AM23*AN$1,\"\")","v":6303.3798401173954},{"$f":"IF($T24-AO$2 >=Active!$A$3,AN23*AO$1,\"\")","v":6064.1010711792978},{"$f":"IF($T24-AP$2 >=Active!$A$3,AO23*AP$1,\"\")","v":5847.203974101013},{"$f":"IF($T24-AQ$2 >=Active!$A$3,AP23*AQ$1,\"\")","v":""},{"$f":"IF($T24-AR$2 >=Active!$A$3,AQ23*AR$1,\"\")","v":""},{"$f":"IF($T24-AS$2 >=Active!$A$3,AR23*AS$1,\"\")","v":""},{"$f":"IF($T24-AT$2 >=Active!$A$3,AS23*AT$1,\"\")","v":""},{"$f":"IF($T24-AU$2 >=Active!$A$3,AT23*AU$1,\"\")","v":""},{"$f":"IF($T24-AV$2 >=Active!$A$3,AU23*AV$1,\"\")","v":""},{"$f":"IF($T24-AW$2 >=Active!$A$3,AV23*AW$1,\"\")","v":""},{"$f":"IF($T24-AX$2 >=Active!$A$3,AW23*AX$1,\"\")","v":""},{"$f":"IF($T24-AY$2 >=Active!$A$3,AX23*AY$1,\"\")","v":""},{"$f":"IF($T24-AZ$2 >=Active!$A$3,AY23*AZ$1,\"\")","v":""},{"$f":"IF($T24-BA$2 >=Active!$A$3,AZ23*BA$1,\"\")","v":""},{"$f":"IF($T24-BB$2 >=Active!$A$3,BA23*BB$1,\"\")","v":""},{"$f":"IF($T24-BC$2 >=Active!$A$3,BB23*BC$1,\"\")","v":""},{"$f":"IF($T24-BD$2 >=Active!$A$3,BC23*BD$1,\"\")","v":""},{"$f":"IF($T24-BE$2 >=Active!$A$3,BD23*BE$1,\"\")","v":""},{"$f":"IF($T24-BF$2 >=Active!$A$3,BE23*BF$1,\"\")","v":""},{"$f":"IF($T24-BG$2 >=Active!$A$3,BF23*BG$1,\"\")","v":""},{"$f":"IF($T24-BH$2 >=Active!$A$3,BG23*BH$1,\"\")","v":""},{"$f":"IF($T24-BI$2 >=Active!$A$3,BH23*BI$1,\"\")","v":""},{"$f":"IF($T24-BJ$2 >=Active!$A$3,BI23*BJ$1,\"\")","v":""},{"$f":"IF($T24-BK$2 >=Active!$A$3,BJ23*BK$1,\"\")","v":""},{"$f":"IF($T24-BL$2 >=Active!$A$3,BK23*BL$1,\"\")","v":""},{"$f":"IF($T24-BM$2 >=Active!$A$3,BL23*BM$1,\"\")","v":""},{"$f":"IF($T24-BN$2 >=Active!$A$3,BM23*BN$1,\"\")","v":""},{"$f":"IF($T24-BO$2 >=Active!$A$3,BN23*BO$1,\"\")","v":""},{"$f":"IF($T24-BP$2 >=Active!$A$3,BO23*BP$1,\"\")","v":""},{"$f":"IF($T24-BQ$2 >=Active!$A$3,BP23*BQ$1,\"\")","v":""},{"$f":"IF($T24-BR$2 >=Active!$A$3,BQ23*BR$1,\"\")","v":""},{"$f":"IF($T24-BS$2 >=Active!$A$3,BR23*BS$1,\"\")","v":""},{"$f":"IF($T24-BT$2 >=Active!$A$3,BS23*BT$1,\"\")","v":""},{"$f":"IF($T24-BU$2 >=Active!$A$3,BT23*BU$1,\"\")","v":""},{"$f":"IF($T24-BV$2 >=Active!$A$3,BU23*BV$1,\"\")","v":""},{"$f":"IF($T24-BW$2 >=Active!$A$3,BV23*BW$1,\"\")","v":""},{"$f":"IF($T24-BX$2 >=Active!$A$3,BW23*BX$1,\"\")","v":""},{"$f":"IF($T24-BY$2 >=Active!$A$3,BX23*BY$1,\"\")","v":""},{"$f":"IF($T24-BZ$2 >=Active!$A$3,BY23*BZ$1,\"\")","v":""},{"$f":"IF($T24-CA$2 >=Active!$A$3,BZ23*CA$1,\"\")","v":""},{"$f":"IF($T24-CB$2 >=Active!$A$3,CA23*CB$1,\"\")","v":""},{"$f":"IF($T24-CC$2 >=Active!$A$3,CB23*CC$1,\"\")","v":""},{"$f":"IF($T24-CD$2 >=Active!$A$3,CC23*CD$1,\"\")","v":""},{"$f":"IF($T24-CE$2 >=Active!$A$3,CD23*CE$1,\"\")","v":""},{"$f":"IF($T24-CF$2 >=Active!$A$3,CE23*CF$1,\"\")","v":""},{"$f":"IF($T24-CG$2 >=Active!$A$3,CF23*CG$1,\"\")","v":""},{"$f":"IF($T24-CH$2 >=Active!$A$3,CG23*CH$1,\"\")","v":""},{"$f":"IF($T24-CI$2 >=Active!$A$3,CH23*CI$1,\"\")","v":""},{"$f":"IF($T24-CJ$2 >=Active!$A$3,CI23*CJ$1,\"\")","v":""},{"$f":"IF($T24-CK$2 >=Active!$A$3,CJ23*CK$1,\"\")","v":""},{"$f":"IF($T24-CL$2 >=Active!$A$3,CK23*CL$1,\"\")","v":""},{"$f":"IF($T24-CM$2 >=Active!$A$3,CL23*CM$1,\"\")","v":""},{"$f":"IF($T24-CN$2 >=Active!$A$3,CM23*CN$1,\"\")","v":""},{"$f":"IF($T24-CO$2 >=Active!$A$3,CN23*CO$1,\"\")","v":""},{"$f":"IF($T24-CP$2 >=Active!$A$3,CO23*CP$1,\"\")","v":""},{"$f":"IF($T24-CQ$2 >=Active!$A$3,CP23*CQ$1,\"\")","v":""},{"$f":"IF($T24-CR$2 >=Active!$A$3,CQ23*CR$1,\"\")","v":""},{"$f":"IF($T24-CS$2 >=Active!$A$3,CR23*CS$1,\"\")","v":""},{"$f":"IF($T24-CT$2 >=Active!$A$3,CS23*CT$1,\"\")","v":""},{"$f":"IF($T24-CU$2 >=Active!$A$3,CT23*CU$1,\"\")","v":""},{"$f":"IF($T24-CV$2 >=Active!$A$3,CU23*CV$1,\"\")","v":""},{"$f":"IF($T24-CW$2 >=Active!$A$3,CV23*CW$1,\"\")","v":""},{"$f":"IF($T24-CX$2 >=Active!$A$3,CW23*CX$1,\"\")","v":""},{"$f":"IF($T24-CY$2 >=Active!$A$3,CX23*CY$1,\"\")","v":""},{"$f":"IF($T24-CZ$2 >=Active!$A$3,CY23*CZ$1,\"\")","v":""},{"$f":"IF($T24-DA$2 >=Active!$A$3,CZ23*DA$1,\"\")","v":""},{"$f":"IF($T24-DB$2 >=Active!$A$3,DA23*DB$1,\"\")","v":""},{"$f":"IF($T24-DC$2 >=Active!$A$3,DB23*DC$1,\"\")","v":""},{"$f":"IF($T24-DD$2 >=Active!$A$3,DC23*DD$1,\"\")","v":""},{"$f":"IF($T24-DE$2 >=Active!$A$3,DD23*DE$1,\"\")","v":""},{"$f":"IF($T24-DF$2 >=Active!$A$3,DE23*DF$1,\"\")","v":""},{"$f":"IF($T24-DG$2 >=Active!$A$3,DF23*DG$1,\"\")","v":""},41,0,5.4442999999999998E-2,6.6544000000000006E-2,5.4442999999999998E-2,2.5599999999999999E-4,2.7900000000000001E-4,2.5599999999999999E-4,5.8469497480419545E-3,2.1807125301781635E-3,5.9354488911782079E-3,6.0634448891178208E-2,0.46883110858558202,0.82192710675935166,null,null,null,41,3.0000000000000001E-3,3.0000000000000001E-3]
[42,8953.5728575674366,7044.48,7310.3174691092081,6841.56,0,0,5.8882885188199065E-3,2.2342309836306177E-3,null,null,2.7700000000000001E-4,2.8299999999999999E-4,0.98138700000000001,2.2342309836306177E-3,null,22,1.1457E-2,1.388E-2,2037,11035.131852040609,{"$f":"IF($T25-V$2 >=Active!$A$3,U24*V$1,\"\")","v":9866.0191272415286},{"$f":"IF($T25-W$2 >=Active!$A$3,V24*W$1,\"\")","v":8696.4960341010519},{"$f":"IF($T25-X$2 >=Active!$A$3,W24*X$1,\"\")","v":7953.0710859052642},{"$f":"IF($T25-Y$2 >=Active!$A$3,X24*Y$1,\"\")","v":7001.8048316784461},{"$f":"IF($T25-Z$2 >=Active!$A$3,Y24*Z$1,\"\")","v":6088.5252548387816},{"$f":"IF($T25-AA$2 >=Active!$A$3,Z24*AA$1,\"\")","v":5211.8217156743067},{"$f":"IF($T25-AB$2 >=Active!$A$3,AA24*AB$1,\"\")","v":4374.4790630977741},{"$f":"IF($T25-AC$2 >=Active!$A$3,AB24*AC$1,\"\")","v":4502.1909676798959},{"$f":"IF($T25-AD$2 >=Active!$A$3,AC24*AD$1,\"\")","v":4633.6349848132004},{"$f":"IF($T25-AE$2 >=Active!$A$3,AD24*AE$1,\"\")","v":4764.6753223973537},{"$f":"IF($T25-AF$2 >=Active!$A$3,AE24*AF$1,\"\")","v":4895.3147569526436},{"$f":"IF($T25-AG$2 >=Active!$A$3,AF24*AG$1,\"\")","v":5020.8283433715951},{"$f":"IF($T25-AH$2 >=Active!$A$3,AG24*AH$1,\"\")","v":5528.0559999940215},{"$f":"IF($T25-AI$2 >=Active!$A$3,AH24*AI$1,\"\")","v":6040.6404254704012},{"$f":"IF($T25-AJ$2 >=Active!$A$3,AI24*AJ$1,\"\")","v":6558.7008004197914},{"$f":"IF($T25-AK$2 >=Active!$A$3,AJ24*AK$1,\"\")","v":7069.0583241650193},{"$f":"IF($T25-AL$2 >=Active!$A$3,AK24*AL$1,\"\")","v":7568.9614256495743},{"$f":"IF($T25-AM$2 >=Active!$A$3,AL24*AM$1,\"\")","v":7244.4849173786533},{"$f":"IF($T25-AN$2 >=Active!$A$3,AM24*AN$1,\"\")","v":6940.4837574088779},{"$f":"IF($T25-AO$2 >=Active!$A$3,AN24*AO$1,\"\")","v":6662.6724910040866},{"$f":"IF($T25-AP$2 >=Active!$A$3,AO24*AP$1,\"\")","v":6409.7548322365174},{"$f":"IF($T25-AQ$2 >=Active!$A$3,AP24*AQ$1,\"\")","v":6180.4946006247701},{"$f":"IF($T25-AR$2 >=Active!$A$3,AQ24*AR$1,\"\")","v":""},{"$f":"IF($T25-AS$2 >=Active!$A$3,AR24*AS$1,\"\")","v":""},{"$f":"IF($T25-AT$2 >=Active!$A$3,AS24*AT$1,\"\")","v":""},{"$f":"IF($T25-AU$2 >=Active!$A$3,AT24*AU$1,\"\")","v":""},{"$f":"IF($T25-AV$2 >=Active!$A$3,AU24*AV$1,\"\")","v":""},{"$f":"IF($T25-AW$2 >=Active!$A$3,AV24*AW$1,\"\")","v":""},{"$f":"IF($T25-AX$2 >=Active!$A$3,AW24*AX$1,\"\")","v":""},{"$f":"IF($T25-AY$2 >=Active!$A$3,AX24*AY$1,\"\")","v":""},{"$f":"IF($T25-AZ$2 >=Active!$A$3,AY24*AZ$1,\"\")","v":""},{"$f":"IF($T25-BA$2 >=Active!$A$3,AZ24*BA$1,\"\")","v":""},{"$f":"IF($T25-BB$2 >=Active!$A$3,BA24*BB$1,\"\")","v":""},{"$f":"IF($T25-BC$2 >=Active!$A$3,BB24*BC$1,\"\")","v":""},{"$f":"IF($T25-BD$2 >=Active!$A$3,BC24*BD$1,\"\")","v":""},{"$f":"IF($T25-BE$2 >=Active!$A$3,BD24*BE$1,\"\")","v":""},{"$f":"IF($T25-BF$2 >=Active!$A$3,BE24*BF$1,\"\")","v":""},{"$f":"IF($T25-BG$2 >=Active!$A$3,BF24*BG$1,\"\")","v":""},{"$f":"IF($T25-BH$2 >=Active!$A$3,BG24*BH$1,\"\")","v":""},{"$f":"IF($T25-BI$2 >=Active!$A$3,BH24*BI$1,\"\")","v":""},{"$f":"IF($T25-BJ$2 >=Active!$A$3,BI24*BJ$1,\"\")","v":""},{"$f":"IF($T25-BK$2 >=Active!$A$3,BJ24*BK$1,\"\")","v":""},{"$f":"IF($T25-BL$2 >=Active!$A$3,BK24*BL$1,\"\")","v":""},{"$f":"IF($T25-BM$2 >=Active!$A$3,BL24*BM$1,\"\")","v":""},{"$f":"IF($T25-BN$2 >=Active!$A$3,BM24*BN$1,\"\")","v":""},{"$f":"IF($T25-BO$2 >=Active!$A$3,BN24*BO$1,\"\")","v":""},{"$f":"IF($T25-BP$2 >=Active!$A$3,BO24*BP$1,\"\")","v":""},{"$f":"IF($T25-BQ$2 >=Active!$A$3,BP24*BQ$1,\"\")","v":""},{"$f":"IF($T25-BR$2 >=Active!$A$3,BQ24*BR$1,\"\")","v":""},{"$f":"IF($T25-BS$2 >=Active!$A$3,BR24*BS$1,\"\")","v":""},{"$f":"IF($T25-BT$2 >=Active!$A$3,BS24*BT$1,\"\")","v":""},{"$f":"IF($T25-BU$2 >=Active!$A$3,BT24*BU$1,\"\")","v":""},{"$f":"IF($T25-BV$2 >=Active!$A$3,BU24*BV$1,\"\")","v":""},{"$f":"IF($T25-BW$2 >=Active!$A$3,BV24*BW$1,\"\")","v":""},{"$f":"IF($T25-BX$2 >=Active!$A$3,BW24*BX$1,\"\")","v":""},{"$f":"IF($T25-BY$2 >=Active!$A$3,BX24*BY$1,\"\")","v":""},{"$f":"IF($T25-BZ$2 >=Active!$A$3,BY24*BZ$1,\"\")","v":""},{"$f":"IF($T25-CA$2 >=Active!$A$3,BZ24*CA$1,\"\")","v":""},{"$f":"IF($T25-CB$2 >=Active!$A$3,CA24*CB$1,\"\")","v":""},{"$f":"IF($T25-CC$2 >=Active!$A$3,CB24*CC$1,\"\")","v":""},{"$f":"IF($T25-CD$2 >=Active!$A$3,CC24*CD$1,\"\")","v":""},{"$f":"IF($T25-CE$2 >=Active!$A$3,CD24*CE$1,\"\")","v":""},{"$f":"IF($T25-CF$2 >=Active!$A$3,CE24*CF$1,\"\")","v":""},{"$f":"IF($T25-CG$2 >=Active!$A$3,CF24*CG$1,\"\")","v":""},{"$f":"IF($T25-CH$2 >=Active!$A$3,CG24*CH$1,\"\")","v":""},{"$f":"IF($T25-CI$2 >=Active!$A$3,CH24*CI$1,\"\")","v":""},{"$f":"IF($T25-CJ$2 >=Active!$A$3,CI24*CJ$1,\"\")","v":""},{"$f":"IF($T25-CK$2 >=Active!$A$3,CJ24*CK$1,\"\")","v":""},{"$f":"IF($T25-CL$2 >=Active!$A$3,CK24*CL$1,\"\")","v":""},{"$f":"IF($T25-CM$2 >=Active!$A$3,CL24*CM$1,\"\")","v":""},{"$f":"IF($T25-CN$2 >=Active!$A$3,CM24*CN$1,\"\")","v":""},{"$f":"IF($T25-CO$2 >=Active!$A$3,CN24*CO$1,\"\")","v":""},{"$f":"IF($T25-CP$2 >=Active!$A$3,CO24*CP$1,\"\")","v":""},{"$f":"IF($T25-CQ$2 >=Active!$A$3,CP24*CQ$1,\"\")","v":""},{"$f":"IF($T25-CR$2 >=Active!$A$3,CQ24*CR$1,\"\")","v":""},{"$f":"IF($T25-CS$2 >=Active!$A$3,CR24*CS$1,\"\")","v":""},{"$f":"IF($T25-CT$2 >=Active!$A$3,CS24*CT$1,\"\")","v":""},{"$f":"IF($T25-CU$2 >=Active!$A$3,CT24*CU$1,\"\")","v":""},{"$f":"IF($T25-CV$2 >=Active!$A$3,CU24*CV$1,\"\")","v":""},{"$f":"IF($T25-CW$2 >=Active!$A$3,CV24*CW$1,\"\")","v":""},{"$f":"IF($T25-CX$2 >=Active!$A$3,CW24*CX$1,\"\")","v":""},{"$f":"IF($T25-CY$2 >=Active!$A$3,CX24*CY$1,\"\")","v":""},{"$f":"IF($T25-CZ$2 >=Active!$A$3,CY24*CZ$1,\"\")","v":""},{"$f":"IF($T25-DA$2 >=Active!$A$3,CZ24*DA$1,\"\")","v":""},{"$f":"IF($T25-DB$2 >=Active!$A$3,DA24*DB$1,\"\")","v":""},{"$f":"IF($T25-DC$2 >=Active!$A$3,DB24*DC$1,\"\")","v":""},{"$f":"IF($T25-DD$2 >=Active!$A$3,DC24*DD$1,\"\")","v":""},{"$f":"IF($T25-DE$2 >=Active!$A$3,DD24*DE$1,\"\")","v":""},{"$f":"IF($T25-DF$2 >=Active!$A$3,DE24*DF$1,\"\")","v":""},{"$f":"IF($T25-DG$2 >=Active!$A$3,DF24*DG$1,\"\")","v":""},42,0,4.4873999999999997E-2,5.7855999999999998E-2,4.4873999999999997E-2,2.7700000000000001E-4,2.8299999999999999E-4,2.7700000000000001E-4,5.7830910719010786E-3,2.1943152433346602E-3,5.8882885188199065E-3,5.1039288518819906E-2,0.44040379269345514,0.79031452573014582,null,"Married %",null,42,3.0000000000000001E-3,3.0000000000000001E-3]
[43,8733.2706113292843,7044.48,7130.4474398839884,6841.56,0,0,6.4396292956239061E-3,2.445161438747563E-3,null,null,3.4400000000000001E-4,3.4499999999999998E-4,0.981294,2.445161438747563E-3,null,23,9.9100000000000004E-3,1.2187999999999999E-2,2038,13241.707090251362,{"$f":"IF($T26-V$2 >=Active!$A$3,U25*V$1,\"\")","v":11973.118059464061},{"$f":"IF($T26-W$2 >=Active!$A$3,V25*W$1,\"\")","v":10704.630753057058},{"$f":"IF($T26-X$2 >=Active!$A$3,W25*X$1,\"\")","v":9435.6981969996414},{"$f":"IF($T26-Y$2 >=Active!$A$3,X25*Y$1,\"\")","v":8390.4899956300524},{"$f":"IF($T26-Z$2 >=Active!$A$3,Y25*Z$1,\"\")","v":7386.9040974207601},{"$f":"IF($T26-AA$2 >=Active!$A$3,Z25*AA$1,\"\")","v":6423.3941438549145},{"$f":"IF($T26-AB$2 >=Active!$A$3,AA25*AB$1,\"\")","v":5503.6837317520685},{"$f":"IF($T26-AC$2 >=Active!$A$3,AB25*AC$1,\"\")","v":4619.4498906312492},{"$f":"IF($T26-AD$2 >=Active!$A$3,AC25*AD$1,\"\")","v":4758.8158528376498},{"$f":"IF($T26-AE$2 >=Active!$A$3,AD25*AE$1,\"\")","v":4897.7521789475522},{"$f":"IF($T26-AF$2 >=Active!$A$3,AE25*AF$1,\"\")","v":5036.2618157740026},{"$f":"IF($T26-AG$2 >=Active!$A$3,AF25*AG$1,\"\")","v":5174.3476980989444},{"$f":"IF($T26-AH$2 >=Active!$A$3,AG25*AH$1,\"\")","v":5307.0155589437754},{"$f":"IF($T26-AI$2 >=Active!$A$3,AH25*AI$1,\"\")","v":5843.1551919936801},{"$f":"IF($T26-AJ$2 >=Active!$A$3,AI25*AJ$1,\"\")","v":6384.9569297222133},{"$f":"IF($T26-AK$2 >=Active!$A$3,AJ25*AK$1,\"\")","v":6932.5467460437194},{"$f":"IF($T26-AL$2 >=Active!$A$3,AK25*AL$1,\"\")","v":7471.9946486424251},{"$f":"IF($T26-AM$2 >=Active!$A$3,AL25*AM$1,\"\")","v":8000.3922269115992},{"$f":"IF($T26-AN$2 >=Active!$A$3,AM25*AN$1,\"\")","v":7657.4205576692366},{"$f":"IF($T26-AO$2 >=Active!$A$3,AN25*AO$1,\"\")","v":7336.0913315811831},{"$f":"IF($T26-AP$2 >=Active!$A$3,AO25*AP$1,\"\")","v":7042.4448229913196},{"$f":"IF($T26-AQ$2 >=Active!$A$3,AP25*AQ$1,\"\")","v":6775.1108576739989},{"$f":"IF($T26-AR$2 >=Active!$A$3,AQ25*AR$1,\"\")","v":6532.782792860382},{"$f":"IF($T26-AS$2 >=Active!$A$3,AR25*AS$1,\"\")","v":""},{"$f":"IF($T26-AT$2 >=Active!$A$3,AS25*AT$1,\"\")","v":""},{"$f":"IF($T26-AU$2 >=Active!$A$3,AT25*AU$1,\"\")","v":""},{"$f":"IF($T26-AV$2 >=Active!$A$3,AU25*AV$1,\"\")","v":""},{"$f":"IF($T26-AW$2 >=Active!$A$3,AV25*AW$1,\"\")","v":""},{"$f":"IF($T26-AX$2 >=Active!$A$3,AW25*AX$1,\"\")","v":""},{"$f":"IF($T26-AY$2 >=Active!$A$3,AX25*AY$1,\"\")","v":""},{"$f":"IF($T26-AZ$2 >=Active!$A$3,AY25*AZ$1,\"\")","v":""},{"$f":"IF($T26-BA$2 >=Active!$A$3,AZ25*BA$1,\"\")","v":""},{"$f":"IF($T26-BB$2 >=Active!$A$3,BA25*BB$1,\"\")","v":""},{"$f":"IF($T26-BC$2 >=Active!$A$3,BB25*BC$1,\"\")","v":""},{"$f":"IF($T26-BD$2 >=Active!$A$3,BC25*BD$1,\"\")","v":""},{"$f":"IF($T26-BE$2 >=Active!$A$3,BD25*BE$1,\"\")","v":""},{"$f":"IF($T26-BF$2 >=Active!$A$3,BE25*BF$1,\"\")","v":""},{"$f":"IF($T26-BG$2 >=Active!$A$3,BF25*BG$1,\"\")","v":""},{"$f":"IF($T26-BH$2 >=Active!$A$3,BG25*BH$1,\"\")","v":""},{"$f":"IF($T26-BI$2 >=Active!$A$3,BH25*BI$1,\"\")","v":""},{"$f":"IF($T26-BJ$2 >=Active!$A$3,BI25*BJ$1,\"\")","v":""},{"$f":"IF($T26-BK$2 >=Active!$A$3,BJ25*BK$1,\"\")","v":""},{"$f":"IF($T26-BL$2 >=Active!$A$3,BK25*BL$1,\"\")","v":""},{"$f":"IF($T26-BM$2 >=Active!$A$3,BL25*BM$1,\"\")","v":""},{"$f":"IF($T26-BN$2 >=Active!$A$3,BM25*BN$1,\"\")","v":""},{"$f":"IF($T26-BO$2 >=Active!$A$3,BN25*BO$1,\"\")","v":""},{"$f":"IF($T26-BP$2 >=Active!$A$3,BO25*BP$1,\"\")","v":""},{"$f":"IF($T26-BQ$2 >=Active!$A$3,BP25*BQ$1,\"\")","v":""},{"$f":"IF($T26-BR$2 >=Active!$A$3,BQ25*BR$1,\"\")","v":""},{"$f":"IF($T26-BS$2 >=Active!$A$3,BR25*BS$1,\"\")","v":""},{"$f":"IF($T26-BT$2 >=Active!$A$3,BS25*BT$1,\"\")","v":""},{"$f":"IF($T26-BU$2 >=Active!$A$3,BT25*BU$1,\"\")","v":""},{"$f":"IF($T26-BV$2 >=Active!$A$3,BU25*BV$1,\"\")","v":""},{"$f":"IF($T26-BW$2 >=Active!$A$3,BV25*BW$1,\"\")","v":""},{"$f":"IF($T26-BX$2 >=Active!$A$3,BW25*BX$1,\"\")","v":""},{"$f":"IF($T26-BY$2 >=Active!$A$3,BX25*BY$1,\"\")","v":""},{"$f":"IF($T26-BZ$2 >=Active!$A$3,BY25*BZ$1,\"\")","v":""},{"$f":"IF($T26-CA$2 >=Active!$A$3,BZ25*CA$1,\"\")","v":""},{"$f":"IF($T26-CB$2 >=Active!$A$3,CA25*CB$1,\"\")","v":""},{"$f":"IF($T26-CC$2 >=Active!$A$3,CB25*CC$1,\"\")","v":""},{"$f":"IF($T26-CD$2 >=Active!$A$3,CC25*CD$1,\"\")","v":""},{"$f":"IF($T26-CE$2 >=Active!$A$3,CD25*CE$1,\"\")","v":""},{"$f":"IF($T26-CF$2 >=Active!$A$3,CE25*CF$1,\"\")","v":""},{"$f":"IF($T26-CG$2 >=Active!$A$3,CF25*CG$1,\"\")","v":""},{"$f":"IF($T26-CH$2 >=Active!$A$3,CG25*CH$1,\"\")","v":""},{"$f":"IF($T26-CI$2 >=Active!$A$3,CH25*CI$1,\"\")","v":""},{"$f":"IF($T26-CJ$2 >=Active!$A$3,CI25*CJ$1,\"\")","v":""},{"$f":"IF($T26-CK$2 >=Active!$A$3,CJ25*CK$1,\"\")","v":""},{"$f":"IF($T26-CL$2 >=Active!$A$3,CK25*CL$1,\"\")","v":""},{"$f":"IF($T26-CM$2 >=Active!$A$3,CL25*CM$1,\"\")","v":""},{"$f":"IF($T26-CN$2 >=Active!$A$3,CM25*CN$1,\"\")","v":""},{"$f":"IF($T26-CO$2 >=Active!$A$3,CN25*CO$1,\"\")","v":""},{"$f":"IF($T26-CP$2 >=Active!$A$3,CO25*CP$1,\"\")","v":""},{"$f":"IF($T26-CQ$2 >=Active!$A$3,CP25*CQ$1,\"\")","v":""},{"$f":"IF($T26-CR$2 >=Active!$A$3,CQ25*CR$1,\"\")","v":""},{"$f":"IF($T26-CS$2 >=Active!$A$3,CR25*CS$1,\"\")","v":""},{"$f":"IF($T26-CT$2 >=Active!$A$3,CS25*CT$1,\"\")","v":""},{"$f":"IF($T26-CU$2 >=Active!$A$3,CT25*CU$1,\"\")","v":""},{"$f":"IF($T26-CV$2 >=Active!$A$3,CU25*CV$1,\"\")","v":""},{"$f":"IF($T26-CW$2 >=Active!$A$3,CV25*CW$1,\"\")","v":""},{"$f":"IF($T26-CX$2 >=Active!$A$3,CW25*CX$1,\"\")","v":""},{"$f":"IF($T26-CY$2 >=Active!$A$3,CX25*CY$1,\"\")","v":""},{"$f":"IF($T26-CZ$2 >=Active!$A$3,CY25*CZ$1,\"\")","v":""},{"$f":"IF($T26-DA$2 >=Active!$A$3,CZ25*DA$1,\"\")","v":""},{"$f":"IF($T26-DB$2 >=Active!$A$3,DA25*DB$1,\"\")","v":""},{"$f":"IF($T26-DC$2 >=Active!$A$3,DB25*DC$1,\"\")","v":""},{"$f":"IF($T26-DD$2 >=Active!$A$3,DC25*DD$1,\"\")","v":""},{"$f":"IF($T26-DE$2 >=Active!$A$3,DD25*DE$1,\"\")","v":""},{"$f":"IF($T26-DF$2 >=Active!$A$3,DE25*DF$1,\"\")","v":""},{"$f":"IF($T26-DG$2 >=Active!$A$3,DF25*DG$1,\"\")","v":""},43,0,4.1778000000000003E-2,5.3301000000000001E-2,4.1778000000000003E-2,3.4400000000000001E-4,3.4499999999999998E-4,3.4400000000000001E-4,6.3056081031265133E-3,2.3942728802877956E-3,6.4396292956239061E-3,4.8561629295623909E-2,0.41792589645339134,0.75991781320206331,null,0.45,null,43,3.0000000000000001E-3,3.0000000000000001E-3]
[44,8518.6072106095908,7044.48,6955.1813552705789,6841.56,0,0,6.8599142645475427E-3,2.6158604277304754E-3,null,null,4.0999999999999999E-4,4.06E-4,0.98121899999999995,2.6158604277304754E-3,null,24,8.5730000000000008E-3,1.0702E-2,2039,15744.373720292493,{"$f":"IF($T27-V$2 >=Active!$A$3,U26*V$1,\"\")","v":14367.252192922728},{"$f":"IF($T27-W$2 >=Active!$A$3,V26*W$1,\"\")","v":12990.833094518506},{"$f":"IF($T27-X$2 >=Active!$A$3,W26*X$1,\"\")","v":11614.524367066908},{"$f":"IF($T27-Y$2 >=Active!$A$3,X26*Y$1,\"\")","v":9954.6615978346217},{"$f":"IF($T27-Z$2 >=Active!$A$3,Y26*Z$1,\"\")","v":8851.9669453897041},{"$f":"IF($T27-AA$2 >=Active!$A$3,Z26*AA$1,\"\")","v":7793.1838227789012},{"$f":"IF($T27-AB$2 >=Active!$A$3,AA26*AB$1,\"\")","v":6783.1042159107901},{"$f":"IF($T27-AC$2 >=Active!$A$3,AB26*AC$1,\"\")","v":5811.8900207301849},{"$f":"IF($T27-AD$2 >=Active!$A$3,AC26*AD$1,\"\")","v":4882.7585343972305},{"$f":"IF($T27-AE$2 >=Active!$A$3,AD26*AE$1,\"\")","v":5030.0683564493957},{"$f":"IF($T27-AF$2 >=Active!$A$3,AE26*AF$1,\"\")","v":5176.9240531475625},{"$f":"IF($T27-AG$2 >=Active!$A$3,AF26*AG$1,\"\")","v":5323.3287392731208},{"$f":"IF($T27-AH$2 >=Active!$A$3,AG26*AH$1,\"\")","v":5469.2855168905835},{"$f":"IF($T27-AI$2 >=Active!$A$3,AH26*AI$1,\"\")","v":5609.5154458035704},{"$f":"IF($T27-AJ$2 >=Active!$A$3,AI26*AJ$1,\"\")","v":6176.2150379373197},{"$f":"IF($T27-AK$2 >=Active!$A$3,AJ26*AK$1,\"\")","v":6748.8994747163788},{"$f":"IF($T27-AL$2 >=Active!$A$3,AK26*AL$1,\"\")","v":7327.7019105682111},{"$f":"IF($T27-AM$2 >=Active!$A$3,AL26*AM$1,\"\")","v":7897.8983436150429},{"$f":"IF($T27-AN$2 >=Active!$A$3,AM26*AN$1,\"\")","v":8456.4145838455606},{"$f":"IF($T27-AO$2 >=Active!$A$3,AN26*AO$1,\"\")","v":8093.8935294563826},{"$f":"IF($T27-AP$2 >=Active!$A$3,AO26*AP$1,\"\")","v":7754.2485374813104},{"$f":"IF($T27-AQ$2 >=Active!$A$3,AP26*AQ$1,\"\")","v":7443.8641779018244},{"$f":"IF($T27-AR$2 >=Active!$A$3,AQ26*AR$1,\"\")","v":7161.2921765614165},{"$f":"IF($T27-AS$2 >=Active!$A$3,AR26*AS$1,\"\")","v":6905.151412053423},{"$f":"IF($T27-AT$2 >=Active!$A$3,AS26*AT$1,\"\")","v":""},{"$f":"IF($T27-AU$2 >=Active!$A$3,AT26*AU$1,\"\")","v":""},{"$f":"IF($T27-AV$2 >=Active!$A$3,AU26*AV$1,\"\")","v":""},{"$f":"IF($T27-AW$2 >=Active!$A$3,AV26*AW$1,\"\")","v":""},{"$f":"IF($T27-AX$2 >=Active!$A$3,AW26*AX$1,\"\")","v":""},{"$f":"IF($T27-AY$2 >=Active!$A$3,AX26*AY$1,\"\")","v":""},{"$f":"IF($T27-AZ$2 >=Active!$A$3,AY26*AZ$1,\"\")","v":""},{"$f":"IF($T27-BA$2 >=Active!$A$3,AZ26*BA$1,\"\")","v":""},{"$f":"IF($T27-BB$2 >=Active!$A$3,BA26*BB$1,\"\")","v":""},{"$f":"IF($T27-BC$2 >=Active!$A$3,BB26*BC$1,\"\")","v":""},{"$f":"IF($T27-BD$2 >=Active!$A$3,BC26*BD$1,\"\")","v":""},{"$f":"IF($T27-BE$2 >=Active!$A$3,BD26*BE$1,\"\")","v":""},{"$f":"IF($T27-BF$2 >=Active!$A$3,BE26*BF$1,\"\")","v":""},{"$f":"IF($T27-BG$2 >=Active!$A$3,BF26*BG$1,\"\")","v":""},{"$f":"IF($T27-BH$2 >=Active!$A$3,BG26*BH$1,\"\")","v":""},{"$f":"IF($T27-BI$2 >=Active!$A$3,BH26*BI$1,\"\")","v":""},{"$f":"IF($T27-BJ$2 >=Active!$A$3,BI26*BJ$1,\"\")","v":""},{"$f":"IF($T27-BK$2 >=Active!$A$3,BJ26*BK$1,\"\")","v":""},{"$f":"IF($T27-BL$2 >=Active!$A$3,BK26*BL$1,\"\")","v":""},{"$f":"IF($T27-BM$2 >=Active!$A$3,BL26*BM$1,\"\")","v":""},{"$f":"IF($T27-BN$2 >=Active!$A$3,BM26*BN$1,\"\")","v":""},{"$f":"IF($T27-BO$2 >=Active!$A$3,BN26*BO$1,\"\")","v":""},{"$f":"IF($T27-BP$2 >=Active!$A$3,BO26*BP$1,\"\")","v":""},{"$f":"IF($T27-BQ$2 >=Active!$A$3,BP26*BQ$1,\"\")","v":""},{"$f":"IF($T27-BR$2 >=Active!$A$3,BQ26*BR$1,\"\")","v":""},{"$f":"IF($T27-BS$2 >=Active!$A$3,BR26*BS$1,\"\")","v":""},{"$f":"IF($T27-BT$2 >=Active!$A$3,BS26*BT$1,\"\")","v":""},{"$f":"IF($T27-BU$2 >=Active!$A$3,BT26*BU$1,\"\")","v":""},{"$f":"IF($T27-BV$2 >=Active!$A$3,BU26*BV$1,\"\")","v":""},{"$f":"IF($T27-BW$2 >=Active!$A$3,BV26*BW$1,\"\")","v":""},{"$f":"IF($T27-BX$2 >=Active!$A$3,BW26*BX$1,\"\")","v":""},{"$f":"IF($T27-BY$2 >=Active!$A$3,BX26*BY$1,\"\")","v":""},{"$f":"IF($T27-BZ$2 >=Active!$A$3,BY26*BZ$1,\"\")","v":""},{"$f":"IF($T27-CA$2 >=Active!$A$3,BZ26*CA$1,\"\")","v":""},{"$f":"IF($T27-CB$2 >=Active!$A$3,CA26*CB$1,\"\")","v":""},{"$f":"IF($T27-CC$2 >=Active!$A$3,CB26*CC$1,\"\")","v":""},{"$f":"IF($T27-CD$2 >=Active!$A$3,CC26*CD$1,\"\")","v":""},{"$f":"IF($T27-CE$2 >=Active!$A$3,CD26*CE$1,\"\")","v":""},{"$f":"IF($T27-CF$2 >=Active!$A$3,CE26*CF$1,\"\")","v":""},{"$f":"IF($T27-CG$2 >=Active!$A$3,CF26*CG$1,\"\")","v":""},{"$f":"IF($T27-CH$2 >=Active!$A$3,CG26*CH$1,\"\")","v":""},{"$f":"IF($T27-CI$2 >=Active!$A$3,CH26*CI$1,\"\")","v":""},{"$f":"IF($T27-CJ$2 >=Active!$A$3,CI26*CJ$1,\"\")","v":""},{"$f":"IF($T27-CK$2 >=Active!$A$3,CJ26*CK$1,\"\")","v":""},{"$f":"IF($T27-CL$2 >=Active!$A$3,CK26*CL$1,\"\")","v":""},{"$f":"IF($T27-CM$2 >=Active!$A$3,CL26*CM$1,\"\")","v":""},{"$f":"IF($T27-CN$2 >=Active!$A$3,CM26*CN$1,\"\")","v":""},{"$f":"IF($T27-CO$2 >=Active!$A$3,CN26*CO$1,\"\")","v":""},{"$f":"IF($T27-CP$2 >=Active!$A$3,CO26*CP$1,\"\")","v":""},{"$f":"IF($T27-CQ$2 >=Active!$A$3,CP26*CQ$1,\"\")","v":""},{"$f":"IF($T27-CR$2 >=Active!$A$3,CQ26*CR$1,\"\")","v":""},{"$f":"IF($T27-CS$2 >=Active!$A$3,CR26*CS$1,\"\")","v":""},{"$f":"IF($T27-CT$2 >=Active!$A$3,CS26*CT$1,\"\")","v":""},{"$f":"IF($T27-CU$2 >=Active!$A$3,CT26*CU$1,\"\")","v":""},{"$f":"IF($T27-CV$2 >=Active!$A$3,CU26*CV$1,\"\")","v":""},{"$f":"IF($T27-CW$2 >=Active!$A$3,CV26*CW$1,\"\")","v":""},{"$f":"IF($T27-CX$2 >=Active!$A$3,CW26*CX$1,\"\")","v":""},{"$f":"IF($T27-CY$2 >=Active!$A$3,CX26*CY$1,\"\")","v":""},{"$f":"IF($T27-CZ$2 >=Active!$A$3,CY26*CZ$1,\"\")","v":""},{"$f":"IF($T27-DA$2 >=Active!$A$3,CZ26*DA$1,\"\")","v":""},{"$f":"IF($T27-DB$2 >=Active!$A$3,DA26*DB$1,\"\")","v":""},{"$f":"IF($T27-DC$2 >=Active!$A$3,DB26*DC$1,\"\")","v":""},{"$f":"IF($T27-DD$2 >=Active!$A$3,DC26*DD$1,\"\")","v":""},{"$f":"IF($T27-DE$2 >=Active!$A$3,DD26*DE$1,\"\")","v":""},{"$f":"IF($T27-DF$2 >=Active!$A$3,DE26*DF$1,\"\")","v":""},{"$f":"IF($T27-DG$2 >=Active!$A$3,DF26*DG$1,\"\")","v":""},44,0,3.8894999999999999E-2,4.9105000000000003E-2,3.8894999999999999E-2,4.0999999999999999E-4,4.06E-4,4.0999999999999999E-4,6.6969946872052046E-3,2.5537350339081507E-3,6.8599142645475427E-3,4.6164914264547545E-2,0.39763073399678045,0.73069020500198389,null,null,null,44,3.0000000000000001E-3,3.0000000000000001E-3]
[45,8309.4330177602333,7044.48,6784.3970407103297,6841.56,0,0,7.1866474586140981E-3,2.7580298144261432E-3,null,null,4.7600000000000002E-4,4.6700000000000002E-4,0.98115600000000003,2.7580298144261432E-3,null,25,7.4149999999999997E-3,9.3970000000000008E-3,2040,18578.225629934357,{"$f":"IF($T28-V$2 >=Active!$A$3,U27*V$1,\"\")","v":17082.645486517355},{"$f":"IF($T28-W$2 >=Active!$A$3,V27*W$1,\"\")","v":15588.46862932116},{"$f":"IF($T28-X$2 >=Active!$A$3,W27*X$1,\"\")","v":14095.053907552579},{"$f":"IF($T28-Y$2 >=Active!$A$3,X27*Y$1,\"\")","v":12253.323207255587},{"$f":"IF($T28-Z$2 >=Active!$A$3,Y27*Z$1,\"\")","v":10502.167985715525},{"$f":"IF($T28-AA$2 >=Active!$A$3,Z27*AA$1,\"\")","v":9338.825127386137},{"$f":"IF($T28-AB$2 >=Active!$A$3,AA27*AB$1,\"\")","v":8229.6021168545194},{"$f":"IF($T28-AC$2 >=Active!$A$3,AB27*AC$1,\"\")","v":7162.9580520017944},{"$f":"IF($T28-AD$2 >=Active!$A$3,AC27*AD$1,\"\")","v":6143.1677519118048},{"$f":"IF($T28-AE$2 >=Active!$A$3,AD27*AE$1,\"\")","v":5161.0757708578722},{"$f":"IF($T28-AF$2 >=Active!$A$3,AE27*AF$1,\"\")","v":5316.7822527670105},{"$f":"IF($T28-AG$2 >=Active!$A$3,AF27*AG$1,\"\")","v":5472.0087241769734},{"$f":"IF($T28-AH$2 >=Active!$A$3,AG27*AH$1,\"\")","v":5626.7584774116885},{"$f":"IF($T28-AI$2 >=Active!$A$3,AH27*AI$1,\"\")","v":5781.034791353346},{"$f":"IF($T28-AJ$2 >=Active!$A$3,AI27*AJ$1,\"\")","v":5929.2578262143734},{"$f":"IF($T28-AK$2 >=Active!$A$3,AJ27*AK$1,\"\")","v":6528.2592950997469},{"$f":"IF($T28-AL$2 >=Active!$A$3,AK27*AL$1,\"\")","v":7133.5867447752116},{"$f":"IF($T28-AM$2 >=Active!$A$3,AL27*AM$1,\"\")","v":7745.3809194705991},{"$f":"IF($T28-AN$2 >=Active!$A$3,AM27*AN$1,\"\")","v":8348.0785492011},{"$f":"IF($T28-AO$2 >=Active!$A$3,AN27*AO$1,\"\")","v":8938.4302151247575},{"$f":"IF($T28-AP$2 >=Active!$A$3,AO27*AP$1,\"\")","v":8555.2454606353967},{"$f":"IF($T28-AQ$2 >=Active!$A$3,AP27*AQ$1,\"\")","v":8196.2407041177448},{"$f":"IF($T28-AR$2 >=Active!$A$3,AQ27*AR$1,\"\")","v":7868.1644360422279},{"$f":"IF($T28-AS$2 >=Active!$A$3,AR27*AS$1,\"\")","v":7569.4858306254164},{"$f":"IF($T28-AT$2 >=Active!$A$3,AS27*AT$1,\"\")","v":7298.7450425404677},{"$f":"IF($T28-AU$2 >=Active!$A$3,AT27*AU$1,\"\")","v":""},{"$f":"IF($T28-AV$2 >=Active!$A$3,AU27*AV$1,\"\")","v":""},{"$f":"IF($T28-AW$2 >=Active!$A$3,AV27*AW$1,\"\")","v":""},{"$f":"IF($T28-AX$2 >=Active!$A$3,AW27*AX$1,\"\")","v":""},{"$f":"IF($T28-AY$2 >=Active!$A$3,AX27*AY$1,\"\")","v":""},{"$f":"IF($T28-AZ$2 >=Active!$A$3,AY27*AZ$1,\"\")","v":""},{"$f":"IF($T28-BA$2 >=Active!$A$3,AZ27*BA$1,\"\")","v":""},{"$f":"IF($T28-BB$2 >=Active!$A$3,BA27*BB$1,\"\")","v":""},{"$f":"IF($T28-BC$2 >=Active!$A$3,BB27*BC$1,\"\")","v":""},{"$f":"IF($T28-BD$2 >=Active!$A$3,BC27*BD$1,\"\")","v":""},{"$f":"IF($T28-BE$2 >=Active!$A$3,BD27*BE$1,\"\")","v":""},{"$f":"IF($T28-BF$2 >=Active!$A$3,BE27*BF$1,\"\")","v":""},{"$f":"IF($T28-BG$2 >=Active!$A$3,BF27*BG$1,\"\")","v":""},{"$f":"IF($T28-BH$2 >=Active!$A$3,BG27*BH$1,\"\")","v":""},{"$f":"IF($T28-BI$2 >=Active!$A$3,BH27*BI$1,\"\")","v":""},{"$f":"IF($T28-BJ$2 >=Active!$A$3,BI27*BJ$1,\"\")","v":""},{"$f":"IF($T28-BK$2 >=Active!$A$3,BJ27*BK$1,\"\")","v":""},{"$f":"IF($T28-BL$2 >=Active!$A$3,BK27*BL$1,\"\")","v":""},{"$f":"IF($T28-BM$2 >=Active!$A$3,BL27*BM$1,\"\")","v":""},{"$f":"IF($T28-BN$2 >=Active!$A$3,BM27*BN$1,\"\")","v":""},{"$f":"IF($T28-BO$2 >=Active!$A$3,BN27*BO$1,\"\")","v":""},{"$f":"IF($T28-BP$2 >=Active!$A$3,BO27*BP$1,\"\")","v":""},{"$f":"IF($T28-BQ$2 >=Active!$A$3,BP27*BQ$1,\"\")","v":""},{"$f":"IF($T28-BR$2 >=Active!$A$3,BQ27*BR$1,\"\")","v":""},{"$f":"IF($T28-BS$2 >=Active!$A$3,BR27*BS$1,\"\")","v":""},{"$f":"IF($T28-BT$2 >=Active!$A$3,BS27*BT$1,\"\")","v":""},{"$f":"IF($T28-BU$2 >=Active!$A$3,BT27*BU$1,\"\")","v":""},{"$f":"IF($T28-BV$2 >=Active!$A$3,BU27*BV$1,\"\")","v":""},{"$f":"IF($T28-BW$2 >=Active!$A$3,BV27*BW$1,\"\")","v":""},{"$f":"IF($T28-BX$2 >=Active!$A$3,BW27*BX$1,\"\")","v":""},{"$f":"IF($T28-BY$2 >=Active!$A$3,BX27*BY$1,\"\")","v":""},{"$f":"IF($T28-BZ$2 >=Active!$A$3,BY27*BZ$1,\"\")","v":""},{"$f":"IF($T28-CA$2 >=Active!$A$3,BZ27*CA$1,\"\")","v":""},{"$f":"IF($T28-CB$2 >=Active!$A$3,CA27*CB$1,\"\")","v":""},{"$f":"IF($T28-CC$2 >=Active!$A$3,CB27*CC$1,\"\")","v":""},{"$f":"IF($T28-CD$2 >=Active!$A$3,CC27*CD$1,\"\")","v":""},{"$f":"IF($T28-CE$2 >=Active!$A$3,CD27*CE$1,\"\")","v":""},{"$f":"IF($T28-CF$2 >=Active!$A$3,CE27*CF$1,\"\")","v":""},{"$f":"IF($T28-CG$2 >=Active!$A$3,CF27*CG$1,\"\")","v":""},{"$f":"IF($T28-CH$2 >=Active!$A$3,CG27*CH$1,\"\")","v":""},{"$f":"IF($T28-CI$2 >=Active!$A$3,CH27*CI$1,\"\")","v":""},{"$f":"IF($T28-CJ$2 >=Active!$A$3,CI27*CJ$1,\"\")","v":""},{"$f":"IF($T28-CK$2 >=Active!$A$3,CJ27*CK$1,\"\")","v":""},{"$f":"IF($T28-CL$2 >=Active!$A$3,CK27*CL$1,\"\")","v":""},{"$f":"IF($T28-CM$2 >=Active!$A$3,CL27*CM$1,\"\")","v":""},{"$f":"IF($T28-CN$2 >=Active!$A$3,CM27*CN$1,\"\")","v":""},{"$f":"IF($T28-CO$2 >=Active!$A$3,CN27*CO$1,\"\")","v":""},{"$f":"IF($T28-CP$2 >=Active!$A$3,CO27*CP$1,\"\")","v":""},{"$f":"IF($T28-CQ$2 >=Active!$A$3,CP27*CQ$1,\"\")","v":""},{"$f":"IF($T28-CR$2 >=Active!$A$3,CQ27*CR$1,\"\")","v":""},{"$f":"IF($T28-CS$2 >=Active!$A$3,CR27*CS$1,\"\")","v":""},{"$f":"IF($T28-CT$2 >=Active!$A$3,CS27*CT$1,\"\")","v":""},{"$f":"IF($T28-CU$2 >=Active!$A$3,CT27*CU$1,\"\")","v":""},{"$f":"IF($T28-CV$2 >=Active!$A$3,CU27*CV$1,\"\")","v":""},{"$f":"IF($T28-CW$2 >=Active!$A$3,CV27*CW$1,\"\")","v":""},{"$f":"IF($T28-CX$2 >=Active!$A$3,CW27*CX$1,\"\")","v":""},{"$f":"IF($T28-CY$2 >=Active!$A$3,CX27*CY$1,\"\")","v":""},{"$f":"IF($T28-CZ$2 >=Active!$A$3,CY27*CZ$1,\"\")","v":""},{"$f":"IF($T28-DA$2 >=Active!$A$3,CZ27*DA$1,\"\")","v":""},{"$f":"IF($T28-DB$2 >=Active!$A$3,DA27*DB$1,\"\")","v":""},{"$f":"IF($T28-DC$2 >=Active!$A$3,DB27*DC$1,\"\")","v":""},{"$f":"IF($T28-DD$2 >=Active!$A$3,DC27*DD$1,\"\")","v":""},{"$f":"IF($T28-DE$2 >=Active!$A$3,DD27*DE$1,\"\")","v":""},{"$f":"IF($T28-DF$2 >=Active!$A$3,DE27*DF$1,\"\")","v":""},{"$f":"IF($T28-DG$2 >=Active!$A$3,DF27*DG$1,\"\")","v":""},45,0,3.6211E-2,4.5239000000000001E-2,3.6211E-2,4.7600000000000002E-4,4.6700000000000002E-4,4.7600000000000002E-4,6.994920224818995E-3,2.684450383949068E-3,7.1866474586140981E-3,4.3873647458614093E-2,0.37927414525287001,0.70258673557883067,null,null,null,45,3.0000000000000001E-3,3.0000000000000001E-3]
[46,8105.6024900221155,7044.48,6617.9756649961837,6841.56,0,0,7.8133557881937907E-3,3.0882100307139545E-3,null,null,5.4199999999999995E-4,5.2800000000000004E-4,0.98101099999999997,3.0882100307139545E-3,null,26,6.4149999999999997E-3,8.2520000000000007E-3,2041,22789.4220753521,{"$f":"IF($T29-V$2 >=Active!$A$3,U28*V$1,\"\")","v":20157.374808478777},{"$f":"IF($T29-W$2 >=Active!$A$3,V28*W$1,\"\")","v":18534.67035287133},{"$f":"IF($T29-X$2 >=Active!$A$3,W28*X$1,\"\")","v":16913.488462813457},{"$f":"IF($T29-Y$2 >=Active!$A$3,X28*Y$1,\"\")","v":14870.281872467971},{"$f":"IF($T29-Z$2 >=Active!$A$3,Y28*Z$1,\"\")","v":12927.255983654644},{"$f":"IF($T29-AA$2 >=Active!$A$3,Z28*AA$1,\"\")","v":11079.787224929878},{"$f":"IF($T29-AB$2 >=Active!$A$3,AA28*AB$1,\"\")","v":9861.799334519761},{"$f":"IF($T29-AC$2 >=Active!$A$3,AB28*AC$1,\"\")","v":8690.4598353983729},{"$f":"IF($T29-AD$2 >=Active!$A$3,AC28*AD$1,\"\")","v":7571.2466609658959},{"$f":"IF($T29-AE$2 >=Active!$A$3,AD28*AE$1,\"\")","v":6493.3283137707776},{"$f":"IF($T29-AF$2 >=Active!$A$3,AE28*AF$1,\"\")","v":5455.2570897967707},{"$f":"IF($T29-AG$2 >=Active!$A$3,AF28*AG$1,\"\")","v":5619.8388411747301},{"$f":"IF($T29-AH$2 >=Active!$A$3,AG28*AH$1,\"\")","v":5783.9132214550609},{"$f":"IF($T29-AI$2 >=Active!$A$3,AH28*AI$1,\"\")","v":5947.4837106241548},{"$f":"IF($T29-AJ$2 >=Active!$A$3,AI28*AJ$1,\"\")","v":6110.5537744604862},{"$f":"IF($T29-AK$2 >=Active!$A$3,AJ28*AK$1,\"\")","v":6267.2255223085922},{"$f":"IF($T29-AL$2 >=Active!$A$3,AK28*AL$1,\"\")","v":6900.3700749204318},{"$f":"IF($T29-AM$2 >=Active!$A$3,AL28*AM$1,\"\")","v":7540.2011892273986},{"$f":"IF($T29-AN$2 >=Active!$A$3,AM28*AN$1,\"\")","v":8186.8676318804228},{"$f":"IF($T29-AO$2 >=Active!$A$3,AN28*AO$1,\"\")","v":8823.9190265055622},{"$f":"IF($T29-AP$2 >=Active!$A$3,AO28*AP$1,\"\")","v":9447.9207373868685},{"$f":"IF($T29-AQ$2 >=Active!$A$3,AP28*AQ$1,\"\")","v":9042.8944518916142},{"$f":"IF($T29-AR$2 >=Active!$A$3,AQ28*AR$1,\"\")","v":8663.426424252455},{"$f":"IF($T29-AS$2 >=Active!$A$3,AR28*AS$1,\"\")","v":8316.6498088966346},{"$f":"IF($T29-AT$2 >=Active!$A$3,AS28*AT$1,\"\")","v":8000.946522971065},{"$f":"IF($T29-AU$2 >=Active!$A$3,AT28*AU$1,\"\")","v":7714.7735099652737},{"$f":"IF($T29-AV$2 >=Active!$A$3,AU28*AV$1,\"\")","v":""},{"$f":"IF($T29-AW$2 >=Active!$A$3,AV28*AW$1,\"\")","v":""},{"$f":"IF($T29-AX$2 >=Active!$A$3,AW28*AX$1,\"\")","v":""},{"$f":"IF($T29-AY$2 >=Active!$A$3,AX28*AY$1,\"\")","v":""},{"$f":"IF($T29-AZ$2 >=Active!$A$3,AY28*AZ$1,\"\")","v":""},{"$f":"IF($T29-BA$2 >=Active!$A$3,AZ28*BA$1,\"\")","v":""},{"$f":"IF($T29-BB$2 >=Active!$A$3,BA28*BB$1,\"\")","v":""},{"$f":"IF($T29-BC$2 >=Active!$A$3,BB28*BC$1,\"\")","v":""},{"$f":"IF($T29-BD$2 >=Active!$A$3,BC28*BD$1,\"\")","v":""},{"$f":"IF($T29-BE$2 >=Active!$A$3,BD28*BE$1,\"\")","v":""},{"$f":"IF($T29-BF$2 >=Active!$A$3,BE28*BF$1,\"\")","v":""},{"$f":"IF($T29-BG$2 >=Active!$A$3,BF28*BG$1,\"\")","v":""},{"$f":"IF($T29-BH$2 >=Active!$A$3,BG28*BH$1,\"\")","v":""},{"$f":"IF($T29-BI$2 >=Active!$A$3,BH28*BI$1,\"\")","v":""},{"$f":"IF($T29-BJ$2 >=Active!$A$3,BI28*BJ$1,\"\")","v":""},{"$f":"IF($T29-BK$2 >=Active!$A$3,BJ28*BK$1,\"\")","v":""},{"$f":"IF($T29-BL$2 >=Active!$A$3,BK28*BL$1,\"\")","v":""},{"$f":"IF($T29-BM$2 >=Active!$A$3,BL28*BM$1,\"\")","v":""},{"$f":"IF($T29-BN$2 >=Active!$A$3,BM28*BN$1,\"\")","v":""},{"$f":"IF($T29-BO$2 >=Active!$A$3,BN28*BO$1,\"\")","v":""},{"$f":"IF($T29-BP$2 >=Active!$A$3,BO28*BP$1,\"\")","v":""},{"$f":"IF($T29-BQ$2 >=Active!$A$3,BP28*BQ$1,\"\")","v":""},{"$f":"IF($T29-BR$2 >=Active!$A$3,BQ28*BR$1,\"\")","v":""},{"$f":"IF($T29-BS$2 >=Active!$A$3,BR28*BS$1,\"\")","v":""},{"$f":"IF($T29-BT$2 >=Active!$A$3,BS28*BT$1,\"\")","v":""},{"$f":"IF($T29-BU$2 >=Active!$A$3,BT28*BU$1,\"\")","v":""},{"$f":"IF($T29-BV$2 >=Active!$A$3,BU28*BV$1,\"\")","v":""},{"$f":"IF($T29-BW$2 >=Active!$A$3,BV28*BW$1,\"\")","v":""},{"$f":"IF($T29-BX$2 >=Active!$A$3,BW28*BX$1,\"\")","v":""},{"$f":"IF($T29-BY$2 >=Active!$A$3,BX28*BY$1,\"\")","v":""},{"$f":"IF($T29-BZ$2 >=Active!$A$3,BY28*BZ$1,\"\")","v":""},{"$f":"IF($T29-CA$2 >=Active!$A$3,BZ28*CA$1,\"\")","v":""},{"$f":"IF($T29-CB$2 >=Active!$A$3,CA28*CB$1,\"\")","v":""},{"$f":"IF($T29-CC$2 >=Active!$A$3,CB28*CC$1,\"\")","v":""},{"$f":"IF($T29-CD$2 >=Active!$A$3,CC28*CD$1,\"\")","v":""},{"$f":"IF($T29-CE$2 >=Active!$A$3,CD28*CE$1,\"\")","v":""},{"$f":"IF($T29-CF$2 >=Active!$A$3,CE28*CF$1,\"\")","v":""},{"$f":"IF($T29-CG$2 >=Active!$A$3,CF28*CG$1,\"\")","v":""},{"$f":"IF($T29-CH$2 >=Active!$A$3,CG28*CH$1,\"\")","v":""},{"$f":"IF($T29-CI$2 >=Active!$A$3,CH28*CI$1,\"\")","v":""},{"$f":"IF($T29-CJ$2 >=Active!$A$3,CI28*CJ$1,\"\")","v":""},{"$f":"IF($T29-CK$2 >=Active!$A$3,CJ28*CK$1,\"\")","v":""},{"$f":"IF($T29-CL$2 >=Active!$A$3,CK28*CL$1,\"\")","v":""},{"$f":"IF($T29-CM$2 >=Active!$A$3,CL28*CM$1,\"\")","v":""},{"$f":"IF($T29-CN$2 >=Active!$A$3,CM28*CN$1,\"\")","v":""},{"$f":"IF($T29-CO$2 >=Active!$A$3,CN28*CO$1,\"\")","v":""},{"$f":"IF($T29-CP$2 >=Active!$A$3,CO28*CP$1,\"\")","v":""},{"$f":"IF($T29-CQ$2 >=Active!$A$3,CP28*CQ$1,\"\")","v":""},{"$f":"IF($T29-CR$2 >=Active!$A$3,CQ28*CR$1,\"\")","v":""},{"$f":"IF($T29-CS$2 >=Active!$A$3,CR28*CS$1,\"\")","v":""},{"$f":"IF($T29-CT$2 >=Active!$A$3,CS28*CT$1,\"\")","v":""},{"$f":"IF($T29-CU$2 >=Active!$A$3,CT28*CU$1,\"\")","v":""},{"$f":"IF($T29-CV$2 >=Active!$A$3,CU28*CV$1,\"\")","v":""},{"$f":"IF($T29-CW$2 >=Active!$A$3,CV28*CW$1,\"\")","v":""},{"$f":"IF($T29-CX$2 >=Active!$A$3,CW28*CX$1,\"\")","v":""},{"$f":"IF($T29-CY$2 >=Active!$A$3,CX28*CY$1,\"\")","v":""},{"$f":"IF($T29-CZ$2 >=Active!$A$3,CY28*CZ$1,\"\")","v":""},{"$f":"IF($T29-DA$2 >=Active!$A$3,CZ28*DA$1,\"\")","v":""},{"$f":"IF($T29-DB$2 >=Active!$A$3,DA28*DB$1,\"\")","v":""},{"$f":"IF($T29-DC$2 >=Active!$A$3,DB28*DC$1,\"\")","v":""},{"$f":"IF($T29-DD$2 >=Active!$A$3,DC28*DD$1,\"\")","v":""},{"$f":"IF($T29-DE$2 >=Active!$A$3,DD28*DE$1,\"\")","v":""},{"$f":"IF($T29-DF$2 >=Active!$A$3,DE28*DF$1,\"\")","v":""},{"$f":"IF($T29-DG$2 >=Active!$A$3,DF28*DG$1,\"\")","v":""},46,0,3.3711999999999999E-2,4.1676999999999999E-2,3.3711999999999999E-2,5.4199999999999995E-4,5.2800000000000004E-4,5.4199999999999995E-4,7.5820943407973601E-3,2.9968045013962909E-3,7.8133557881937907E-3,4.2067355788193789E-2,0.36263400511387839,0.67556416882579873,null,null,null,46,3.0000000000000001E-3,3.0000000000000001E-3]
[47,8050.4572755564513,7044.48,6572.9512958150544,6841.56,0,0,8.4267590336447578E-3,3.433821354826584E-3,null,null,6.0899999999999995E-4,5.8900000000000001E-4,0.98085800000000001,3.433821354826584E-3,null,27,5.5490000000000001E-3,7.2459999999999998E-3,2042,27621.327216528975,{"$f":"IF($T30-V$2 >=Active!$A$3,U29*V$1,\"\")","v":24726.52295175703},{"$f":"IF($T30-W$2 >=Active!$A$3,V29*W$1,\"\")","v":21870.751667199471},{"$f":"IF($T30-X$2 >=Active!$A$3,W29*X$1,\"\")","v":20110.117332865393},{"$f":"IF($T30-Y$2 >=Active!$A$3,X29*Y$1,\"\")","v":17843.730328268197},{"$f":"IF($T30-Z$2 >=Active!$A$3,Y29*Z$1,\"\")","v":15688.147375453709},{"$f":"IF($T30-AA$2 >=Active!$A$3,Z29*AA$1,\"\")","v":13638.255062755648},{"$f":"IF($T30-AB$2 >=Active!$A$3,AA29*AB$1,\"\")","v":11700.255309525952},{"$f":"IF($T30-AC$2 >=Active!$A$3,AB29*AC$1,\"\")","v":10414.060097252868},{"$f":"IF($T30-AD$2 >=Active!$A$3,AC29*AD$1,\"\")","v":9185.8160460160798},{"$f":"IF($T30-AE$2 >=Active!$A$3,AD29*AE$1,\"\")","v":8002.8077206409516},{"$f":"IF($T30-AF$2 >=Active!$A$3,AE29*AF$1,\"\")","v":6863.4480276557115},{"$f":"IF($T30-AG$2 >=Active!$A$3,AF29*AG$1,\"\")","v":5766.2067439151861},{"$f":"IF($T30-AH$2 >=Active!$A$3,AG29*AH$1,\"\")","v":5940.1696551216892},{"$f":"IF($T30-AI$2 >=Active!$A$3,AH29*AI$1,\"\")","v":6113.5962750779991},{"$f":"IF($T30-AJ$2 >=Active!$A$3,AI29*AJ$1,\"\")","v":6286.490282129731},{"$f":"IF($T30-AK$2 >=Active!$A$3,AJ29*AK$1,\"\")","v":6458.8553396047337},{"$f":"IF($T30-AL$2 >=Active!$A$3,AK29*AL$1,\"\")","v":6624.4573770801817},{"$f":"IF($T30-AM$2 >=Active!$A$3,AL29*AM$1,\"\")","v":7293.6911691908963},{"$f":"IF($T30-AN$2 >=Active!$A$3,AM29*AN$1,\"\")","v":7969.9926570133603},{"$f":"IF($T30-AO$2 >=Active!$A$3,AN29*AO$1,\"\")","v":8653.519086897606},{"$f":"IF($T30-AP$2 >=Active!$A$3,AO29*AP$1,\"\")","v":9326.8824110163787},{"$f":"IF($T30-AQ$2 >=Active!$A$3,AP29*AQ$1,\"\")","v":9986.452219417919},{"$f":"IF($T30-AR$2 >=Active!$A$3,AQ29*AR$1,\"\")","v":9558.3394356494355},{"$f":"IF($T30-AS$2 >=Active!$A$3,AR29*AS$1,\"\")","v":9157.2417304348437},{"$f":"IF($T30-AT$2 >=Active!$A$3,AS29*AT$1,\"\")","v":8790.6988480037417},{"$f":"IF($T30-AU$2 >=Active!$A$3,AT29*AU$1,\"\")","v":8457.000474780416},{"$f":"IF($T30-AV$2 >=Active!$A$3,AU29*AV$1,\"\")","v":8154.5156000332936},{"$f":"IF($T30-AW$2 >=Active!$A$3,AV29*AW$1,\"\")","v":""},{"$f":"IF($T30-AX$2 >=Active!$A$3,AW29*AX$1,\"\")","v":""},{"$f":"IF($T30-AY$2 >=Active!$A$3,AX29*AY$1,\"\")","v":""},{"$f":"IF($T30-AZ$2 >=Active!$A$3,AY29*AZ$1,\"\")","v":""},{"$f":"IF($T30-BA$2 >=Active!$A$3,AZ29*BA$1,\"\")","v":""},{"$f":"IF($T30-BB$2 >=Active!$A$3,BA29*BB$1,\"\")","v":""},{"$f":"IF($T30-BC$2 >=Active!$A$3,BB29*BC$1,\"\")","v":""},{"$f":"IF($T30-BD$2 >=Active!$A$3,BC29*BD$1,\"\")","v":""},{"$f":"IF($T30-BE$2 >=Active!$A$3,BD29*BE$1,\"\")","v":""},{"$f":"IF($T30-BF$2 >=Active!$A$3,BE29*BF$1,\"\")","v":""},{"$f":"IF($T30-BG$2 >=Active!$A$3,BF29*BG$1,\"\")","v":""},{"$f":"IF($T30-BH$2 >=Active!$A$3,BG29*BH$1,\"\")","v":""},{"$f":"IF($T30-BI$2 >=Active!$A$3,BH29*BI$1,\"\")","v":""},{"$f":"IF($T30-BJ$2 >=Active!$A$3,BI29*BJ$1,\"\")","v":""},{"$f":"IF($T30-BK$2 >=Active!$A$3,BJ29*BK$1,\"\")","v":""},{"$f":"IF($T30-BL$2 >=Active!$A$3,BK29*BL$1,\"\")","v":""},{"$f":"IF($T30-BM$2 >=Active!$A$3,BL29*BM$1,\"\")","v":""},{"$f":"IF($T30-BN$2 >=Active!$A$3,BM29*BN$1,\"\")","v":""},{"$f":"IF($T30-BO$2 >=Active!$A$3,BN29*BO$1,\"\")","v":""},{"$f":"IF($T30-BP$2 >=Active!$A$3,BO29*BP$1,\"\")","v":""},{"$f":"IF($T30-BQ$2 >=Active!$A$3,BP29*BQ$1,\"\")","v":""},{"$f":"IF($T30-BR$2 >=Active!$A$3,BQ29*BR$1,\"\")","v":""},{"$f":"IF($T30-BS$2 >=Active!$A$3,BR29*BS$1,\"\")","v":""},{"$f":"IF($T30-BT$2 >=Active!$A$3,BS29*BT$1,\"\")","v":""},{"$f":"IF($T30-BU$2 >=Active!$A$3,BT29*BU$1,\"\")","v":""},{"$f":"IF($T30-BV$2 >=Active!$A$3,BU29*BV$1,\"\")","v":""},{"$f":"IF($T30-BW$2 >=Active!$A$3,BV29*BW$1,\"\")","v":""},{"$f":"IF($T30-BX$2 >=Active!$A$3,BW29*BX$1,\"\")","v":""},{"$f":"IF($T30-BY$2 >=Active!$A$3,BX29*BY$1,\"\")","v":""},{"$f":"IF($T30-BZ$2 >=Active!$A$3,BY29*BZ$1,\"\")","v":""},{"$f":"IF($T30-CA$2 >=Active!$A$3,BZ29*CA$1,\"\")","v":""},{"$f":"IF($T30-CB$2 >=Active!$A$3,CA29*CB$1,\"\")","v":""},{"$f":"IF($T30-CC$2 >=Active!$A$3,CB29*CC$1,\"\")","v":""},{"$f":"IF($T30-CD$2 >=Active!$A$3,CC29*CD$1,\"\")","v":""},{"$f":"IF($T30-CE$2 >=Active!$A$3,CD29*CE$1,\"\")","v":""},{"$f":"IF($T30-CF$2 >=Active!$A$3,CE29*CF$1,\"\")","v":""},{"$f":"IF($T30-CG$2 >=Active!$A$3,CF29*CG$1,\"\")","v":""},{"$f":"IF($T30-CH$2 >=Active!$A$3,CG29*CH$1,\"\")","v":""},{"$f":"IF($T30-CI$2 >=Active!$A$3,CH29*CI$1,\"\")","v":""},{"$f":"IF($T30-CJ$2 >=Active!$A$3,CI29*CJ$1,\"\")","v":""},{"$f":"IF($T30-CK$2 >=Active!$A$3,CJ29*CK$1,\"\")","v":""},{"$f":"IF($T30-CL$2 >=Active!$A$3,CK29*CL$1,\"\")","v":""},{"$f":"IF($T30-CM$2 >=Active!$A$3,CL29*CM$1,\"\")","v":""},{"$f":"IF($T30-CN$2 >=Active!$A$3,CM29*CN$1,\"\")","v":""},{"$f":"IF($T30-CO$2 >=Active!$A$3,CN29*CO$1,\"\")","v":""},{"$f":"IF($T30-CP$2 >=Active!$A$3,CO29*CP$1,\"\")","v":""},{"$f":"IF($T30-CQ$2 >=Active!$A$3,CP29*CQ$1,\"\")","v":""},{"$f":"IF($T30-CR$2 >=Active!$A$3,CQ29*CR$1,\"\")","v":""},{"$f":"IF($T30-CS$2 >=Active!$A$3,CR29*CS$1,\"\")","v":""},{"$f":"IF($T30-CT$2 >=Active!$A$3,CS29*CT$1,\"\")","v":""},{"$f":"IF($T30-CU$2 >=Active!$A$3,CT29*CU$1,\"\")","v":""},{"$f":"IF($T30-CV$2 >=Active!$A$3,CU29*CV$1,\"\")","v":""},{"$f":"IF($T30-CW$2 >=Active!$A$3,CV29*CW$1,\"\")","v":""},{"$f":"IF($T30-CX$2 >=Active!$A$3,CW29*CX$1,\"\")","v":""},{"$f":"IF($T30-CY$2 >=Active!$A$3,CX29*CY$1,\"\")","v":""},{"$f":"IF($T30-CZ$2 >=Active!$A$3,CY29*CZ$1,\"\")","v":""},{"$f":"IF($T30-DA$2 >=Active!$A$3,CZ29*DA$1,\"\")","v":""},{"$f":"IF($T30-DB$2 >=Active!$A$3,DA29*DB$1,\"\")","v":""},{"$f":"IF($T30-DC$2 >=Active!$A$3,DB29*DC$1,\"\")","v":""},{"$f":"IF($T30-DD$2 >=Active!$A$3,DC29*DD$1,\"\")","v":""},{"$f":"IF($T30-DE$2 >=Active!$A$3,DD29*DE$1,\"\")","v":""},{"$f":"IF($T30-DF$2 >=Active!$A$3,DE29*DF$1,\"\")","v":""},{"$f":"IF($T30-DG$2 >=Active!$A$3,DF29*DG$1,\"\")","v":""},47,0,3.1385999999999997E-2,3.8396E-2,3.1385999999999997E-2,6.0899999999999995E-4,5.8900000000000001E-4,6.0899999999999995E-4,8.1528099143487031E-3,3.3221897854155079E-3,8.4267590336447578E-3,4.0421759033644755E-2,0.3473789513998552,0.64958093156326802,null,null,null,47,3.0000000000000001E-3,3.0000000000000001E-3]
[48,7995.9393711243129,7044.48,6528.4391059483178,6841.56,0,0,9.437225753627973E-3,3.9319432309870544E-3,null,null,7.1299999999999998E-4,7.27E-4,0.98063900000000004,3.9319432309870544E-3,null,28,4.7999999999999996E-3,6.3629999999999997E-3,2043,6293.4161770539322,{"$f":"IF($T31-V$2 >=Active!$A$3,U30*V$1,\"\")","v":29969.140029933937},{"$f":"IF($T31-W$2 >=Active!$A$3,V30*W$1,\"\")","v":26828.277402656375},{"$f":"IF($T31-X$2 >=Active!$A$3,W30*X$1,\"\")","v":23729.765558911426},{"$f":"IF($T31-Y$2 >=Active!$A$3,X30*Y$1,\"\")","v":21216.173786172989},{"$f":"IF($T31-Z$2 >=Active!$A$3,Y30*Z$1,\"\")","v":18825.135496322946},{"$f":"IF($T31-AA$2 >=Active!$A$3,Z30*AA$1,\"\")","v":16550.995481103662},{"$f":"IF($T31-AB$2 >=Active!$A$3,AA30*AB$1,\"\")","v":14401.997346269965},{"$f":"IF($T31-AC$2 >=Active!$A$3,AB30*AC$1,\"\")","v":12355.469606859406},{"$f":"IF($T31-AD$2 >=Active!$A$3,AC30*AD$1,\"\")","v":11007.661522796281},{"$f":"IF($T31-AE$2 >=Active!$A$3,AD30*AE$1,\"\")","v":9709.4075606389961},{"$f":"IF($T31-AF$2 >=Active!$A$3,AE30*AF$1,\"\")","v":8458.9677607174854},{"$f":"IF($T31-AG$2 >=Active!$A$3,AF30*AG$1,\"\")","v":7254.6645652320867},{"$f":"IF($T31-AH$2 >=Active!$A$3,AG30*AH$1,\"\")","v":6094.880528318351},{"$f":"IF($T31-AI$2 >=Active!$A$3,AH30*AI$1,\"\")","v":6278.7593254636249},{"$f":"IF($T31-AJ$2 >=Active!$A$3,AI30*AJ$1,\"\")","v":6462.0712627574449},{"$f":"IF($T31-AK$2 >=Active!$A$3,AJ30*AK$1,\"\")","v":6644.8202282111251},{"$f":"IF($T31-AL$2 >=Active!$A$3,AK30*AL$1,\"\")","v":6827.0100939622034},{"$f":"IF($T31-AM$2 >=Active!$A$3,AL30*AM$1,\"\")","v":7002.0514475737518},{"$f":"IF($T31-AN$2 >=Active!$A$3,AM30*AN$1,\"\")","v":7709.4315658347768},{"$f":"IF($T31-AO$2 >=Active!$A$3,AN30*AO$1,\"\")","v":8424.2822384631218},{"$f":"IF($T31-AP$2 >=Active!$A$3,AO30*AP$1,\"\")","v":9146.7696748507697},{"$f":"IF($T31-AQ$2 >=Active!$A$3,AP30*AQ$1,\"\")","v":9858.5147084443124},{"$f":"IF($T31-AR$2 >=Active!$A$3,AQ30*AR$1,\"\")","v":10555.67999592474},{"$f":"IF($T31-AS$2 >=Active!$A$3,AR30*AS$1,\"\")","v":10103.164783481452},{"$f":"IF($T31-AT$2 >=Active!$A$3,AS30*AT$1,\"\")","v":9679.2045090696301},{"$f":"IF($T31-AU$2 >=Active!$A$3,AT30*AU$1,\"\")","v":9291.7686823399545},{"$f":"IF($T31-AV$2 >=Active!$A$3,AU30*AV$1,\"\")","v":8939.0495018428992},{"$f":"IF($T31-AW$2 >=Active!$A$3,AV30*AW$1,\"\")","v":8619.3229892351901},{"$f":"IF($T31-AX$2 >=Active!$A$3,AW30*AX$1,\"\")","v":""},{"$f":"IF($T31-AY$2 >=Active!$A$3,AX30*AY$1,\"\")","v":""},{"$f":"IF($T31-AZ$2 >=Active!$A$3,AY30*AZ$1,\"\")","v":""},{"$f":"IF($T31-BA$2 >=Active!$A$3,AZ30*BA$1,\"\")","v":""},{"$f":"IF($T31-BB$2 >=Active!$A$3,BA30*BB$1,\"\")","v":""},{"$f":"IF($T31-BC$2 >=Active!$A$3,BB30*BC$1,\"\")","v":""},{"$f":"IF($T31-BD$2 >=Active!$A$3,BC30*BD$1,\"\")","v":""},{"$f":"IF($T31-BE$2 >=Active!$A$3,BD30*BE$1,\"\")","v":""},{"$f":"IF($T31-BF$2 >=Active!$A$3,BE30*BF$1,\"\")","v":""},{"$f":"IF($T31-BG$2 >=Active!$A$3,BF30*BG$1,\"\")","v":""},{"$f":"IF($T31-BH$2 >=Active!$A$3,BG30*BH$1,\"\")","v":""},{"$f":"IF($T31-BI$2 >=Active!$A$3,BH30*BI$1,\"\")","v":""},{"$f":"IF($T31-BJ$2 >=Active!$A$3,BI30*BJ$1,\"\")","v":""},{"$f":"IF($T31-BK$2 >=Active!$A$3,BJ30*BK$1,\"\")","v":""},{"$f":"IF($T31-BL$2 >=Active!$A$3,BK30*BL$1,\"\")","v":""},{"$f":"IF($T31-BM$2 >=Active!$A$3,BL30*BM$1,\"\")","v":""},{"$f":"IF($T31-BN$2 >=Active!$A$3,BM30*BN$1,\"\")","v":""},{"$f":"IF($T31-BO$2 >=Active!$A$3,BN30*BO$1,\"\")","v":""},{"$f":"IF($T31-BP$2 >=Active!$A$3,BO30*BP$1,\"\")","v":""},{"$f":"IF($T31-BQ$2 >=Active!$A$3,BP30*BQ$1,\"\")","v":""},{"$f":"IF($T31-BR$2 >=Active!$A$3,BQ30*BR$1,\"\")","v":""},{"$f":"IF($T31-BS$2 >=Active!$A$3,BR30*BS$1,\"\")","v":""},{"$f":"IF($T31-BT$2 >=Active!$A$3,BS30*BT$1,\"\")","v":""},{"$f":"IF($T31-BU$2 >=Active!$A$3,BT30*BU$1,\"\")","v":""},{"$f":"IF($T31-BV$2 >=Active!$A$3,BU30*BV$1,\"\")","v":""},{"$f":"IF($T31-BW$2 >=Active!$A$3,BV30*BW$1,\"\")","v":""},{"$f":"IF($T31-BX$2 >=Active!$A$3,BW30*BX$1,\"\")","v":""},{"$f":"IF($T31-BY$2 >=Active!$A$3,BX30*BY$1,\"\")","v":""},{"$f":"IF($T31-BZ$2 >=Active!$A$3,BY30*BZ$1,\"\")","v":""},{"$f":"IF($T31-CA$2 >=Active!$A$3,BZ30*CA$1,\"\")","v":""},{"$f":"IF($T31-CB$2 >=Active!$A$3,CA30*CB$1,\"\")","v":""},{"$f":"IF($T31-CC$2 >=Active!$A$3,CB30*CC$1,\"\")","v":""},{"$f":"IF($T31-CD$2 >=Active!$A$3,CC30*CD$1,\"\")","v":""},{"$f":"IF($T31-CE$2 >=Active!$A$3,CD30*CE$1,\"\")","v":""},{"$f":"IF($T31-CF$2 >=Active!$A$3,CE30*CF$1,\"\")","v":""},{"$f":"IF($T31-CG$2 >=Active!$A$3,CF30*CG$1,\"\")","v":""},{"$f":"IF($T31-CH$2 >=Active!$A$3,CG30*CH$1,\"\")","v":""},{"$f":"IF($T31-CI$2 >=Active!$A$3,CH30*CI$1,\"\")","v":""},{"$f":"IF($T31-CJ$2 >=Active!$A$3,CI30*CJ$1,\"\")","v":""},{"$f":"IF($T31-CK$2 >=Active!$A$3,CJ30*CK$1,\"\")","v":""},{"$f":"IF($T31-CL$2 >=Active!$A$3,CK30*CL$1,\"\")","v":""},{"$f":"IF($T31-CM$2 >=Active!$A$3,CL30*CM$1,\"\")","v":""},{"$f":"IF($T31-CN$2 >=Active!$A$3,CM30*CN$1,\"\")","v":""},{"$f":"IF($T31-CO$2 >=Active!$A$3,CN30*CO$1,\"\")","v":""},{"$f":"IF($T31-CP$2 >=Active!$A$3,CO30*CP$1,\"\")","v":""},{"$f":"IF($T31-CQ$2 >=Active!$A$3,CP30*CQ$1,\"\")","v":""},{"$f":"IF($T31-CR$2 >=Active!$A$3,CQ30*CR$1,\"\")","v":""},{"$f":"IF($T31-CS$2 >=Active!$A$3,CR30*CS$1,\"\")","v":""},{"$f":"IF($T31-CT$2 >=Active!$A$3,CS30*CT$1,\"\")","v":""},{"$f":"IF($T31-CU$2 >=Active!$A$3,CT30*CU$1,\"\")","v":""},{"$f":"IF($T31-CV$2 >=Active!$A$3,CU30*CV$1,\"\")","v":""},{"$f":"IF($T31-CW$2 >=Active!$A$3,CV30*CW$1,\"\")","v":""},{"$f":"IF($T31-CX$2 >=Active!$A$3,CW30*CX$1,\"\")","v":""},{"$f":"IF($T31-CY$2 >=Active!$A$3,CX30*CY$1,\"\")","v":""},{"$f":"IF($T31-CZ$2 >=Active!$A$3,CY30*CZ$1,\"\")","v":""},{"$f":"IF($T31-DA$2 >=Active!$A$3,CZ30*DA$1,\"\")","v":""},{"$f":"IF($T31-DB$2 >=Active!$A$3,DA30*DB$1,\"\")","v":""},{"$f":"IF($T31-DC$2 >=Active!$A$3,DB30*DC$1,\"\")","v":""},{"$f":"IF($T31-DD$2 >=Active!$A$3,DC30*DD$1,\"\")","v":""},{"$f":"IF($T31-DE$2 >=Active!$A$3,DD30*DE$1,\"\")","v":""},{"$f":"IF($T31-DF$2 >=Active!$A$3,DE30*DF$1,\"\")","v":""},{"$f":"IF($T31-DG$2 >=Active!$A$3,DF30*DG$1,\"\")","v":""},48,{"$f":"F31","v":0},2.9219999999999999E-2,3.5373000000000002E-2,2.9219999999999999E-2,{"$f":"L31","v":7.1299999999999998E-4},{"$f":"M31","v":7.27E-4},{"$f":"L31","v":7.1299999999999998E-4},9.1030356580497022E-3,3.7927056501051142E-3,{"$f":"H31","v":9.437225753627973E-3},{"$f":"DL31+DO31+DR31","v":3.9370225753627974E-2},0.33333728313301003,0.62459704958006534,null,null,null,48,3.0000000000000001E-3,3.0000000000000001E-3]
[49,7942.041331978915,7044.48,6484.4330169896075,6841.56,0,0,1.0374193859333079E-2,4.4329000937570386E-3,null,null,8.1700000000000002E-4,8.6499999999999999E-4,0.98041800000000001,4.4329000937570386E-3,null,29,4.1520000000000003E-3,5.587E-3,2044,7158.7970705327407,{"$f":"IF($T32-V$2 >=Active!$A$3,U31*V$1,\"\")","v":6828.3565521035162},{"$f":"IF($T32-W$2 >=Active!$A$3,V31*W$1,\"\")","v":32516.51693247832},{"$f":"IF($T32-X$2 >=Active!$A$3,W31*X$1,\"\")","v":29108.680981882164},{"$f":"IF($T32-Y$2 >=Active!$A$3,X31*Y$1,\"\")","v":25034.902664651552},{"$f":"IF($T32-Z$2 >=Active!$A$3,Y31*Z$1,\"\")","v":22383.063344412501},{"$f":"IF($T32-AA$2 >=Active!$A$3,Z31*AA$1,\"\")","v":19860.517948620705},{"$f":"IF($T32-AB$2 >=Active!$A$3,AA31*AB$1,\"\")","v":17477.851228045467},{"$f":"IF($T32-AC$2 >=Active!$A$3,AB31*AC$1,\"\")","v":15208.509197661084},{"$f":"IF($T32-AD$2 >=Active!$A$3,AC31*AD$1,\"\")","v":13059.731374450392},{"$f":"IF($T32-AE$2 >=Active!$A$3,AD31*AE$1,\"\")","v":11635.098229595669},{"$f":"IF($T32-AF$2 >=Active!$A$3,AE31*AF$1,\"\")","v":10262.843791595418},{"$f":"IF($T32-AG$2 >=Active!$A$3,AF31*AG$1,\"\")","v":8941.1289230783823},{"$f":"IF($T32-AH$2 >=Active!$A$3,AG31*AH$1,\"\")","v":7668.1804454503153},{"$f":"IF($T32-AI$2 >=Active!$A$3,AH31*AI$1,\"\")","v":6442.2887184324964},{"$f":"IF($T32-AJ$2 >=Active!$A$3,AI31*AJ$1,\"\")","v":6636.6486070150513},{"$f":"IF($T32-AK$2 >=Active!$A$3,AJ31*AK$1,\"\")","v":6830.4093247346191},{"$f":"IF($T32-AL$2 >=Active!$A$3,AK31*AL$1,\"\")","v":7023.5749812191589},{"$f":"IF($T32-AM$2 >=Active!$A$3,AL31*AM$1,\"\")","v":7216.1496693180488},{"$f":"IF($T32-AN$2 >=Active!$A$3,AM31*AN$1,\"\")","v":7401.1683800854553},{"$f":"IF($T32-AO$2 >=Active!$A$3,AN31*AO$1,\"\")","v":8148.8691650873589},{"$f":"IF($T32-AP$2 >=Active!$A$3,AO31*AP$1,\"\")","v":8904.4663260555189},{"$f":"IF($T32-AQ$2 >=Active!$A$3,AP31*AQ$1,\"\")","v":9668.1355463172622},{"$f":"IF($T32-AR$2 >=Active!$A$3,AQ31*AR$1,\"\")","v":10420.450046825637},{"$f":"IF($T32-AS$2 >=Active!$A$3,AR31*AS$1,\"\")","v":11157.353755692449},{"$f":"IF($T32-AT$2 >=Active!$A$3,AS31*AT$1,\"\")","v":10679.045176139894},{"$f":"IF($T32-AU$2 >=Active!$A$3,AT31*AU$1,\"\")","v":10230.919166086598},{"$f":"IF($T32-AV$2 >=Active!$A$3,AU31*AV$1,\"\")","v":9821.3994972333312},{"$f":"IF($T32-AW$2 >=Active!$A$3,AV31*AW$1,\"\")","v":9448.5753234479434},{"$f":"IF($T32-AX$2 >=Active!$A$3,AW31*AX$1,\"\")","v":9110.6243996215962},{"$f":"IF($T32-AY$2 >=Active!$A$3,AX31*AY$1,\"\")","v":""},{"$f":"IF($T32-AZ$2 >=Active!$A$3,AY31*AZ$1,\"\")","v":""},{"$f":"IF($T32-BA$2 >=Active!$A$3,AZ31*BA$1,\"\")","v":""},{"$f":"IF($T32-BB$2 >=Active!$A$3,BA31*BB$1,\"\")","v":""},{"$f":"IF($T32-BC$2 >=Active!$A$3,BB31*BC$1,\"\")","v":""},{"$f":"IF($T32-BD$2 >=Active!$A$3,BC31*BD$1,\"\")","v":""},{"$f":"IF($T32-BE$2 >=Active!$A$3,BD31*BE$1,\"\")","v":""},{"$f":"IF($T32-BF$2 >=Active!$A$3,BE31*BF$1,\"\")","v":""},{"$f":"IF($T32-BG$2 >=Active!$A$3,BF31*BG$1,\"\")","v":""},{"$f":"IF($T32-BH$2 >=Active!$A$3,BG31*BH$1,\"\")","v":""},{"$f":"IF($T32-BI$2 >=Active!$A$3,BH31*BI$1,\"\")","v":""},{"$f":"IF($T32-BJ$2 >=Active!$A$3,BI31*BJ$1,\"\")","v":""},{"$f":"IF($T32-BK$2 >=Active!$A$3,BJ31*BK$1,\"\")","v":""},{"$f":"IF($T32-BL$2 >=Active!$A$3,BK31*BL$1,\"\")","v":""},{"$f":"IF($T32-BM$2 >=Active!$A$3,BL31*BM$1,\"\")","v":""},{"$f":"IF($T32-BN$2 >=Active!$A$3,BM31*BN$1,\"\")","v":""},{"$f":"IF($T32-BO$2 >=Active!$A$3,BN31*BO$1,\"\")","v":""},{"$f":"IF($T32-BP$2 >=Active!$A$3,BO31*BP$1,\"\")","v":""},{"$f":"IF($T32-BQ$2 >=Active!$A$3,BP31*BQ$1,\"\")","v":""},{"$f":"IF($T32-BR$2 >=Active!$A$3,BQ31*BR$1,\"\")","v":""},{"$f":"IF($T32-BS$2 >=Active!$A$3,BR31*BS$1,\"\")","v":""},{"$f":"IF($T32-BT$2 >=Active!$A$3,BS31*BT$1,\"\")","v":""},{"$f":"IF($T32-BU$2 >=Active!$A$3,BT31*BU$1,\"\")","v":""},{"$f":"IF($T32-BV$2 >=Active!$A$3,BU31*BV$1,\"\")","v":""},{"$f":"IF($T32-BW$2 >=Active!$A$3,BV31*BW$1,\"\")","v":""},{"$f":"IF($T32-BX$2 >=Active!$A$3,BW31*BX$1,\"\")","v":""},{"$f":"IF($T32-BY$2 >=Active!$A$3,BX31*BY$1,\"\")","v":""},{"$f":"IF($T32-BZ$2 >=Active!$A$3,BY31*BZ$1,\"\")","v":""},{"$f":"IF($T32-CA$2 >=Active!$A$3,BZ31*CA$1,\"\")","v":""},{"$f":"IF($T32-CB$2 >=Active!$A$3,CA31*CB$1,\"\")","v":""},{"$f":"IF($T32-CC$2 >=Active!$A$3,CB31*CC$1,\"\")","v":""},{"$f":"IF($T32-CD$2 >=Active!$A$3,CC31*CD$1,\"\")","v":""},{"$f":"IF($T32-CE$2 >=Active!$A$3,CD31*CE$1,\"\")","v":""},{"$f":"IF($T32-CF$2 >=Active!$A$3,CE31*CF$1,\"\")","v":""},{"$f":"IF($T32-CG$2 >=Active!$A$3,CF31*CG$1,\"\")","v":""},{"$f":"IF($T32-CH$2 >=Active!$A$3,CG31*CH$1,\"\")","v":""},{"$f":"IF($T32-CI$2 >=Active!$A$3,CH31*CI$1,\"\")","v":""},{"$f":"IF($T32-CJ$2 >=Active!$A$3,CI31*CJ$1,\"\")","v":""},{"$f":"IF($T32-CK$2 >=Active!$A$3,CJ31*CK$1,\"\")","v":""},{"$f":"IF($T32-CL$2 >=Active!$A$3,CK31*CL$1,\"\")","v":""},{"$f":"IF($T32-CM$2 >=Active!$A$3,CL31*CM$1,\"\")","v":""},{"$f":"IF($T32-CN$2 >=Active!$A$3,CM31*CN$1,\"\")","v":""},{"$f":"IF($T32-CO$2 >=Active!$A$3,CN31*CO$1,\"\")","v":""},{"$f":"IF($T32-CP$2 >=Active!$A$3,CO31*CP$1,\"\")","v":""},{"$f":"IF($T32-CQ$2 >=Active!$A$3,CP31*CQ$1,\"\")","v":""},{"$f":"IF($T32-CR$2 >=Active!$A$3,CQ31*CR$1,\"\")","v":""},{"$f":"IF($T32-CS$2 >=Active!$A$3,CR31*CS$1,\"\")","v":""},{"$f":"IF($T32-CT$2 >=Active!$A$3,CS31*CT$1,\"\")","v":""},{"$f":"IF($T32-CU$2 >=Active!$A$3,CT31*CU$1,\"\")","v":""},{"$f":"IF($T32-CV$2 >=Active!$A$3,CU31*CV$1,\"\")","v":""},{"$f":"IF($T32-CW$2 >=Active!$A$3,CV31*CW$1,\"\")","v":""},{"$f":"IF($T32-CX$2 >=Active!$A$3,CW31*CX$1,\"\")","v":""},{"$f":"IF($T32-CY$2 >=Active!$A$3,CX31*CY$1,\"\")","v":""},{"$f":"IF($T32-CZ$2 >=Active!$A$3,CY31*CZ$1,\"\")","v":""},{"$f":"IF($T32-DA$2 >=Active!$A$3,CZ31*DA$1,\"\")","v":""},{"$f":"IF($T32-DB$2 >=Active!$A$3,DA31*DB$1,\"\")","v":""},{"$f":"IF($T32-DC$2 >=Active!$A$3,DB31*DC$1,\"\")","v":""},{"$f":"IF($T32-DD$2 >=Active!$A$3,DC31*DD$1,\"\")","v":""},{"$f":"IF($T32-DE$2 >=Active!$A$3,DD31*DE$1,\"\")","v":""},{"$f":"IF($T32-DF$2 >=Active!$A$3,DE31*DF$1,\"\")","v":""},{"$f":"IF($T32-DG$2 >=Active!$A$3,DF31*DG$1,\"\")","v":""},49,0,2.7203999999999999E-2,3.2587999999999999E-2,2.7203999999999999E-2,{"$f":"L32","v":8.1700000000000002E-4},8.6499999999999999E-4,{"$f":"L32","v":8.1700000000000002E-4},9.9768034709732997E-3,4.2630949104623958E-3,{"$f":"H32","v":1.0374193859333079E-2},{"$f":"DL32+DO32+DR32","v":3.8395193859333078E-2},0.32021371904396245,0.60057408613467822,null,null,null,49,3.0000000000000001E-3,3.0000000000000001E-3]
[50,7888.7558019517865,7044.48,6440.9270228540254,6841.56,0,0,1.1250300748112419E-2,4.939516464273085E-3,null,null,9.2199999999999997E-4,1.003E-3,0.98019500000000004,4.939516464273085E-3,null,30,3.591E-3,4.9059999999999998E-3,2045,8116.8716665188058,{"$f":"IF($T33-V$2 >=Active!$A$3,U32*V$1,\"\")","v":7767.294821528023},{"$f":"IF($T33-W$2 >=Active!$A$3,V32*W$1,\"\")","v":7408.7668590323146},{"$f":"IF($T33-X$2 >=Active!$A$3,W32*X$1,\"\")","v":35280.420871738977},{"$f":"IF($T33-Y$2 >=Active!$A$3,X32*Y$1,\"\")","v":30709.658435885682},{"$f":"IF($T33-Z$2 >=Active!$A$3,Y32*Z$1,\"\")","v":26411.822311207387},{"$f":"IF($T33-AA$2 >=Active!$A$3,Z32*AA$1,\"\")","v":23614.131828355188},{"$f":"IF($T33-AB$2 >=Active!$A$3,AA32*AB$1,\"\")","v":20972.706953743465},{"$f":"IF($T33-AC$2 >=Active!$A$3,AB32*AC$1,\"\")","v":18456.610896816015},{"$f":"IF($T33-AD$2 >=Active!$A$3,AC32*AD$1,\"\")","v":16075.394221927765},{"$f":"IF($T33-AE$2 >=Active!$A$3,AD32*AE$1,\"\")","v":13804.136062794063},{"$f":"IF($T33-AF$2 >=Active!$A$3,AE32*AF$1,\"\")","v":12298.298828682622},{"$f":"IF($T33-AG$2 >=Active!$A$3,AF32*AG$1,\"\")","v":10847.825887716357},{"$f":"IF($T33-AH$2 >=Active!$A$3,AG32*AH$1,\"\")","v":9450.7732716938499},{"$f":"IF($T33-AI$2 >=Active!$A$3,AH32*AI$1,\"\")","v":8105.2667308409827},{"$f":"IF($T33-AJ$2 >=Active!$A$3,AI32*AJ$1,\"\")","v":6809.4991753831482},{"$f":"IF($T33-AK$2 >=Active!$A$3,AJ32*AK$1,\"\")","v":7014.9375776149091},{"$f":"IF($T33-AL$2 >=Active!$A$3,AK32*AL$1,\"\")","v":7219.7426562444916},{"$f":"IF($T33-AM$2 >=Active!$A$3,AL32*AM$1,\"\")","v":7423.9187551486502},{"$f":"IF($T33-AN$2 >=Active!$A$3,AM32*AN$1,\"\")","v":7627.4702004691771},{"$f":"IF($T33-AO$2 >=Active!$A$3,AN32*AO$1,\"\")","v":7823.0349777503261},{"$f":"IF($T33-AP$2 >=Active!$A$3,AO32*AP$1,\"\")","v":8613.3547074973376},{"$f":"IF($T33-AQ$2 >=Active!$A$3,AP32*AQ$1,\"\")","v":9412.0209066406824},{"$f":"IF($T33-AR$2 >=Active!$A$3,AQ32*AR$1,\"\")","v":10219.219272457345},{"$f":"IF($T33-AS$2 >=Active!$A$3,AR32*AS$1,\"\")","v":11014.415699494699},{"$f":"IF($T33-AT$2 >=Active!$A$3,AS32*AT$1,\"\")","v":11793.322919766919},{"$f":"IF($T33-AU$2 >=Active!$A$3,AT32*AU$1,\"\")","v":11287.750751179869},{"$f":"IF($T33-AV$2 >=Active!$A$3,AU32*AV$1,\"\")","v":10814.081558553533},{"$f":"IF($T33-AW$2 >=Active!$A$3,AV32*AW$1,\"\")","v":10381.219268575631},{"$f":"IF($T33-AX$2 >=Active!$A$3,AW32*AX$1,\"\")","v":9987.1441168844758},{"$f":"IF($T33-AY$2 >=Active!$A$3,AX32*AY$1,\"\")","v":9629.9299904000272},{"$f":"IF($T33-AZ$2 >=Active!$A$3,AY32*AZ$1,\"\")","v":""},{"$f":"IF($T33-BA$2 >=Active!$A$3,AZ32*BA$1,\"\")","v":""},{"$f":"IF($T33-BB$2 >=Active!$A$3,BA32*BB$1,\"\")","v":""},{"$f":"IF($T33-BC$2 >=Active!$A$3,BB32*BC$1,\"\")","v":""},{"$f":"IF($T33-BD$2 >=Active!$A$3,BC32*BD$1,\"\")","v":""},{"$f":"IF($T33-BE$2 >=Active!$A$3,BD32*BE$1,\"\")","v":""},{"$f":"IF($T33-BF$2 >=Active!$A$3,BE32*BF$1,\"\")","v":""},{"$f":"IF($T33-BG$2 >=Active!$A$3,BF32*BG$1,\"\")","v":""},{"$f":"IF($T33-BH$2 >=Active!$A$3,BG32*BH$1,\"\")","v":""},{"$f":"IF($T33-BI$2 >=Active!$A$3,BH32*BI$1,\"\")","v":""},{"$f":"IF($T33-BJ$2 >=Active!$A$3,BI32*BJ$1,\"\")","v":""},{"$f":"IF($T33-BK$2 >=Active!$A$3,BJ32*BK$1,\"\")","v":""},{"$f":"IF($T33-BL$2 >=Active!$A$3,BK32*BL$1,\"\")","v":""},{"$f":"IF($T33-BM$2 >=Active!$A$3,BL32*BM$1,\"\")","v":""},{"$f":"IF($T33-BN$2 >=Active!$A$3,BM32*BN$1,\"\")","v":""},{"$f":"IF($T33-BO$2 >=Active!$A$3,BN32*BO$1,\"\")","v":""},{"$f":"IF($T33-BP$2 >=Active!$A$3,BO32*BP$1,\"\")","v":""},{"$f":"IF($T33-BQ$2 >=Active!$A$3,BP32*BQ$1,\"\")","v":""},{"$f":"IF($T33-BR$2 >=Active!$A$3,BQ32*BR$1,\"\")","v":""},{"$f":"IF($T33-BS$2 >=Active!$A$3,BR32*BS$1,\"\")","v":""},{"$f":"IF($T33-BT$2 >=Active!$A$3,BS32*BT$1,\"\")","v":""},{"$f":"IF($T33-BU$2 >=Active!$A$3,BT32*BU$1,\"\")","v":""},{"$f":"IF($T33-BV$2 >=Active!$A$3,BU32*BV$1,\"\")","v":""},{"$f":"IF($T33-BW$2 >=Active!$A$3,BV32*BW$1,\"\")","v":""},{"$f":"IF($T33-BX$2 >=Active!$A$3,BW32*BX$1,\"\")","v":""},{"$f":"IF($T33-BY$2 >=Active!$A$3,BX32*BY$1,\"\")","v":""},{"$f":"IF($T33-BZ$2 >=Active!$A$3,BY32*BZ$1,\"\")","v":""},{"$f":"IF($T33-CA$2 >=Active!$A$3,BZ32*CA$1,\"\")","v":""},{"$f":"IF($T33-CB$2 >=Active!$A$3,CA32*CB$1,\"\")","v":""},{"$f":"IF($T33-CC$2 >=Active!$A$3,CB32*CC$1,\"\")","v":""},{"$f":"IF($T33-CD$2 >=Active!$A$3,CC32*CD$1,\"\")","v":""},{"$f":"IF($T33-CE$2 >=Active!$A$3,CD32*CE$1,\"\")","v":""},{"$f":"IF($T33-CF$2 >=Active!$A$3,CE32*CF$1,\"\")","v":""},{"$f":"IF($T33-CG$2 >=Active!$A$3,CF32*CG$1,\"\")","v":""},{"$f":"IF($T33-CH$2 >=Active!$A$3,CG32*CH$1,\"\")","v":""},{"$f":"IF($T33-CI$2 >=Active!$A$3,CH32*CI$1,\"\")","v":""},{"$f":"IF($T33-CJ$2 >=Active!$A$3,CI32*CJ$1,\"\")","v":""},{"$f":"IF($T33-CK$2 >=Active!$A$3,CJ32*CK$1,\"\")","v":""},{"$f":"IF($T33-CL$2 >=Active!$A$3,CK32*CL$1,\"\")","v":""},{"$f":"IF($T33-CM$2 >=Active!$A$3,CL32*CM$1,\"\")","v":""},{"$f":"IF($T33-CN$2 >=Active!$A$3,CM32*CN$1,\"\")","v":""},{"$f":"IF($T33-CO$2 >=Active!$A$3,CN32*CO$1,\"\")","v":""},{"$f":"IF($T33-CP$2 >=Active!$A$3,CO32*CP$1,\"\")","v":""},{"$f":"IF($T33-CQ$2 >=Active!$A$3,CP32*CQ$1,\"\")","v":""},{"$f":"IF($T33-CR$2 >=Active!$A$3,CQ32*CR$1,\"\")","v":""},{"$f":"IF($T33-CS$2 >=Active!$A$3,CR32*CS$1,\"\")","v":""},{"$f":"IF($T33-CT$2 >=Active!$A$3,CS32*CT$1,\"\")","v":""},{"$f":"IF($T33-CU$2 >=Active!$A$3,CT32*CU$1,\"\")","v":""},{"$f":"IF($T33-CV$2 >=Active!$A$3,CU32*CV$1,\"\")","v":""},{"$f":"IF($T33-CW$2 >=Active!$A$3,CV32*CW$1,\"\")","v":""},{"$f":"IF($T33-CX$2 >=Active!$A$3,CW32*CX$1,\"\")","v":""},{"$f":"IF($T33-CY$2 >=Active!$A$3,CX32*CY$1,\"\")","v":""},{"$f":"IF($T33-CZ$2 >=Active!$A$3,CY32*CZ$1,\"\")","v":""},{"$f":"IF($T33-DA$2 >=Active!$A$3,CZ32*DA$1,\"\")","v":""},{"$f":"IF($T33-DB$2 >=Active!$A$3,DA32*DB$1,\"\")","v":""},{"$f":"IF($T33-DC$2 >=Active!$A$3,DB32*DC$1,\"\")","v":""},{"$f":"IF($T33-DD$2 >=Active!$A$3,DC32*DD$1,\"\")","v":""},{"$f":"IF($T33-DE$2 >=Active!$A$3,DD32*DE$1,\"\")","v":""},{"$f":"IF($T33-DF$2 >=Active!$A$3,DE32*DF$1,\"\")","v":""},{"$f":"IF($T33-DG$2 >=Active!$A$3,DF32*DG$1,\"\")","v":""},50,0,2.5326999999999999E-2,3.0023000000000001E-2,2.5326999999999999E-2,9.2199999999999997E-4,1.003E-3,9.2199999999999997E-4,1.0786892451785716E-2,4.7360540892987498E-3,1.1250300748112419E-2,3.7499300748112419E-2,0.30791905122485147,0.57747508282180593,null,null,null,50,3.0000000000000001E-3,3.0000000000000001E-3]
[51,7836.0755123987065,7044.48,6397.91518891752,6841.56,0,0,1.2068246747127502E-2,5.4512091105794695E-3,null,null,1.026E-3,1.1410000000000001E-3,0.97996899999999998,5.4512091105794695E-3,null,31,3.591E-3,4.9059999999999998E-3,2046,9176.6280622825307,{"$f":"IF($T34-V$2 >=Active!$A$3,U33*V$1,\"\")","v":8806.8057581729045},{"$f":"IF($T34-W$2 >=Active!$A$3,V33*W$1,\"\")","v":8427.5148813579053},{"$f":"IF($T34-X$2 >=Active!$A$3,W33*X$1,\"\")","v":8038.5120420500607},{"$f":"IF($T34-Y$2 >=Active!$A$3,X33*Y$1,\"\")","v":37220.84401968462},{"$f":"IF($T34-Z$2 >=Active!$A$3,Y33*Z$1,\"\")","v":32398.689649859392},{"$f":"IF($T34-AA$2 >=Active!$A$3,Z33*AA$1,\"\")","v":27864.472538323793},{"$f":"IF($T34-AB$2 >=Active!$A$3,AA33*AB$1,\"\")","v":24936.523210743078},{"$f":"IF($T34-AC$2 >=Active!$A$3,AB33*AC$1,\"\")","v":22147.178543153099},{"$f":"IF($T34-AD$2 >=Active!$A$3,AC33*AD$1,\"\")","v":19508.637717934525},{"$f":"IF($T34-AE$2 >=Active!$A$3,AD33*AE$1,\"\")","v":16991.691692577646},{"$f":"IF($T34-AF$2 >=Active!$A$3,AE33*AF$1,\"\")","v":14590.971818373324},{"$f":"IF($T34-AG$2 >=Active!$A$3,AF33*AG$1,\"\")","v":12999.301861917531},{"$f":"IF($T34-AH$2 >=Active!$A$3,AG33*AH$1,\"\")","v":11466.151963316188},{"$f":"IF($T34-AI$2 >=Active!$A$3,AH33*AI$1,\"\")","v":9989.4673481803984},{"$f":"IF($T34-AJ$2 >=Active!$A$3,AI33*AJ$1,\"\")","v":8567.266934498919},{"$f":"IF($T34-AK$2 >=Active!$A$3,AJ33*AK$1,\"\")","v":7197.640628379987},{"$f":"IF($T34-AL$2 >=Active!$A$3,AK33*AL$1,\"\")","v":7414.7890195389582},{"$f":"IF($T34-AM$2 >=Active!$A$3,AL33*AM$1,\"\")","v":7631.2679876504271},{"$f":"IF($T34-AN$2 >=Active!$A$3,AM33*AN$1,\"\")","v":7847.082124192123},{"$f":"IF($T34-AO$2 >=Active!$A$3,AN33*AO$1,\"\")","v":8062.2360018959198},{"$f":"IF($T34-AP$2 >=Active!$A$3,AO33*AP$1,\"\")","v":8268.9479714820936},{"$f":"IF($T34-AQ$2 >=Active!$A$3,AP33*AQ$1,\"\")","v":9104.3159258246851},{"$f":"IF($T34-AR$2 >=Active!$A$3,AQ33*AR$1,\"\")","v":9948.5060983192016},{"$f":"IF($T34-AS$2 >=Active!$A$3,AR33*AS$1,\"\")","v":10801.714770987413},{"$f":"IF($T34-AT$2 >=Active!$A$3,AS33*AT$1,\"\")","v":11642.237394365897},{"$f":"IF($T34-AU$2 >=Active!$A$3,AT33*AU$1,\"\")","v":12465.542326193632},{"$f":"IF($T34-AV$2 >=Active!$A$3,AU33*AV$1,\"\")","v":11931.152543997121},{"$f":"IF($T34-AW$2 >=Active!$A$3,AV33*AW$1,\"\")","v":11430.484207391084},{"$f":"IF($T34-AX$2 >=Active!$A$3,AW33*AX$1,\"\")","v":10972.948766884441},{"$f":"IF($T34-AY$2 >=Active!$A$3,AX33*AY$1,\"\")","v":10556.411331546891},{"$f":"IF($T34-AZ$2 >=Active!$A$3,AY33*AZ$1,\"\")","v":10178.835999852829},{"$f":"IF($T34-BA$2 >=Active!$A$3,AZ33*BA$1,\"\")","v":""},{"$f":"IF($T34-BB$2 >=Active!$A$3,BA33*BB$1,\"\")","v":""},{"$f":"IF($T34-BC$2 >=Active!$A$3,BB33*BC$1,\"\")","v":""},{"$f":"IF($T34-BD$2 >=Active!$A$3,BC33*BD$1,\"\")","v":""},{"$f":"IF($T34-BE$2 >=Active!$A$3,BD33*BE$1,\"\")","v":""},{"$f":"IF($T34-BF$2 >=Active!$A$3,BE33*BF$1,\"\")","v":""},{"$f":"IF($T34-BG$2 >=Active!$A$3,BF33*BG$1,\"\")","v":""},{"$f":"IF($T34-BH$2 >=Active!$A$3,BG33*BH$1,\"\")","v":""},{"$f":"IF($T34-BI$2 >=Active!$A$3,BH33*BI$1,\"\")","v":""},{"$f":"IF($T34-BJ$2 >=Active!$A$3,BI33*BJ$1,\"\")","v":""},{"$f":"IF($T34-BK$2 >=Active!$A$3,BJ33*BK$1,\"\")","v":""},{"$f":"IF($T34-BL$2 >=Active!$A$3,BK33*BL$1,\"\")","v":""},{"$f":"IF($T34-BM$2 >=Active!$A$3,BL33*BM$1,\"\")","v":""},{"$f":"IF($T34-BN$2 >=Active!$A$3,BM33*BN$1,\"\")","v":""},{"$f":"IF($T34-BO$2 >=Active!$A$3,BN33*BO$1,\"\")","v":""},{"$f":"IF($T34-BP$2 >=Active!$A$3,BO33*BP$1,\"\")","v":""},{"$f":"IF($T34-BQ$2 >=Active!$A$3,BP33*BQ$1,\"\")","v":""},{"$f":"IF($T34-BR$2 >=Active!$A$3,BQ33*BR$1,\"\")","v":""},{"$f":"IF($T34-BS$2 >=Active!$A$3,BR33*BS$1,\"\")","v":""},{"$f":"IF($T34-BT$2 >=Active!$A$3,BS33*BT$1,\"\")","v":""},{"$f":"IF($T34-BU$2 >=Active!$A$3,BT33*BU$1,\"\")","v":""},{"$f":"IF($T34-BV$2 >=Active!$A$3,BU33*BV$1,\"\")","v":""},{"$f":"IF($T34-BW$2 >=Active!$A$3,BV33*BW$1,\"\")","v":""},{"$f":"IF($T34-BX$2 >=Active!$A$3,BW33*BX$1,\"\")","v":""},{"$f":"IF($T34-BY$2 >=Active!$A$3,BX33*BY$1,\"\")","v":""},{"$f":"IF($T34-BZ$2 >=Active!$A$3,BY33*BZ$1,\"\")","v":""},{"$f":"IF($T34-CA$2 >=Active!$A$3,BZ33*CA$1,\"\")","v":""},{"$f":"IF($T34-CB$2 >=Active!$A$3,CA33*CB$1,\"\")","v":""},{"$f":"IF($T34-CC$2 >=Active!$A$3,CB33*CC$1,\"\")","v":""},{"$f":"IF($T34-CD$2 >=Active!$A$3,CC33*CD$1,\"\")","v":""},{"$f":"IF($T34-CE$2 >=Active!$A$3,CD33*CE$1,\"\")","v":""},{"$f":"IF($T34-CF$2 >=Active!$A$3,CE33*CF$1,\"\")","v":""},{"$f":"IF($T34-CG$2 >=Active!$A$3,CF33*CG$1,\"\")","v":""},{"$f":"IF($T34-CH$2 >=Active!$A$3,CG33*CH$1,\"\")","v":""},{"$f":"IF($T34-CI$2 >=Active!$A$3,CH33*CI$1,\"\")","v":""},{"$f":"IF($T34-CJ$2 >=Active!$A$3,CI33*CJ$1,\"\")","v":""},{"$f":"IF($T34-CK$2 >=Active!$A$3,CJ33*CK$1,\"\")","v":""},{"$f":"IF($T34-CL$2 >=Active!$A$3,CK33*CL$1,\"\")","v":""},{"$f":"IF($T34-CM$2 >=Active!$A$3,CL33*CM$1,\"\")","v":""},{"$f":"IF($T34-CN$2 >=Active!$A$3,CM33*CN$1,\"\")","v":""},{"$f":"IF($T34-CO$2 >=Active!$A$3,CN33*CO$1,\"\")","v":""},{"$f":"IF($T34-CP$2 >=Active!$A$3,CO33*CP$1,\"\")","v":""},{"$f":"IF($T34-CQ$2 >=Active!$A$3,CP33*CQ$1,\"\")","v":""},{"$f":"IF($T34-CR$2 >=Active!$A$3,CQ33*CR$1,\"\")","v":""},{"$f":"IF($T34-CS$2 >=Active!$A$3,CR33*CS$1,\"\")","v":""},{"$f":"IF($T34-CT$2 >=Active!$A$3,CS33*CT$1,\"\")","v":""},{"$f":"IF($T34-CU$2 >=Active!$A$3,CT33*CU$1,\"\")","v":""},{"$f":"IF($T34-CV$2 >=Active!$A$3,CU33*CV$1,\"\")","v":""},{"$f":"IF($T34-CW$2 >=Active!$A$3,CV33*CW$1,\"\")","v":""},{"$f":"IF($T34-CX$2 >=Active!$A$3,CW33*CX$1,\"\")","v":""},{"$f":"IF($T34-CY$2 >=Active!$A$3,CX33*CY$1,\"\")","v":""},{"$f":"IF($T34-CZ$2 >=Active!$A$3,CY33*CZ$1,\"\")","v":""},{"$f":"IF($T34-DA$2 >=Active!$A$3,CZ33*DA$1,\"\")","v":""},{"$f":"IF($T34-DB$2 >=Active!$A$3,DA33*DB$1,\"\")","v":""},{"$f":"IF($T34-DC$2 >=Active!$A$3,DB33*DC$1,\"\")","v":""},{"$f":"IF($T34-DD$2 >=Active!$A$3,DC33*DD$1,\"\")","v":""},{"$f":"IF($T34-DE$2 >=Active!$A$3,DD33*DE$1,\"\")","v":""},{"$f":"IF($T34-DF$2 >=Active!$A$3,DE33*DF$1,\"\")","v":""},{"$f":"IF($T34-DG$2 >=Active!$A$3,DF33*DG$1,\"\")","v":""},51,0,2.3578999999999999E-2,2.7659E-2,2.3578999999999999E-2,1.026E-3,1.1410000000000001E-3,1.026E-3,1.1536433203834528E-2,5.210989723863811E-3,1.2068246747127502E-2,3.6673246747127498E-2,0.29637230211689736,0.55526450271327488,null,null,null,51,3.0000000000000001E-3,3.0000000000000001E-3]
[52,8009.417467463235,7044.48,6539.443584710777,6841.56,0,0,1.2623310233961566E-2,5.8685879617254534E-3,null,null,1.1310000000000001E-3,1.2780000000000001E-3,{"$f":"ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-O35),6)","v":0.97978500000000002},{"$f":"H35*INACTMALE +I35*(1-INACTMALE)","v":5.8685879617254534E-3},null,32,3.591E-3,4.9059999999999998E-3,2047,10338.102144315719,{"$f":"IF($T35-V$2 >=Active!$A$3,U34*V$1,\"\")","v":9956.641447576545},{"$f":"IF($T35-W$2 >=Active!$A$3,V34*W$1,\"\")","v":9555.3842476176014},{"$f":"IF($T35-X$2 >=Active!$A$3,W34*X$1,\"\")","v":9143.8536462733264},{"$f":"IF($T35-Y$2 >=Active!$A$3,X34*Y$1,\"\")","v":8480.6302043628129},{"$f":"IF($T35-Z$2 >=Active!$A$3,Y34*Z$1,\"\")","v":39267.990440767273},{"$f":"IF($T35-AA$2 >=Active!$A$3,Z34*AA$1,\"\")","v":34180.617580601654},{"$f":"IF($T35-AB$2 >=Active!$A$3,AA34*AB$1,\"\")","v":29424.883000469927},{"$f":"IF($T35-AC$2 >=Active!$A$3,AB34*AC$1,\"\")","v":26332.968510544692},{"$f":"IF($T35-AD$2 >=Active!$A$3,AC34*AD$1,\"\")","v":23409.567720112824},{"$f":"IF($T35-AE$2 >=Active!$A$3,AD34*AE$1,\"\")","v":20620.630067856793},{"$f":"IF($T35-AF$2 >=Active!$A$3,AE34*AF$1,\"\")","v":17960.218119054571},{"$f":"IF($T35-AG$2 >=Active!$A$3,AF34*AG$1,\"\")","v":15422.657212020602},{"$f":"IF($T35-AH$2 >=Active!$A$3,AG34*AH$1,\"\")","v":13740.26206804683},{"$f":"IF($T35-AI$2 >=Active!$A$3,AH34*AI$1,\"\")","v":12119.722625225209},{"$f":"IF($T35-AJ$2 >=Active!$A$3,AI34*AJ$1,\"\")","v":10558.86698702668},{"$f":"IF($T35-AK$2 >=Active!$A$3,AJ34*AK$1,\"\")","v":9055.6011497653562},{"$f":"IF($T35-AL$2 >=Active!$A$3,AK34*AL$1,\"\")","v":7607.9061441976455},{"$f":"IF($T35-AM$2 >=Active!$A$3,AL34*AM$1,\"\")","v":7837.4319936526781},{"$f":"IF($T35-AN$2 >=Active!$A$3,AM34*AN$1,\"\")","v":8066.2502629465007},{"$f":"IF($T35-AO$2 >=Active!$A$3,AN34*AO$1,\"\")","v":8294.3658052710744},{"$f":"IF($T35-AP$2 >=Active!$A$3,AO34*AP$1,\"\")","v":8521.7834540039876},{"$f":"IF($T35-AQ$2 >=Active!$A$3,AP34*AQ$1,\"\")","v":8740.2780058565731},{"$f":"IF($T35-AR$2 >=Active!$A$3,AQ34*AR$1,\"\")","v":9623.261933596692},{"$f":"IF($T35-AS$2 >=Active!$A$3,AR34*AS$1,\"\")","v":10515.570945923395},{"$f":"IF($T35-AT$2 >=Active!$A$3,AS34*AT$1,\"\")","v":11417.412512933695},{"$f":"IF($T35-AU$2 >=Active!$A$3,AT34*AU$1,\"\")","v":12305.844925844753},{"$f":"IF($T35-AV$2 >=Active!$A$3,AU34*AV$1,\"\")","v":13176.078238786667},{"$f":"IF($T35-AW$2 >=Active!$A$3,AV34*AW$1,\"\")","v":12611.228239004957},{"$f":"IF($T35-AX$2 >=Active!$A$3,AW34*AX$1,\"\")","v":12082.021807212375},{"$f":"IF($T35-AY$2 >=Active!$A$3,AX34*AY$1,\"\")","v":11598.406846596854},{"$f":"IF($T35-AZ$2 >=Active!$A$3,AY34*AZ$1,\"\")","v":11158.126777445063},{"$f":"IF($T35-BA$2 >=Active!$A$3,AZ34*BA$1,\"\")","v":10759.029651844439},{"$f":"IF($T35-BB$2 >=Active!$A$3,BA34*BB$1,\"\")","v":""},{"$f":"IF($T35-BC$2 >=Active!$A$3,BB34*BC$1,\"\")","v":""},{"$f":"IF($T35-BD$2 >=Active!$A$3,BC34*BD$1,\"\")","v":""},{"$f":"IF($T35-BE$2 >=Active!$A$3,BD34*BE$1,\"\")","v":""},{"$f":"IF($T35-BF$2 >=Active!$A$3,BE34*BF$1,\"\")","v":""},{"$f":"IF($T35-BG$2 >=Active!$A$3,BF34*BG$1,\"\")","v":""},{"$f":"IF($T35-BH$2 >=Active!$A$3,BG34*BH$1,\"\")","v":""},{"$f":"IF($T35-BI$2 >=Active!$A$3,BH34*BI$1,\"\")","v":""},{"$f":"IF($T35-BJ$2 >=Active!$A$3,BI34*BJ$1,\"\")","v":""},{"$f":"IF($T35-BK$2 >=Active!$A$3,BJ34*BK$1,\"\")","v":""},{"$f":"IF($T35-BL$2 >=Active!$A$3,BK34*BL$1,\"\")","v":""},{"$f":"IF($T35-BM$2 >=Active!$A$3,BL34*BM$1,\"\")","v":""},{"$f":"IF($T35-BN$2 >=Active!$A$3,BM34*BN$1,\"\")","v":""},{"$f":"IF($T35-BO$2 >=Active!$A$3,BN34*BO$1,\"\")","v":""},{"$f":"IF($T35-BP$2 >=Active!$A$3,BO34*BP$1,\"\")","v":""},{"$f":"IF($T35-BQ$2 >=Active!$A$3,BP34*BQ$1,\"\")","v":""},{"$f":"IF($T35-BR$2 >=Active!$A$3,BQ34*BR$1,\"\")","v":""},{"$f":"IF($T35-BS$2 >=Active!$A$3,BR34*BS$1,\"\")","v":""},{"$f":"IF($T35-BT$2 >=Active!$A$3,BS34*BT$1,\"\")","v":""},{"$f":"IF($T35-BU$2 >=Active!$A$3,BT34*BU$1,\"\")","v":""},{"$f":"IF($T35-BV$2 >=Active!$A$3,BU34*BV$1,\"\")","v":""},{"$f":"IF($T35-BW$2 >=Active!$A$3,BV34*BW$1,\"\")","v":""},{"$f":"IF($T35-BX$2 >=Active!$A$3,BW34*BX$1,\"\")","v":""},{"$f":"IF($T35-BY$2 >=Active!$A$3,BX34*BY$1,\"\")","v":""},{"$f":"IF($T35-BZ$2 >=Active!$A$3,BY34*BZ$1,\"\")","v":""},{"$f":"IF($T35-CA$2 >=Active!$A$3,BZ34*CA$1,\"\")","v":""},{"$f":"IF($T35-CB$2 >=Active!$A$3,CA34*CB$1,\"\")","v":""},{"$f":"IF($T35-CC$2 >=Active!$A$3,CB34*CC$1,\"\")","v":""},{"$f":"IF($T35-CD$2 >=Active!$A$3,CC34*CD$1,\"\")","v":""},{"$f":"IF($T35-CE$2 >=Active!$A$3,CD34*CE$1,\"\")","v":""},{"$f":"IF($T35-CF$2 >=Active!$A$3,CE34*CF$1,\"\")","v":""},{"$f":"IF($T35-CG$2 >=Active!$A$3,CF34*CG$1,\"\")","v":""},{"$f":"IF($T35-CH$2 >=Active!$A$3,CG34*CH$1,\"\")","v":""},{"$f":"IF($T35-CI$2 >=Active!$A$3,CH34*CI$1,\"\")","v":""},{"$f":"IF($T35-CJ$2 >=Active!$A$3,CI34*CJ$1,\"\")","v":""},{"$f":"IF($T35-CK$2 >=Active!$A$3,CJ34*CK$1,\"\")","v":""},{"$f":"IF($T35-CL$2 >=Active!$A$3,CK34*CL$1,\"\")","v":""},{"$f":"IF($T35-CM$2 >=Active!$A$3,CL34*CM$1,\"\")","v":""},{"$f":"IF($T35-CN$2 >=Active!$A$3,CM34*CN$1,\"\")","v":""},{"$f":"IF($T35-CO$2 >=Active!$A$3,CN34*CO$1,\"\")","v":""},{"$f":"IF($T35-CP$2 >=Active!$A$3,CO34*CP$1,\"\")","v":""},{"$f":"IF($T35-CQ$2 >=Active!$A$3,CP34*CQ$1,\"\")","v":""},{"$f":"IF($T35-CR$2 >=Active!$A$3,CQ34*CR$1,\"\")","v":""},{"$f":"IF($T35-CS$2 >=Active!$A$3,CR34*CS$1,\"\")","v":""},{"$f":"IF($T35-CT$2 >=Active!$A$3,CS34*CT$1,\"\")","v":""},{"$f":"IF($T35-CU$2 >=Active!$A$3,CT34*CU$1,\"\")","v":""},{"$f":"IF($T35-CV$2 >=Active!$A$3,CU34*CV$1,\"\")","v":""},{"$f":"IF($T35-CW$2 >=Active!$A$3,CV34*CW$1,\"\")","v":""},{"$f":"IF($T35-CX$2 >=Active!$A$3,CW34*CX$1,\"\")","v":""},{"$f":"IF($T35-CY$2 >=Active!$A$3,CX34*CY$1,\"\")","v":""},{"$f":"IF($T35-CZ$2 >=Active!$A$3,CY34*CZ$1,\"\")","v":""},{"$f":"IF($T35-DA$2 >=Active!$A$3,CZ34*DA$1,\"\")","v":""},{"$f":"IF($T35-DB$2 >=Active!$A$3,DA34*DB$1,\"\")","v":""},{"$f":"IF($T35-DC$2 >=Active!$A$3,DB34*DC$1,\"\")","v":""},{"$f":"IF($T35-DD$2 >=Active!$A$3,DC34*DD$1,\"\")","v":""},{"$f":"IF($T35-DE$2 >=Active!$A$3,DD34*DE$1,\"\")","v":""},{"$f":"IF($T35-DF$2 >=Active!$A$3,DE34*DF$1,\"\")","v":""},{"$f":"IF($T35-DG$2 >=Active!$A$3,DF34*DG$1,\"\")","v":""},52,0,2.1951999999999999E-2,2.5482000000000001E-2,2.1951999999999999E-2,1.1310000000000001E-3,1.2780000000000001E-3,1.1310000000000001E-3,1.2030835500936442E-2,5.5931459404636053E-3,1.2623310233961566E-2,3.5706310233961563E-2,0.28550336755235017,0.53390817568584126,null,null,null,52,3.0000000000000001E-3,3.0000000000000001E-3]
[{"$f":"1+A35","v":53},8187.1645667527728,7044.48,6684.5686459835597,6841.56,0,0,1.5027588412682473E-2,7.073319409434408E-3,null,null,1.6310000000000001E-3,1.7799999999999999E-3,0.97925499999999999,7.073319409434408E-3,null,{"$f":"1+Q35","v":33},3.591E-3,4.9059999999999998E-3,{"$f":"1+T35","v":2048},11619.358852464515,{"$f":"IF($T36-V$2 >=Active!$A$3,U35*V$1,\"\")","v":11216.840826582555},{"$f":"IF($T36-W$2 >=Active!$A$3,V35*W$1,\"\")","v":10802.955970620551},{"$f":"IF($T36-X$2 >=Active!$A$3,W35*X$1,\"\")","v":10367.591908665097},{"$f":"IF($T36-Y$2 >=Active!$A$3,X35*Y$1,\"\")","v":9646.765596818359},{"$f":"IF($T36-Z$2 >=Active!$A$3,Y35*Z$1,\"\")","v":8947.0648656027679},{"$f":"IF($T36-AA$2 >=Active!$A$3,Z35*AA$1,\"\")","v":41427.72991500947},{"$f":"IF($T36-AB$2 >=Active!$A$3,AA35*AB$1,\"\")","v":36094.732165115347},{"$f":"IF($T36-AC$2 >=Active!$A$3,AB35*AC$1,\"\")","v":31072.676448496244},{"$f":"IF($T36-AD$2 >=Active!$A$3,AC35*AD$1,\"\")","v":27833.947715645736},{"$f":"IF($T36-AE$2 >=Active!$A$3,AD35*AE$1,\"\")","v":24743.913080159255},{"$f":"IF($T36-AF$2 >=Active!$A$3,AE35*AF$1,\"\")","v":21796.005981724629},{"$f":"IF($T36-AG$2 >=Active!$A$3,AF35*AG$1,\"\")","v":18983.95055184068},{"$f":"IF($T36-AH$2 >=Active!$A$3,AG35*AH$1,\"\")","v":16301.748673105776},{"$f":"IF($T36-AI$2 >=Active!$A$3,AH35*AI$1,\"\")","v":14523.457005925498},{"$f":"IF($T36-AJ$2 >=Active!$A$3,AI35*AJ$1,\"\")","v":12810.546814863046},{"$f":"IF($T36-AK$2 >=Active!$A$3,AJ35*AK$1,\"\")","v":11160.722405287201},{"$f":"IF($T36-AL$2 >=Active!$A$3,AK35*AL$1,\"\")","v":9571.7704153019804},{"$f":"IF($T36-AM$2 >=Active!$A$3,AL35*AM$1,\"\")","v":8041.5567944169106},{"$f":"IF($T36-AN$2 >=Active!$A$3,AM35*AN$1,\"\")","v":8284.1656172908806},{"$f":"IF($T36-AO$2 >=Active!$A$3,AN35*AO$1,\"\")","v":8526.0265279344512},{"$f":"IF($T36-AP$2 >=Active!$A$3,AO35*AP$1,\"\")","v":8767.1446561715256},{"$f":"IF($T36-AQ$2 >=Active!$A$3,AP35*AQ$1,\"\")","v":9007.525110882214},{"$f":"IF($T36-AR$2 >=Active!$A$3,AQ35*AR$1,\"\")","v":9238.4738521903964},{"$f":"IF($T36-AS$2 >=Active!$A$3,AR35*AS$1,\"\")","v":10171.787863811704},{"$f":"IF($T36-AT$2 >=Active!$A$3,AS35*AT$1,\"\")","v":11114.958489841028},{"$f":"IF($T36-AU$2 >=Active!$A$3,AT35*AU$1,\"\")","v":12068.205026170916},{"$f":"IF($T36-AV$2 >=Active!$A$3,AU35*AV$1,\"\")","v":13007.278086617904},{"$f":"IF($T36-AW$2 >=Active!$A$3,AV35*AW$1,\"\")","v":13927.114698397507},{"$f":"IF($T36-AX$2 >=Active!$A$3,AW35*AX$1,\"\")","v":13330.068248628239},{"$f":"IF($T36-AY$2 >=Active!$A$3,AX35*AY$1,\"\")","v":12770.69705022348},{"$f":"IF($T36-AZ$2 >=Active!$A$3,AY35*AZ$1,\"\")","v":12259.516036852874},{"$f":"IF($T36-BA$2 >=Active!$A$3,AZ35*BA$1,\"\")","v":11794.14000375943},{"$f":"IF($T36-BB$2 >=Active!$A$3,BA35*BB$1,\"\")","v":11372.294341999572},{"$f":"IF($T36-BC$2 >=Active!$A$3,BB35*BC$1,\"\")","v":""},{"$f":"IF($T36-BD$2 >=Active!$A$3,BC35*BD$1,\"\")","v":""},{"$f":"IF($T36-BE$2 >=Active!$A$3,BD35*BE$1,\"\")","v":""},{"$f":"IF($T36-BF$2 >=Active!$A$3,BE35*BF$1,\"\")","v":""},{"$f":"IF($T36-BG$2 >=Active!$A$3,BF35*BG$1,\"\")","v":""},{"$f":"IF($T36-BH$2 >=Active!$A$3,BG35*BH$1,\"\")","v":""},{"$f":"IF($T36-BI$2 >=Active!$A$3,BH35*BI$1,\"\")","v":""},{"$f":"IF($T36-BJ$2 >=Active!$A$3,BI35*BJ$1,\"\")","v":""},{"$f":"IF($T36-BK$2 >=Active!$A$3,BJ35*BK$1,\"\")","v":""},{"$f":"IF($T36-BL$2 >=Active!$A$3,BK35*BL$1,\"\")","v":""},{"$f":"IF($T36-BM$2 >=Active!$A$3,BL35*BM$1,\"\")","v":""},{"$f":"IF($T36-BN$2 >=Active!$A$3,BM35*BN$1,\"\")","v":""},{"$f":"IF($T36-BO$2 >=Active!$A$3,BN35*BO$1,\"\")","v":""},{"$f":"IF($T36-BP$2 >=Active!$A$3,BO35*BP$1,\"\")","v":""},{"$f":"IF($T36-BQ$2 >=Active!$A$3,BP35*BQ$1,\"\")","v":""},{"$f":"IF($T36-BR$2 >=Active!$A$3,BQ35*BR$1,\"\")","v":""},{"$f":"IF($T36-BS$2 >=Active!$A$3,BR35*BS$1,\"\")","v":""},{"$f":"IF($T36-BT$2 >=Active!$A$3,BS35*BT$1,\"\")","v":""},{"$f":"IF($T36-BU$2 >=Active!$A$3,BT35*BU$1,\"\")","v":""},{"$f":"IF($T36-BV$2 >=Active!$A$3,BU35*BV$1,\"\")","v":""},{"$f":"IF($T36-BW$2 >=Active!$A$3,BV35*BW$1,\"\")","v":""},{"$f":"IF($T36-BX$2 >=Active!$A$3,BW35*BX$1,\"\")","v":""},{"$f":"IF($T36-BY$2 >=Active!$A$3,BX35*BY$1,\"\")","v":""},{"$f":"IF($T36-BZ$2 >=Active!$A$3,BY35*BZ$1,\"\")","v":""},{"$f":"IF($T36-CA$2 >=Active!$A$3,BZ35*CA$1,\"\")","v":""},{"$f":"IF($T36-CB$2 >=Active!$A$3,CA35*CB$1,\"\")","v":""},{"$f":"IF($T36-CC$2 >=Active!$A$3,CB35*CC$1,\"\")","v":""},{"$f":"IF($T36-CD$2 >=Active!$A$3,CC35*CD$1,\"\")","v":""},{"$f":"IF($T36-CE$2 >=Active!$A$3,CD35*CE$1,\"\")","v":""},{"$f":"IF($T36-CF$2 >=Active!$A$3,CE35*CF$1,\"\")","v":""},{"$f":"IF($T36-CG$2 >=Active!$A$3,CF35*CG$1,\"\")","v":""},{"$f":"IF($T36-CH$2 >=Active!$A$3,CG35*CH$1,\"\")","v":""},{"$f":"IF($T36-CI$2 >=Active!$A$3,CH35*CI$1,\"\")","v":""},{"$f":"IF($T36-CJ$2 >=Active!$A$3,CI35*CJ$1,\"\")","v":""},{"$f":"IF($T36-CK$2 >=Active!$A$3,CJ35*CK$1,\"\")","v":""},{"$f":"IF($T36-CL$2 >=Active!$A$3,CK35*CL$1,\"\")","v":""},{"$f":"IF($T36-CM$2 >=Active!$A$3,CL35*CM$1,\"\")","v":""},{"$f":"IF($T36-CN$2 >=Active!$A$3,CM35*CN$1,\"\")","v":""},{"$f":"IF($T36-CO$2 >=Active!$A$3,CN35*CO$1,\"\")","v":""},{"$f":"IF($T36-CP$2 >=Active!$A$3,CO35*CP$1,\"\")","v":""},{"$f":"IF($T36-CQ$2 >=Active!$A$3,CP35*CQ$1,\"\")","v":""},{"$f":"IF($T36-CR$2 >=Active!$A$3,CQ35*CR$1,\"\")","v":""},{"$f":"IF($T36-CS$2 >=Active!$A$3,CR35*CS$1,\"\")","v":""},{"$f":"IF($T36-CT$2 >=Active!$A$3,CS35*CT$1,\"\")","v":""},{"$f":"IF($T36-CU$2 >=Active!$A$3,CT35*CU$1,\"\")","v":""},{"$f":"IF($T36-CV$2 >=Active!$A$3,CU35*CV$1,\"\")","v":""},{"$f":"IF($T36-CW$2 >=Active!$A$3,CV35*CW$1,\"\")","v":""},{"$f":"IF($T36-CX$2 >=Active!$A$3,CW35*CX$1,\"\")","v":""},{"$f":"IF($T36-CY$2 >=Active!$A$3,CX35*CY$1,\"\")","v":""},{"$f":"IF($T36-CZ$2 >=Active!$A$3,CY35*CZ$1,\"\")","v":""},{"$f":"IF($T36-DA$2 >=Active!$A$3,CZ35*DA$1,\"\")","v":""},{"$f":"IF($T36-DB$2 >=Active!$A$3,DA35*DB$1,\"\")","v":""},{"$f":"IF($T36-DC$2 >=Active!$A$3,DB35*DC$1,\"\")","v":""},{"$f":"IF($T36-DD$2 >=Active!$A$3,DC35*DD$1,\"\")","v":""},{"$f":"IF($T36-DE$2 >=Active!$A$3,DD35*DE$1,\"\")","v":""},{"$f":"IF($T36-DF$2 >=Active!$A$3,DE35*DF$1,\"\")","v":""},{"$f":"IF($T36-DG$2 >=Active!$A$3,DF35*DG$1,\"\")","v":""},{"$f":"1+DH35","v":53},0,2.0437E-2,2.3474999999999999E-2,2.0437E-2,1.6310000000000001E-3,1.7799999999999999E-3,1.6310000000000001E-3,1.427930213988623E-2,6.7211093493880396E-3,1.5027588412682473E-2,3.709558841268247E-2,0.27530909573768519,0.51337324585177047,null,null,null,53,3.0000000000000001E-3,3.0000000000000001E-3]
[54,8369.4401067078416,7044.48,6833.3910405102142,6841.56,0,0,1.6985435437947453E-2,8.0287790949787052E-3,null,null,2.1299999999999999E-3,2.281E-3,0.97883299999999995,8.0287790949787052E-3,null,34,3.591E-3,4.9059999999999998E-3,2049,13031.724584068794,{"$f":"IF($T37-V$2 >=Active!$A$3,U36*V$1,\"\")","v":12607.004354923998},{"$f":"IF($T37-W$2 >=Active!$A$3,V36*W$1,\"\")","v":12170.272296842071},{"$f":"IF($T37-X$2 >=Active!$A$3,W36*X$1,\"\")","v":11721.207228123298},{"$f":"IF($T37-Y$2 >=Active!$A$3,X36*Y$1,\"\")","v":10937.809463641677},{"$f":"IF($T37-Z$2 >=Active!$A$3,Y36*Z$1,\"\")","v":10177.337704643369},{"$f":"IF($T37-AA$2 >=Active!$A$3,Z36*AA$1,\"\")","v":9439.1534332109204},{"$f":"IF($T37-AB$2 >=Active!$A$3,AA36*AB$1,\"\")","v":43747.682790250001},{"$f":"IF($T37-AC$2 >=Active!$A$3,AB36*AC$1,\"\")","v":38116.037166361806},{"$f":"IF($T37-AD$2 >=Active!$A$3,AC36*AD$1,\"\")","v":32843.819006060527},{"$f":"IF($T37-AE$2 >=Active!$A$3,AD36*AE$1,\"\")","v":29420.482735437541},{"$f":"IF($T37-AF$2 >=Active!$A$3,AE36*AF$1,\"\")","v":26154.316125728332},{"$f":"IF($T37-AG$2 >=Active!$A$3,AF36*AG$1,\"\")","v":23038.378322682933},{"$f":"IF($T37-AH$2 >=Active!$A$3,AG36*AH$1,\"\")","v":20066.035733295597},{"$f":"IF($T37-AI$2 >=Active!$A$3,AH36*AI$1,\"\")","v":17230.948347472804},{"$f":"IF($T37-AJ$2 >=Active!$A$3,AI36*AJ$1,\"\")","v":15351.294055263252},{"$f":"IF($T37-AK$2 >=Active!$A$3,AJ36*AK$1,\"\")","v":13540.747983310239},{"$f":"IF($T37-AL$2 >=Active!$A$3,AK36*AL$1,\"\")","v":11796.883582388571},{"$f":"IF($T37-AM$2 >=Active!$A$3,AL36*AM$1,\"\")","v":10117.361328974193},{"$f":"IF($T37-AN$2 >=Active!$A$3,AM36*AN$1,\"\")","v":8499.9255316986746},{"$f":"IF($T37-AO$2 >=Active!$A$3,AN36*AO$1,\"\")","v":8756.3630574764611},{"$f":"IF($T37-AP$2 >=Active!$A$3,AO36*AP$1,\"\")","v":9012.0100400267147},{"$f":"IF($T37-AQ$2 >=Active!$A$3,AP36*AQ$1,\"\")","v":9266.8719015733022},{"$f":"IF($T37-AR$2 >=Active!$A$3,AQ36*AR$1,\"\")","v":9520.9540422025002},{"$f":"IF($T37-AS$2 >=Active!$A$3,AR36*AS$1,\"\")","v":9765.0668617652482},{"$f":"IF($T37-AT$2 >=Active!$A$3,AS36*AT$1,\"\")","v":10751.57977204897},{"$f":"IF($T37-AU$2 >=Active!$A$3,AT36*AU$1,\"\")","v":11748.511123761966},{"$f":"IF($T37-AV$2 >=Active!$A$3,AU36*AV$1,\"\")","v":12756.092712662658},{"$f":"IF($T37-AW$2 >=Active!$A$3,AV36*AW$1,\"\")","v":13748.692937555123},{"$f":"IF($T37-AX$2 >=Active!$A$3,AW36*AX$1,\"\")","v":14720.960236206163},{"$f":"IF($T37-AY$2 >=Active!$A$3,AX36*AY$1,\"\")","v":14089.882138800047},{"$f":"IF($T37-AZ$2 >=Active!$A$3,AY36*AZ$1,\"\")","v":13498.626782086218},{"$f":"IF($T37-BA$2 >=Active!$A$3,AZ36*BA$1,\"\")","v":12958.308450953487},{"$f":"IF($T37-BB$2 >=Active!$A$3,BA36*BB$1,\"\")","v":12466.405983973717},{"$f":"IF($T37-BC$2 >=Active!$A$3,BB36*BC$1,\"\")","v":12020.515119493546},{"$f":"IF($T37-BD$2 >=Active!$A$3,BC36*BD$1,\"\")","v":""},{"$f":"IF($T37-BE$2 >=Active!$A$3,BD36*BE$1,\"\")","v":""},{"$f":"IF($T37-BF$2 >=Active!$A$3,BE36*BF$1,\"\")","v":""},{"$f":"IF($T37-BG$2 >=Active!$A$3,BF36*BG$1,\"\")","v":""},{"$f":"IF($T37-BH$2 >=Active!$A$3,BG36*BH$1,\"\")","v":""},{"$f":"IF($T37-BI$2 >=Active!$A$3,BH36*BI$1,\"\")","v":""},{"$f":"IF($T37-BJ$2 >=Active!$A$3,BI36*BJ$1,\"\")","v":""},{"$f":"IF($T37-BK$2 >=Active!$A$3,BJ36*BK$1,\"\")","v":""},{"$f":"IF($T37-BL$2 >=Active!$A$3,BK36*BL$1,\"\")","v":""},{"$f":"IF($T37-BM$2 >=Active!$A$3,BL36*BM$1,\"\")","v":""},{"$f":"IF($T37-BN$2 >=Active!$A$3,BM36*BN$1,\"\")","v":""},{"$f":"IF($T37-BO$2 >=Active!$A$3,BN36*BO$1,\"\")","v":""},{"$f":"IF($T37-BP$2 >=Active!$A$3,BO36*BP$1,\"\")","v":""},{"$f":"IF($T37-BQ$2 >=Active!$A$3,BP36*BQ$1,\"\")","v":""},{"$f":"IF($T37-BR$2 >=Active!$A$3,BQ36*BR$1,\"\")","v":""},{"$f":"IF($T37-BS$2 >=Active!$A$3,BR36*BS$1,\"\")","v":""},{"$f":"IF($T37-BT$2 >=Active!$A$3,BS36*BT$1,\"\")","v":""},{"$f":"IF($T37-BU$2 >=Active!$A$3,BT36*BU$1,\"\")","v":""},{"$f":"IF($T37-BV$2 >=Active!$A$3,BU36*BV$1,\"\")","v":""},{"$f":"IF($T37-BW$2 >=Active!$A$3,BV36*BW$1,\"\")","v":""},{"$f":"IF($T37-BX$2 >=Active!$A$3,BW36*BX$1,\"\")","v":""},{"$f":"IF($T37-BY$2 >=Active!$A$3,BX36*BY$1,\"\")","v":""},{"$f":"IF($T37-BZ$2 >=Active!$A$3,BY36*BZ$1,\"\")","v":""},{"$f":"IF($T37-CA$2 >=Active!$A$3,BZ36*CA$1,\"\")","v":""},{"$f":"IF($T37-CB$2 >=Active!$A$3,CA36*CB$1,\"\")","v":""},{"$f":"IF($T37-CC$2 >=Active!$A$3,CB36*CC$1,\"\")","v":""},{"$f":"IF($T37-CD$2 >=Active!$A$3,CC36*CD$1,\"\")","v":""},{"$f":"IF($T37-CE$2 >=Active!$A$3,CD36*CE$1,\"\")","v":""},{"$f":"IF($T37-CF$2 >=Active!$A$3,CE36*CF$1,\"\")","v":""},{"$f":"IF($T37-CG$2 >=Active!$A$3,CF36*CG$1,\"\")","v":""},{"$f":"IF($T37-CH$2 >=Active!$A$3,CG36*CH$1,\"\")","v":""},{"$f":"IF($T37-CI$2 >=Active!$A$3,CH36*CI$1,\"\")","v":""},{"$f":"IF($T37-CJ$2 >=Active!$A$3,CI36*CJ$1,\"\")","v":""},{"$f":"IF($T37-CK$2 >=Active!$A$3,CJ36*CK$1,\"\")","v":""},{"$f":"IF($T37-CL$2 >=Active!$A$3,CK36*CL$1,\"\")","v":""},{"$f":"IF($T37-CM$2 >=Active!$A$3,CL36*CM$1,\"\")","v":""},{"$f":"IF($T37-CN$2 >=Active!$A$3,CM36*CN$1,\"\")","v":""},{"$f":"IF($T37-CO$2 >=Active!$A$3,CN36*CO$1,\"\")","v":""},{"$f":"IF($T37-CP$2 >=Active!$A$3,CO36*CP$1,\"\")","v":""},{"$f":"IF($T37-CQ$2 >=Active!$A$3,CP36*CQ$1,\"\")","v":""},{"$f":"IF($T37-CR$2 >=Active!$A$3,CQ36*CR$1,\"\")","v":""},{"$f":"IF($T37-CS$2 >=Active!$A$3,CR36*CS$1,\"\")","v":""},{"$f":"IF($T37-CT$2 >=Active!$A$3,CS36*CT$1,\"\")","v":""},{"$f":"IF($T37-CU$2 >=Active!$A$3,CT36*CU$1,\"\")","v":""},{"$f":"IF($T37-CV$2 >=Active!$A$3,CU36*CV$1,\"\")","v":""},{"$f":"IF($T37-CW$2 >=Active!$A$3,CV36*CW$1,\"\")","v":""},{"$f":"IF($T37-CX$2 >=Active!$A$3,CW36*CX$1,\"\")","v":""},{"$f":"IF($T37-CY$2 >=Active!$A$3,CX36*CY$1,\"\")","v":""},{"$f":"IF($T37-CZ$2 >=Active!$A$3,CY36*CZ$1,\"\")","v":""},{"$f":"IF($T37-DA$2 >=Active!$A$3,CZ36*DA$1,\"\")","v":""},{"$f":"IF($T37-DB$2 >=Active!$A$3,DA36*DB$1,\"\")","v":""},{"$f":"IF($T37-DC$2 >=Active!$A$3,DB36*DC$1,\"\")","v":""},{"$f":"IF($T37-DD$2 >=Active!$A$3,DC36*DD$1,\"\")","v":""},{"$f":"IF($T37-DE$2 >=Active!$A$3,DD36*DE$1,\"\")","v":""},{"$f":"IF($T37-DF$2 >=Active!$A$3,DE36*DF$1,\"\")","v":""},{"$f":"IF($T37-DG$2 >=Active!$A$3,DF36*DG$1,\"\")","v":""},54,0,{"$f":"R21","v":1.9026999999999999E-2},2.1627E-2,1.9026999999999999E-2,2.1299999999999999E-3,2.281E-3,2.1299999999999999E-3,1.609124082065741E-2,7.4699483759944592E-3,1.6985435437947453E-2,3.8142435437947451E-2,0.26509634283593225,0.49362812101131776,null,null,null,54,3.0000000000000001E-3,4.0000000000000001E-3]
[55,8556.3710311866689,7044.48,6986.0144140701832,6841.56,0.02,0.02,5.4397666433206367E-3,3.2616248794878422E-3,null,null,2.63E-3,2.7820000000000002E-3,0.98093399999999997,3.2616248794878422E-3,null,35,3.591E-3,4.9059999999999998E-3,2050,14587.549268631166,{"$f":"IF($T38-V$2 >=Active!$A$3,U37*V$1,\"\")","v":14139.421173714642},{"$f":"IF($T38-W$2 >=Active!$A$3,V37*W$1,\"\")","v":13678.599725092537},{"$f":"IF($T38-X$2 >=Active!$A$3,W37*X$1,\"\")","v":13204.745442073647},{"$f":"IF($T38-Y$2 >=Active!$A$3,X37*Y$1,\"\")","v":12365.873625670078},{"$f":"IF($T38-Z$2 >=Active!$A$3,Y37*Z$1,\"\")","v":11539.38898414197},{"$f":"IF($T38-AA$2 >=Active!$A$3,Z37*AA$1,\"\")","v":10737.091278398753},{"$f":"IF($T38-AB$2 >=Active!$A$3,AA37*AB$1,\"\")","v":9967.746025470733},{"$f":"IF($T38-AC$2 >=Active!$A$3,AB37*AC$1,\"\")","v":46197.553026504},{"$f":"IF($T38-AD$2 >=Active!$A$3,AC37*AD$1,\"\")","v":40288.651284844425},{"$f":"IF($T38-AE$2 >=Active!$A$3,AD37*AE$1,\"\")","v":34715.916689405974},{"$f":"IF($T38-AF$2 >=Active!$A$3,AE37*AF$1,\"\")","v":31097.450251357481},{"$f":"IF($T38-AG$2 >=Active!$A$3,AF37*AG$1,\"\")","v":27645.112144894843},{"$f":"IF($T38-AH$2 >=Active!$A$3,AG37*AH$1,\"\")","v":24351.56588707586},{"$f":"IF($T38-AI$2 >=Active!$A$3,AH37*AI$1,\"\")","v":21209.799770093447},{"$f":"IF($T38-AJ$2 >=Active!$A$3,AI37*AJ$1,\"\")","v":18213.112403278752},{"$f":"IF($T38-AK$2 >=Active!$A$3,AJ37*AK$1,\"\")","v":16226.317816413257},{"$f":"IF($T38-AL$2 >=Active!$A$3,AK37*AL$1,\"\")","v":14312.570618358921},{"$f":"IF($T38-AM$2 >=Active!$A$3,AL37*AM$1,\"\")","v":12469.305946584718},{"$f":"IF($T38-AN$2 >=Active!$A$3,AM37*AN$1,\"\")","v":10694.050924725721},{"$f":"IF($T38-AO$2 >=Active!$A$3,AN37*AO$1,\"\")","v":8984.421287005498},{"$f":"IF($T38-AP$2 >=Active!$A$3,AO37*AP$1,\"\")","v":9255.4757517526195},{"$f":"IF($T38-AQ$2 >=Active!$A$3,AP37*AQ$1,\"\")","v":9525.6946123082362},{"$f":"IF($T38-AR$2 >=Active!$A$3,AQ37*AR$1,\"\")","v":9795.0835999629799},{"$f":"IF($T38-AS$2 >=Active!$A$3,AR37*AS$1,\"\")","v":10063.648422608043},{"$f":"IF($T38-AT$2 >=Active!$A$3,AS37*AT$1,\"\")","v":10321.675672885867},{"$f":"IF($T38-AU$2 >=Active!$A$3,AT37*AU$1,\"\")","v":11364.41981905576},{"$f":"IF($T38-AV$2 >=Active!$A$3,AU37*AV$1,\"\")","v":12418.176257816398},{"$f":"IF($T38-AW$2 >=Active!$A$3,AV37*AW$1,\"\")","v":13483.189997284428},{"$f":"IF($T38-AX$2 >=Active!$A$3,AW37*AX$1,\"\")","v":14532.368434995764},{"$f":"IF($T38-AY$2 >=Active!$A$3,AX37*AY$1,\"\")","v":15560.054969669914},{"$f":"IF($T38-AZ$2 >=Active!$A$3,AY37*AZ$1,\"\")","v":14893.005420711648},{"$f":"IF($T38-BA$2 >=Active!$A$3,AZ37*BA$1,\"\")","v":14268.048508665132},{"$f":"IF($T38-BB$2 >=Active!$A$3,BA37*BB$1,\"\")","v":13696.932032657836},{"$f":"IF($T38-BC$2 >=Active!$A$3,BB37*BC$1,\"\")","v":13176.991125060218},{"$f":"IF($T38-BD$2 >=Active!$A$3,BC37*BD$1,\"\")","v":12705.684481304677},{"$f":"IF($T38-BE$2 >=Active!$A$3,BD37*BE$1,\"\")","v":""},{"$f":"IF($T38-BF$2 >=Active!$A$3,BE37*BF$1,\"\")","v":""},{"$f":"IF($T38-BG$2 >=Active!$A$3,BF37*BG$1,\"\")","v":""},{"$f":"IF($T38-BH$2 >=Active!$A$3,BG37*BH$1,\"\")","v":""},{"$f":"IF($T38-BI$2 >=Active!$A$3,BH37*BI$1,\"\")","v":""},{"$f":"IF($T38-BJ$2 >=Active!$A$3,BI37*BJ$1,\"\")","v":""},{"$f":"IF($T38-BK$2 >=Active!$A$3,BJ37*BK$1,\"\")","v":""},{"$f":"IF($T38-BL$2 >=Active!$A$3,BK37*BL$1,\"\")","v":""},{"$f":"IF($T38-BM$2 >=Active!$A$3,BL37*BM$1,\"\")","v":""},{"$f":"IF($T38-BN$2 >=Active!$A$3,BM37*BN$1,\"\")","v":""},{"$f":"IF($T38-BO$2 >=Active!$A$3,BN37*BO$1,\"\")","v":""},{"$f":"IF($T38-BP$2 >=Active!$A$3,BO37*BP$1,\"\")","v":""},{"$f":"IF($T38-BQ$2 >=Active!$A$3,BP37*BQ$1,\"\")","v":""},{"$f":"IF($T38-BR$2 >=Active!$A$3,BQ37*BR$1,\"\")","v":""},{"$f":"IF($T38-BS$2 >=Active!$A$3,BR37*BS$1,\"\")","v":""},{"$f":"IF($T38-BT$2 >=Active!$A$3,BS37*BT$1,\"\")","v":""},{"$f":"IF($T38-BU$2 >=Active!$A$3,BT37*BU$1,\"\")","v":""},{"$f":"IF($T38-BV$2 >=Active!$A$3,BU37*BV$1,\"\")","v":""},{"$f":"IF($T38-BW$2 >=Active!$A$3,BV37*BW$1,\"\")","v":""},{"$f":"IF($T38-BX$2 >=Active!$A$3,BW37*BX$1,\"\")","v":""},{"$f":"IF($T38-BY$2 >=Active!$A$3,BX37*BY$1,\"\")","v":""},{"$f":"IF($T38-BZ$2 >=Active!$A$3,BY37*BZ$1,\"\")","v":""},{"$f":"IF($T38-CA$2 >=Active!$A$3,BZ37*CA$1,\"\")","v":""},{"$f":"IF($T38-CB$2 >=Active!$A$3,CA37*CB$1,\"\")","v":""},{"$f":"IF($T38-CC$2 >=Active!$A$3,CB37*CC$1,\"\")","v":""},{"$f":"IF($T38-CD$2 >=Active!$A$3,CC37*CD$1,\"\")","v":""},{"$f":"IF($T38-CE$2 >=Active!$A$3,CD37*CE$1,\"\")","v":""},{"$f":"IF($T38-CF$2 >=Active!$A$3,CE37*CF$1,\"\")","v":""},{"$f":"IF($T38-CG$2 >=Active!$A$3,CF37*CG$1,\"\")","v":""},{"$f":"IF($T38-CH$2 >=Active!$A$3,CG37*CH$1,\"\")","v":""},{"$f":"IF($T38-CI$2 >=Active!$A$3,CH37*CI$1,\"\")","v":""},{"$f":"IF($T38-CJ$2 >=Active!$A$3,CI37*CJ$1,\"\")","v":""},{"$f":"IF($T38-CK$2 >=Active!$A$3,CJ37*CK$1,\"\")","v":""},{"$f":"IF($T38-CL$2 >=Active!$A$3,CK37*CL$1,\"\")","v":""},{"$f":"IF($T38-CM$2 >=Active!$A$3,CL37*CM$1,\"\")","v":""},{"$f":"IF($T38-CN$2 >=Active!$A$3,CM37*CN$1,\"\")","v":""},{"$f":"IF($T38-CO$2 >=Active!$A$3,CN37*CO$1,\"\")","v":""},{"$f":"IF($T38-CP$2 >=Active!$A$3,CO37*CP$1,\"\")","v":""},{"$f":"IF($T38-CQ$2 >=Active!$A$3,CP37*CQ$1,\"\")","v":""},{"$f":"IF($T38-CR$2 >=Active!$A$3,CQ37*CR$1,\"\")","v":""},{"$f":"IF($T38-CS$2 >=Active!$A$3,CR37*CS$1,\"\")","v":""},{"$f":"IF($T38-CT$2 >=Active!$A$3,CS37*CT$1,\"\")","v":""},{"$f":"IF($T38-CU$2 >=Active!$A$3,CT37*CU$1,\"\")","v":""},{"$f":"IF($T38-CV$2 >=Active!$A$3,CU37*CV$1,\"\")","v":""},{"$f":"IF($T38-CW$2 >=Active!$A$3,CV37*CW$1,\"\")","v":""},{"$f":"IF($T38-CX$2 >=Active!$A$3,CW37*CX$1,\"\")","v":""},{"$f":"IF($T38-CY$2 >=Active!$A$3,CX37*CY$1,\"\")","v":""},{"$f":"IF($T38-CZ$2 >=Active!$A$3,CY37*CZ$1,\"\")","v":""},{"$f":"IF($T38-DA$2 >=Active!$A$3,CZ37*DA$1,\"\")","v":""},{"$f":"IF($T38-DB$2 >=Active!$A$3,DA37*DB$1,\"\")","v":""},{"$f":"IF($T38-DC$2 >=Active!$A$3,DB37*DC$1,\"\")","v":""},{"$f":"IF($T38-DD$2 >=Active!$A$3,DC37*DD$1,\"\")","v":""},{"$f":"IF($T38-DE$2 >=Active!$A$3,DD37*DE$1,\"\")","v":""},{"$f":"IF($T38-DF$2 >=Active!$A$3,DE37*DF$1,\"\")","v":""},{"$f":"IF($T38-DG$2 >=Active!$A$3,DF37*DG$1,\"\")","v":""},55,0.02,1.7714000000000001E-2,1.9924999999999998E-2,"-",2.63E-3,2.7820000000000002E-3,2.63E-3,5.1379311174844901E-3,2.9653266821197378E-3,5.4397666433206367E-3,{"$f":"DI38+DO38+DR38","v":2.8069766643320636E-2},0.2549849226944767,0.47464242404934398,null,null,null,55,3.0000000000000001E-3,5.0000000000000001E-3]
[56,8748.0880424526422,7044.48,7142.5454810658794,6841.56,0.03,0.02,6.0461644828623384E-3,3.5916551187232322E-3,null,null,3.3860000000000001E-3,3.2829999999999999E-3,0.98078900000000002,3.5916551187232322E-3,null,36,3.591E-3,4.9059999999999998E-3,2051,16093.646189092844,{"$f":"IF($T39-V$2 >=Active!$A$3,U38*V$1,\"\")","v":15827.490956464815},{"$f":"IF($T39-W$2 >=Active!$A$3,V38*W$1,\"\")","v":15341.271973480385},{"$f":"IF($T39-X$2 >=Active!$A$3,W38*X$1,\"\")","v":14841.280701725404},{"$f":"IF($T39-Y$2 >=Active!$A$3,X38*Y$1,\"\")","v":13931.006441387697},{"$f":"IF($T39-Z$2 >=Active!$A$3,Y38*Z$1,\"\")","v":13045.996675081931},{"$f":"IF($T39-AA$2 >=Active!$A$3,Z38*AA$1,\"\")","v":12174.055378269777},{"$f":"IF($T39-AB$2 >=Active!$A$3,AA38*AB$1,\"\")","v":11338.368389989084},{"$f":"IF($T39-AC$2 >=Active!$A$3,AB38*AC$1,\"\")","v":10525.939802897095},{"$f":"IF($T39-AD$2 >=Active!$A$3,AC38*AD$1,\"\")","v":48830.813549014725},{"$f":"IF($T39-AE$2 >=Active!$A$3,AD38*AE$1,\"\")","v":42585.104408080559},{"$f":"IF($T39-AF$2 >=Active!$A$3,AE38*AF$1,\"\")","v":36694.723940702112},{"$f":"IF($T39-AG$2 >=Active!$A$3,AF38*AG$1,\"\")","v":32870.004915684854},{"$f":"IF($T39-AH$2 >=Active!$A$3,AG38*AH$1,\"\")","v":29220.883537153848},{"$f":"IF($T39-AI$2 >=Active!$A$3,AH38*AI$1,\"\")","v":25739.605142639182},{"$f":"IF($T39-AJ$2 >=Active!$A$3,AI38*AJ$1,\"\")","v":22418.758356988772},{"$f":"IF($T39-AK$2 >=Active!$A$3,AJ38*AK$1,\"\")","v":19251.259810265641},{"$f":"IF($T39-AL$2 >=Active!$A$3,AK38*AL$1,\"\")","v":17151.217931948813},{"$f":"IF($T39-AM$2 >=Active!$A$3,AL38*AM$1,\"\")","v":15128.387143605378},{"$f":"IF($T39-AN$2 >=Active!$A$3,AM38*AN$1,\"\")","v":13180.056385540047},{"$f":"IF($T39-AO$2 >=Active!$A$3,AN38*AO$1,\"\")","v":11303.611827435087},{"$f":"IF($T39-AP$2 >=Active!$A$3,AO38*AP$1,\"\")","v":9496.5333003648102},{"$f":"IF($T39-AQ$2 >=Active!$A$3,AP38*AQ$1,\"\")","v":9783.0378696025182},{"$f":"IF($T39-AR$2 >=Active!$A$3,AQ38*AR$1,\"\")","v":10068.659205209806},{"$f":"IF($T39-AS$2 >=Active!$A$3,AR38*AS$1,\"\")","v":10353.40336516087},{"$f":"IF($T39-AT$2 >=Active!$A$3,AS38*AT$1,\"\")","v":10637.2763826967},{"$f":"IF($T39-AU$2 >=Active!$A$3,AT38*AU$1,\"\")","v":10910.011186240361},{"$f":"IF($T39-AV$2 >=Active!$A$3,AU38*AV$1,\"\")","v":12012.191748741938},{"$f":"IF($T39-AW$2 >=Active!$A$3,AV38*AW$1,\"\")","v":13126.012304511933},{"$f":"IF($T39-AX$2 >=Active!$A$3,AW38*AX$1,\"\")","v":14251.731827129639},{"$f":"IF($T39-AY$2 >=Active!$A$3,AX38*AY$1,\"\")","v":15360.713435790522},{"$f":"IF($T39-AZ$2 >=Active!$A$3,AY38*AZ$1,\"\")","v":16446.978102941099},{"$f":"IF($T39-BA$2 >=Active!$A$3,AZ38*BA$1,\"\")","v":15741.906729692211},{"$f":"IF($T39-BB$2 >=Active!$A$3,BA38*BB$1,\"\")","v":15081.327273659042},{"$f":"IF($T39-BC$2 >=Active!$A$3,BB38*BC$1,\"\")","v":14477.657158519332},{"$f":"IF($T39-BD$2 >=Active!$A$3,BC38*BD$1,\"\")","v":13928.079619188649},{"$f":"IF($T39-BE$2 >=Active!$A$3,BD38*BE$1,\"\")","v":13429.908496739043},{"$f":"IF($T39-BF$2 >=Active!$A$3,BE38*BF$1,\"\")","v":""},{"$f":"IF($T39-BG$2 >=Active!$A$3,BF38*BG$1,\"\")","v":""},{"$f":"IF($T39-BH$2 >=Active!$A$3,BG38*BH$1,\"\")","v":""},{"$f":"IF($T39-BI$2 >=Active!$A$3,BH38*BI$1,\"\")","v":""},{"$f":"IF($T39-BJ$2 >=Active!$A$3,BI38*BJ$1,\"\")","v":""},{"$f":"IF($T39-BK$2 >=Active!$A$3,BJ38*BK$1,\"\")","v":""},{"$f":"IF($T39-BL$2 >=Active!$A$3,BK38*BL$1,\"\")","v":""},{"$f":"IF($T39-BM$2 >=Active!$A$3,BL38*BM$1,\"\")","v":""},{"$f":"IF($T39-BN$2 >=Active!$A$3,BM38*BN$1,\"\")","v":""},{"$f":"IF($T39-BO$2 >=Active!$A$3,BN38*BO$1,\"\")","v":""},{"$f":"IF($T39-BP$2 >=Active!$A$3,BO38*BP$1,\"\")","v":""},{"$f":"IF($T39-BQ$2 >=Active!$A$3,BP38*BQ$1,\"\")","v":""},{"$f":"IF($T39-BR$2 >=Active!$A$3,BQ38*BR$1,\"\")","v":""},{"$f":"IF($T39-BS$2 >=Active!$A$3,BR38*BS$1,\"\")","v":""},{"$f":"IF($T39-BT$2 >=Active!$A$3,BS38*BT$1,\"\")","v":""},{"$f":"IF($T39-BU$2 >=Active!$A$3,BT38*BU$1,\"\")","v":""},{"$f":"IF($T39-BV$2 >=Active!$A$3,BU38*BV$1,\"\")","v":""},{"$f":"IF($T39-BW$2 >=Active!$A$3,BV38*BW$1,\"\")","v":""},{"$f":"IF($T39-BX$2 >=Active!$A$3,BW38*BX$1,\"\")","v":""},{"$f":"IF($T39-BY$2 >=Active!$A$3,BX38*BY$1,\"\")","v":""},{"$f":"IF($T39-BZ$2 >=Active!$A$3,BY38*BZ$1,\"\")","v":""},{"$f":"IF($T39-CA$2 >=Active!$A$3,BZ38*CA$1,\"\")","v":""},{"$f":"IF($T39-CB$2 >=Active!$A$3,CA38*CB$1,\"\")","v":""},{"$f":"IF($T39-CC$2 >=Active!$A$3,CB38*CC$1,\"\")","v":""},{"$f":"IF($T39-CD$2 >=Active!$A$3,CC38*CD$1,\"\")","v":""},{"$f":"IF($T39-CE$2 >=Active!$A$3,CD38*CE$1,\"\")","v":""},{"$f":"IF($T39-CF$2 >=Active!$A$3,CE38*CF$1,\"\")","v":""},{"$f":"IF($T39-CG$2 >=Active!$A$3,CF38*CG$1,\"\")","v":""},{"$f":"IF($T39-CH$2 >=Active!$A$3,CG38*CH$1,\"\")","v":""},{"$f":"IF($T39-CI$2 >=Active!$A$3,CH38*CI$1,\"\")","v":""},{"$f":"IF($T39-CJ$2 >=Active!$A$3,CI38*CJ$1,\"\")","v":""},{"$f":"IF($T39-CK$2 >=Active!$A$3,CJ38*CK$1,\"\")","v":""},{"$f":"IF($T39-CL$2 >=Active!$A$3,CK38*CL$1,\"\")","v":""},{"$f":"IF($T39-CM$2 >=Active!$A$3,CL38*CM$1,\"\")","v":""},{"$f":"IF($T39-CN$2 >=Active!$A$3,CM38*CN$1,\"\")","v":""},{"$f":"IF($T39-CO$2 >=Active!$A$3,CN38*CO$1,\"\")","v":""},{"$f":"IF($T39-CP$2 >=Active!$A$3,CO38*CP$1,\"\")","v":""},{"$f":"IF($T39-CQ$2 >=Active!$A$3,CP38*CQ$1,\"\")","v":""},{"$f":"IF($T39-CR$2 >=Active!$A$3,CQ38*CR$1,\"\")","v":""},{"$f":"IF($T39-CS$2 >=Active!$A$3,CR38*CS$1,\"\")","v":""},{"$f":"IF($T39-CT$2 >=Active!$A$3,CS38*CT$1,\"\")","v":""},{"$f":"IF($T39-CU$2 >=Active!$A$3,CT38*CU$1,\"\")","v":""},{"$f":"IF($T39-CV$2 >=Active!$A$3,CU38*CV$1,\"\")","v":""},{"$f":"IF($T39-CW$2 >=Active!$A$3,CV38*CW$1,\"\")","v":""},{"$f":"IF($T39-CX$2 >=Active!$A$3,CW38*CX$1,\"\")","v":""},{"$f":"IF($T39-CY$2 >=Active!$A$3,CX38*CY$1,\"\")","v":""},{"$f":"IF($T39-CZ$2 >=Active!$A$3,CY38*CZ$1,\"\")","v":""},{"$f":"IF($T39-DA$2 >=Active!$A$3,CZ38*DA$1,\"\")","v":""},{"$f":"IF($T39-DB$2 >=Active!$A$3,DA38*DB$1,\"\")","v":""},{"$f":"IF($T39-DC$2 >=Active!$A$3,DB38*DC$1,\"\")","v":""},{"$f":"IF($T39-DD$2 >=Active!$A$3,DC38*DD$1,\"\")","v":""},{"$f":"IF($T39-DE$2 >=Active!$A$3,DD38*DE$1,\"\")","v":""},{"$f":"IF($T39-DF$2 >=Active!$A$3,DE38*DF$1,\"\")","v":""},{"$f":"IF($T39-DG$2 >=Active!$A$3,DF38*DG$1,\"\")","v":""},56,0.03,1.5311E-2,1.8001E-2,"-",3.3860000000000001E-3,3.2829999999999999E-3,3.3860000000000001E-3,5.6935498043915967E-3,3.1843611421767575E-3,6.0461644828623384E-3,{"$f":"DI39+DO39+DR39","v":3.9432164482862339E-2},0.24782755541687759,0.45638694620129228,null,null,null,56,3.0000000000000001E-3,6.0000000000000001E-3]
[57,9123.468633714916,7044.48,7449.0322246079613,6841.56,0.04,0.02,6.6690976262920899E-3,3.9745655043900621E-3,null,null,4.1799999999999997E-3,3.7829999999999999E-3,0.98062000000000005,3.9745655043900621E-3,null,37,3.591E-3,4.9059999999999998E-3,2052,17738.035436684906,{"$f":"IF($T40-V$2 >=Active!$A$3,U39*V$1,\"\")","v":17461.606115165734},{"$f":"IF($T40-W$2 >=Active!$A$3,V39*W$1,\"\")","v":17172.827687764322},{"$f":"IF($T40-X$2 >=Active!$A$3,W39*X$1,\"\")","v":16645.280091226217},{"$f":"IF($T40-Y$2 >=Active!$A$3,X39*Y$1,\"\")","v":15657.5511403203},{"$f":"IF($T40-Z$2 >=Active!$A$3,Y39*Z$1,\"\")","v":14697.21179566402},{"$f":"IF($T40-AA$2 >=Active!$A$3,Z39*AA$1,\"\")","v":13763.526492211437},{"$f":"IF($T40-AB$2 >=Active!$A$3,AA39*AB$1,\"\")","v":12855.802479452885},{"$f":"IF($T40-AC$2 >=Active!$A$3,AB39*AC$1,\"\")","v":11973.317019828473},{"$f":"IF($T40-AD$2 >=Active!$A$3,AC39*AD$1,\"\")","v":11125.91837166223},{"$f":"IF($T40-AE$2 >=Active!$A$3,AD39*AE$1,\"\")","v":51614.169921308559},{"$f":"IF($T40-AF$2 >=Active!$A$3,AE39*AF$1,\"\")","v":45012.455359341147},{"$f":"IF($T40-AG$2 >=Active!$A$3,AF39*AG$1,\"\")","v":38786.323205322129},{"$f":"IF($T40-AH$2 >=Active!$A$3,AG39*AH$1,\"\")","v":34743.595195878886},{"$f":"IF($T40-AI$2 >=Active!$A$3,AH39*AI$1,\"\")","v":30886.473898771615},{"$f":"IF($T40-AJ$2 >=Active!$A$3,AI39*AJ$1,\"\")","v":27206.762635769614},{"$f":"IF($T40-AK$2 >=Active!$A$3,AJ39*AK$1,\"\")","v":23696.627583337129},{"$f":"IF($T40-AL$2 >=Active!$A$3,AK39*AL$1,\"\")","v":20348.581619450782},{"$f":"IF($T40-AM$2 >=Active!$A$3,AL39*AM$1,\"\")","v":18128.837354069896},{"$f":"IF($T40-AN$2 >=Active!$A$3,AM39*AN$1,\"\")","v":15990.705210790884},{"$f":"IF($T40-AO$2 >=Active!$A$3,AN39*AO$1,\"\")","v":13931.319599515829},{"$f":"IF($T40-AP$2 >=Active!$A$3,AO39*AP$1,\"\")","v":11947.917701598886},{"$f":"IF($T40-AQ$2 >=Active!$A$3,AP39*AQ$1,\"\")","v":10037.835698485604},{"$f":"IF($T40-AR$2 >=Active!$A$3,AQ39*AR$1,\"\")","v":10340.671028169862},{"$f":"IF($T40-AS$2 >=Active!$A$3,AR39*AS$1,\"\")","v":10642.572779906764},{"$f":"IF($T40-AT$2 >=Active!$A$3,AS39*AT$1,\"\")","v":10943.547356975039},{"$f":"IF($T40-AU$2 >=Active!$A$3,AT39*AU$1,\"\")","v":11243.601136510411},{"$f":"IF($T40-AV$2 >=Active!$A$3,AU39*AV$1,\"\")","v":11531.881823856062},{"$f":"IF($T40-AW$2 >=Active!$A$3,AV39*AW$1,\"\")","v":12696.886678420227},{"$f":"IF($T40-AX$2 >=Active!$A$3,AW39*AX$1,\"\")","v":13874.195005869113},{"$f":"IF($T40-AY$2 >=Active!$A$3,AX39*AY$1,\"\")","v":15064.080541276027},{"$f":"IF($T40-AZ$2 >=Active!$A$3,AY39*AZ$1,\"\")","v":16236.274101630581},{"$f":"IF($T40-BA$2 >=Active!$A$3,AZ39*BA$1,\"\")","v":17384.455854808741},{"$f":"IF($T40-BB$2 >=Active!$A$3,BA39*BB$1,\"\")","v":16639.195413284666},{"$f":"IF($T40-BC$2 >=Active!$A$3,BB39*BC$1,\"\")","v":15940.962928257606},{"$f":"IF($T40-BD$2 >=Active!$A$3,BC39*BD$1,\"\")","v":15302.883616554933},{"$f":"IF($T40-BE$2 >=Active!$A$3,BD39*BE$1,\"\")","v":14721.980157482401},{"$f":"IF($T40-BF$2 >=Active!$A$3,BE39*BF$1,\"\")","v":14195.413281053166},{"$f":"IF($T40-BG$2 >=Active!$A$3,BF39*BG$1,\"\")","v":""},{"$f":"IF($T40-BH$2 >=Active!$A$3,BG39*BH$1,\"\")","v":""},{"$f":"IF($T40-BI$2 >=Active!$A$3,BH39*BI$1,\"\")","v":""},{"$f":"IF($T40-BJ$2 >=Active!$A$3,BI39*BJ$1,\"\")","v":""},{"$f":"IF($T40-BK$2 >=Active!$A$3,BJ39*BK$1,\"\")","v":""},{"$f":"IF($T40-BL$2 >=Active!$A$3,BK39*BL$1,\"\")","v":""},{"$f":"IF($T40-BM$2 >=Active!$A$3,BL39*BM$1,\"\")","v":""},{"$f":"IF($T40-BN$2 >=Active!$A$3,BM39*BN$1,\"\")","v":""},{"$f":"IF($T40-BO$2 >=Active!$A$3,BN39*BO$1,\"\")","v":""},{"$f":"IF($T40-BP$2 >=Active!$A$3,BO39*BP$1,\"\")","v":""},{"$f":"IF($T40-BQ$2 >=Active!$A$3,BP39*BQ$1,\"\")","v":""},{"$f":"IF($T40-BR$2 >=Active!$A$3,BQ39*BR$1,\"\")","v":""},{"$f":"IF($T40-BS$2 >=Active!$A$3,BR39*BS$1,\"\")","v":""},{"$f":"IF($T40-BT$2 >=Active!$A$3,BS39*BT$1,\"\")","v":""},{"$f":"IF($T40-BU$2 >=Active!$A$3,BT39*BU$1,\"\")","v":""},{"$f":"IF($T40-BV$2 >=Active!$A$3,BU39*BV$1,\"\")","v":""},{"$f":"IF($T40-BW$2 >=Active!$A$3,BV39*BW$1,\"\")","v":""},{"$f":"IF($T40-BX$2 >=Active!$A$3,BW39*BX$1,\"\")","v":""},{"$f":"IF($T40-BY$2 >=Active!$A$3,BX39*BY$1,\"\")","v":""},{"$f":"IF($T40-BZ$2 >=Active!$A$3,BY39*BZ$1,\"\")","v":""},{"$f":"IF($T40-CA$2 >=Active!$A$3,BZ39*CA$1,\"\")","v":""},{"$f":"IF($T40-CB$2 >=Active!$A$3,CA39*CB$1,\"\")","v":""},{"$f":"IF($T40-CC$2 >=Active!$A$3,CB39*CC$1,\"\")","v":""},{"$f":"IF($T40-CD$2 >=Active!$A$3,CC39*CD$1,\"\")","v":""},{"$f":"IF($T40-CE$2 >=Active!$A$3,CD39*CE$1,\"\")","v":""},{"$f":"IF($T40-CF$2 >=Active!$A$3,CE39*CF$1,\"\")","v":""},{"$f":"IF($T40-CG$2 >=Active!$A$3,CF39*CG$1,\"\")","v":""},{"$f":"IF($T40-CH$2 >=Active!$A$3,CG39*CH$1,\"\")","v":""},{"$f":"IF($T40-CI$2 >=Active!$A$3,CH39*CI$1,\"\")","v":""},{"$f":"IF($T40-CJ$2 >=Active!$A$3,CI39*CJ$1,\"\")","v":""},{"$f":"IF($T40-CK$2 >=Active!$A$3,CJ39*CK$1,\"\")","v":""},{"$f":"IF($T40-CL$2 >=Active!$A$3,CK39*CL$1,\"\")","v":""},{"$f":"IF($T40-CM$2 >=Active!$A$3,CL39*CM$1,\"\")","v":""},{"$f":"IF($T40-CN$2 >=Active!$A$3,CM39*CN$1,\"\")","v":""},{"$f":"IF($T40-CO$2 >=Active!$A$3,CN39*CO$1,\"\")","v":""},{"$f":"IF($T40-CP$2 >=Active!$A$3,CO39*CP$1,\"\")","v":""},{"$f":"IF($T40-CQ$2 >=Active!$A$3,CP39*CQ$1,\"\")","v":""},{"$f":"IF($T40-CR$2 >=Active!$A$3,CQ39*CR$1,\"\")","v":""},{"$f":"IF($T40-CS$2 >=Active!$A$3,CR39*CS$1,\"\")","v":""},{"$f":"IF($T40-CT$2 >=Active!$A$3,CS39*CT$1,\"\")","v":""},{"$f":"IF($T40-CU$2 >=Active!$A$3,CT39*CU$1,\"\")","v":""},{"$f":"IF($T40-CV$2 >=Active!$A$3,CU39*CV$1,\"\")","v":""},{"$f":"IF($T40-CW$2 >=Active!$A$3,CV39*CW$1,\"\")","v":""},{"$f":"IF($T40-CX$2 >=Active!$A$3,CW39*CX$1,\"\")","v":""},{"$f":"IF($T40-CY$2 >=Active!$A$3,CX39*CY$1,\"\")","v":""},{"$f":"IF($T40-CZ$2 >=Active!$A$3,CY39*CZ$1,\"\")","v":""},{"$f":"IF($T40-DA$2 >=Active!$A$3,CZ39*DA$1,\"\")","v":""},{"$f":"IF($T40-DB$2 >=Active!$A$3,DA39*DB$1,\"\")","v":""},{"$f":"IF($T40-DC$2 >=Active!$A$3,DB39*DC$1,\"\")","v":""},{"$f":"IF($T40-DD$2 >=Active!$A$3,DC39*DD$1,\"\")","v":""},{"$f":"IF($T40-DE$2 >=Active!$A$3,DD39*DE$1,\"\")","v":""},{"$f":"IF($T40-DF$2 >=Active!$A$3,DE39*DF$1,\"\")","v":""},{"$f":"IF($T40-DG$2 >=Active!$A$3,DF39*DG$1,\"\")","v":""},57,0.04,1.3244000000000001E-2,1.5807000000000002E-2,"-",4.1799999999999997E-3,3.7829999999999999E-3,4.1799999999999997E-3,6.1307440007457624E-3,3.4294452773683459E-3,6.6690976262920899E-3,5.0849097626292084E-2,0.23805517848829358,0.4388336021166272,null,null,null,57,4.0000000000000001E-3,7.0000000000000001E-3]
[58,9515.3791949682472,7044.48,7769.0151821756926,6841.56,0.05,0.02,7.4531662368026086E-3,4.4715235007715924E-3,null,null,5.1599999999999997E-3,5.084E-3,0.98040099999999997,4.4715235007715924E-3,null,38,3.591E-3,4.9059999999999998E-3,2053,19532.679779182399,{"$f":"IF($T41-V$2 >=Active!$A$3,U40*V$1,\"\")","v":19245.768448803123},{"$f":"IF($T41-W$2 >=Active!$A$3,V40*W$1,\"\")","v":18945.842634954821},{"$f":"IF($T41-X$2 >=Active!$A$3,W40*X$1,\"\")","v":18632.518041224288},{"$f":"IF($T41-Y$2 >=Active!$A$3,X40*Y$1,\"\")","v":17560.770496243658},{"$f":"IF($T41-Z$2 >=Active!$A$3,Y40*Z$1,\"\")","v":16518.716453037916},{"$f":"IF($T41-AA$2 >=Active!$A$3,Z40*AA$1,\"\")","v":15505.55844442554},{"$f":"IF($T41-AB$2 >=Active!$A$3,AA40*AB$1,\"\")","v":14534.283975775277},{"$f":"IF($T41-AC$2 >=Active!$A$3,AB40*AC$1,\"\")","v":13575.727418302247},{"$f":"IF($T41-AD$2 >=Active!$A$3,AC40*AD$1,\"\")","v":12655.796089958696},{"$f":"IF($T41-AE$2 >=Active!$A$3,AD40*AE$1,\"\")","v":11760.095718846977},{"$f":"IF($T41-AF$2 >=Active!$A$3,AE40*AF$1,\"\")","v":54556.177606823141},{"$f":"IF($T41-AG$2 >=Active!$A$3,AF40*AG$1,\"\")","v":47578.165314823593},{"$f":"IF($T41-AH$2 >=Active!$A$3,AG40*AH$1,\"\")","v":40997.143628025486},{"$f":"IF($T41-AI$2 >=Active!$A$3,AH40*AI$1,\"\")","v":36723.980122043984},{"$f":"IF($T41-AJ$2 >=Active!$A$3,AI40*AJ$1,\"\")","v":32647.002911001597},{"$f":"IF($T41-AK$2 >=Active!$A$3,AJ40*AK$1,\"\")","v":28757.548106008478},{"$f":"IF($T41-AL$2 >=Active!$A$3,AK40*AL$1,\"\")","v":25047.335355587344},{"$f":"IF($T41-AM$2 >=Active!$A$3,AL40*AM$1,\"\")","v":21508.450771759475},{"$f":"IF($T41-AN$2 >=Active!$A$3,AM40*AN$1,\"\")","v":19162.181083251879},{"$f":"IF($T41-AO$2 >=Active!$A$3,AN40*AO$1,\"\")","v":16902.175407805964},{"$f":"IF($T41-AP$2 >=Active!$A$3,AO40*AP$1,\"\")","v":14725.404816688231},{"$f":"IF($T41-AQ$2 >=Active!$A$3,AP40*AQ$1,\"\")","v":12628.949010590022},{"$f":"IF($T41-AR$2 >=Active!$A$3,AQ40*AR$1,\"\")","v":10609.992333299282},{"$f":"IF($T41-AS$2 >=Active!$A$3,AR40*AS$1,\"\")","v":10930.089276775543},{"$f":"IF($T41-AT$2 >=Active!$A$3,AS40*AT$1,\"\")","v":11249.199428361449},{"$f":"IF($T41-AU$2 >=Active!$A$3,AT40*AU$1,\"\")","v":11567.329556322617},{"$f":"IF($T41-AV$2 >=Active!$A$3,AU40*AV$1,\"\")","v":11884.486401291504},{"$f":"IF($T41-AW$2 >=Active!$A$3,AV40*AW$1,\"\")","v":12189.199087815856},{"$f":"IF($T41-AX$2 >=Active!$A$3,AW40*AX$1,\"\")","v":13420.60921909018},{"$f":"IF($T41-AY$2 >=Active!$A$3,AX40*AY$1,\"\")","v":14665.024121203651},{"$f":"IF($T41-AZ$2 >=Active!$A$3,AY40*AZ$1,\"\")","v":15922.73313212876},{"$f":"IF($T41-BA$2 >=Active!$A$3,AZ40*BA$1,\"\")","v":17161.741725423522},{"$f":"IF($T41-BB$2 >=Active!$A$3,BA40*BB$1,\"\")","v":18375.369838532839},{"$f":"IF($T41-BC$2 >=Active!$A$3,BB40*BC$1,\"\")","v":17587.629551841892},{"$f":"IF($T41-BD$2 >=Active!$A$3,BC40*BD$1,\"\")","v":16849.59781516829},{"$f":"IF($T41-BE$2 >=Active!$A$3,BD40*BE$1,\"\")","v":16175.147982698563},{"$f":"IF($T41-BF$2 >=Active!$A$3,BE40*BF$1,\"\")","v":15561.133026458898},{"$f":"IF($T41-BG$2 >=Active!$A$3,BF40*BG$1,\"\")","v":15004.551838073196},{"$f":"IF($T41-BH$2 >=Active!$A$3,BG40*BH$1,\"\")","v":""},{"$f":"IF($T41-BI$2 >=Active!$A$3,BH40*BI$1,\"\")","v":""},{"$f":"IF($T41-BJ$2 >=Active!$A$3,BI40*BJ$1,\"\")","v":""},{"$f":"IF($T41-BK$2 >=Active!$A$3,BJ40*BK$1,\"\")","v":""},{"$f":"IF($T41-BL$2 >=Active!$A$3,BK40*BL$1,\"\")","v":""},{"$f":"IF($T41-BM$2 >=Active!$A$3,BL40*BM$1,\"\")","v":""},{"$f":"IF($T41-BN$2 >=Active!$A$3,BM40*BN$1,\"\")","v":""},{"$f":"IF($T41-BO$2 >=Active!$A$3,BN40*BO$1,\"\")","v":""},{"$f":"IF($T41-BP$2 >=Active!$A$3,BO40*BP$1,\"\")","v":""},{"$f":"IF($T41-BQ$2 >=Active!$A$3,BP40*BQ$1,\"\")","v":""},{"$f":"IF($T41-BR$2 >=Active!$A$3,BQ40*BR$1,\"\")","v":""},{"$f":"IF($T41-BS$2 >=Active!$A$3,BR40*BS$1,\"\")","v":""},{"$f":"IF($T41-BT$2 >=Active!$A$3,BS40*BT$1,\"\")","v":""},{"$f":"IF($T41-BU$2 >=Active!$A$3,BT40*BU$1,\"\")","v":""},{"$f":"IF($T41-BV$2 >=Active!$A$3,BU40*BV$1,\"\")","v":""},{"$f":"IF($T41-BW$2 >=Active!$A$3,BV40*BW$1,\"\")","v":""},{"$f":"IF($T41-BX$2 >=Active!$A$3,BW40*BX$1,\"\")","v":""},{"$f":"IF($T41-BY$2 >=Active!$A$3,BX40*BY$1,\"\")","v":""},{"$f":"IF($T41-BZ$2 >=Active!$A$3,BY40*BZ$1,\"\")","v":""},{"$f":"IF($T41-CA$2 >=Active!$A$3,BZ40*CA$1,\"\")","v":""},{"$f":"IF($T41-CB$2 >=Active!$A$3,CA40*CB$1,\"\")","v":""},{"$f":"IF($T41-CC$2 >=Active!$A$3,CB40*CC$1,\"\")","v":""},{"$f":"IF($T41-CD$2 >=Active!$A$3,CC40*CD$1,\"\")","v":""},{"$f":"IF($T41-CE$2 >=Active!$A$3,CD40*CE$1,\"\")","v":""},{"$f":"IF($T41-CF$2 >=Active!$A$3,CE40*CF$1,\"\")","v":""},{"$f":"IF($T41-CG$2 >=Active!$A$3,CF40*CG$1,\"\")","v":""},{"$f":"IF($T41-CH$2 >=Active!$A$3,CG40*CH$1,\"\")","v":""},{"$f":"IF($T41-CI$2 >=Active!$A$3,CH40*CI$1,\"\")","v":""},{"$f":"IF($T41-CJ$2 >=Active!$A$3,CI40*CJ$1,\"\")","v":""},{"$f":"IF($T41-CK$2 >=Active!$A$3,CJ40*CK$1,\"\")","v":""},{"$f":"IF($T41-CL$2 >=Active!$A$3,CK40*CL$1,\"\")","v":""},{"$f":"IF($T41-CM$2 >=Active!$A$3,CL40*CM$1,\"\")","v":""},{"$f":"IF($T41-CN$2 >=Active!$A$3,CM40*CN$1,\"\")","v":""},{"$f":"IF($T41-CO$2 >=Active!$A$3,CN40*CO$1,\"\")","v":""},{"$f":"IF($T41-CP$2 >=Active!$A$3,CO40*CP$1,\"\")","v":""},{"$f":"IF($T41-CQ$2 >=Active!$A$3,CP40*CQ$1,\"\")","v":""},{"$f":"IF($T41-CR$2 >=Active!$A$3,CQ40*CR$1,\"\")","v":""},{"$f":"IF($T41-CS$2 >=Active!$A$3,CR40*CS$1,\"\")","v":""},{"$f":"IF($T41-CT$2 >=Active!$A$3,CS40*CT$1,\"\")","v":""},{"$f":"IF($T41-CU$2 >=Active!$A$3,CT40*CU$1,\"\")","v":""},{"$f":"IF($T41-CV$2 >=Active!$A$3,CU40*CV$1,\"\")","v":""},{"$f":"IF($T41-CW$2 >=Active!$A$3,CV40*CW$1,\"\")","v":""},{"$f":"IF($T41-CX$2 >=Active!$A$3,CW40*CX$1,\"\")","v":""},{"$f":"IF($T41-CY$2 >=Active!$A$3,CX40*CY$1,\"\")","v":""},{"$f":"IF($T41-CZ$2 >=Active!$A$3,CY40*CZ$1,\"\")","v":""},{"$f":"IF($T41-DA$2 >=Active!$A$3,CZ40*DA$1,\"\")","v":""},{"$f":"IF($T41-DB$2 >=Active!$A$3,DA40*DB$1,\"\")","v":""},{"$f":"IF($T41-DC$2 >=Active!$A$3,DB40*DC$1,\"\")","v":""},{"$f":"IF($T41-DD$2 >=Active!$A$3,DC40*DD$1,\"\")","v":""},{"$f":"IF($T41-DE$2 >=Active!$A$3,DD40*DE$1,\"\")","v":""},{"$f":"IF($T41-DF$2 >=Active!$A$3,DE40*DF$1,\"\")","v":""},{"$f":"IF($T41-DG$2 >=Active!$A$3,DF40*DG$1,\"\")","v":""},58,0.05,1.1457E-2,1.388E-2,"-",5.1599999999999997E-3,5.084E-3,5.1599999999999997E-3,6.6749587214573938E-3,3.7472468654325452E-3,7.4531662368026086E-3,6.2613166236802603E-2,0.22595028747689794,0.42195538665060306,null,null,null,58,5.0000000000000001E-3,8.0000000000000002E-3]
[59,9924.5653946616312,7044.48,8103.1031692245888,6841.56,0.06,0.04,7.4897926416228082E-3,4.6407410213763194E-3,null,null,6.3699999999999998E-3,6.3839999999999999E-3,0.98032699999999995,4.6407410213763194E-3,null,39,3.591E-3,4.9059999999999998E-3,2054,21470.209878235419,{"$f":"IF($T42-V$2 >=Active!$A$3,U41*V$1,\"\")","v":21192.957560412902},{"$f":"IF($T42-W$2 >=Active!$A$3,V41*W$1,\"\")","v":20881.658766951386},{"$f":"IF($T42-X$2 >=Active!$A$3,W41*X$1,\"\")","v":20556.23925892598},{"$f":"IF($T42-Y$2 >=Active!$A$3,X41*Y$1,\"\")","v":19657.306533491621},{"$f":"IF($T42-Z$2 >=Active!$A$3,Y41*Z$1,\"\")","v":18526.612873537058},{"$f":"IF($T42-AA$2 >=Active!$A$3,Z41*AA$1,\"\")","v":17427.245857955},{"$f":"IF($T42-AB$2 >=Active!$A$3,AA41*AB$1,\"\")","v":16373.869717313371},{"$f":"IF($T42-AC$2 >=Active!$A$3,AB41*AC$1,\"\")","v":15348.203878418693},{"$f":"IF($T42-AD$2 >=Active!$A$3,AC41*AD$1,\"\")","v":14349.543881145475},{"$f":"IF($T42-AE$2 >=Active!$A$3,AD41*AE$1,\"\")","v":13377.176467086341},{"$f":"IF($T42-AF$2 >=Active!$A$3,AE41*AF$1,\"\")","v":12430.421174821253},{"$f":"IF($T42-AG$2 >=Active!$A$3,AF41*AG$1,\"\")","v":57665.87973041206},{"$f":"IF($T42-AH$2 >=Active!$A$3,AG41*AH$1,\"\")","v":50290.120737768535},{"$f":"IF($T42-AI$2 >=Active!$A$3,AH41*AI$1,\"\")","v":43333.980814822935},{"$f":"IF($T42-AJ$2 >=Active!$A$3,AI41*AJ$1,\"\")","v":38817.246989000487},{"$f":"IF($T42-AK$2 >=Active!$A$3,AJ41*AK$1,\"\")","v":34507.882076928683},{"$f":"IF($T42-AL$2 >=Active!$A$3,AK41*AL$1,\"\")","v":30396.728348050961},{"$f":"IF($T42-AM$2 >=Active!$A$3,AL41*AM$1,\"\")","v":26475.033470855822},{"$f":"IF($T42-AN$2 >=Active!$A$3,AM41*AN$1,\"\")","v":22734.432465749764},{"$f":"IF($T42-AO$2 >=Active!$A$3,AN41*AO$1,\"\")","v":20254.425404997233},{"$f":"IF($T42-AP$2 >=Active!$A$3,AO41*AP$1,\"\")","v":17865.599406050904},{"$f":"IF($T42-AQ$2 >=Active!$A$3,AP41*AQ$1,\"\")","v":15564.752891239459},{"$f":"IF($T42-AR$2 >=Active!$A$3,AQ41*AR$1,\"\")","v":13348.799104193653},{"$f":"IF($T42-AS$2 >=Active!$A$3,AR41*AS$1,\"\")","v":11214.761896297341},{"$f":"IF($T42-AT$2 >=Active!$A$3,AS41*AT$1,\"\")","v":11553.104365551748},{"$f":"IF($T42-AU$2 >=Active!$A$3,AT41*AU$1,\"\")","v":11890.403795778051},{"$f":"IF($T42-AV$2 >=Active!$A$3,AU41*AV$1,\"\")","v":12226.667341033006},{"$f":"IF($T42-AW$2 >=Active!$A$3,AV41*AW$1,\"\")","v":12561.90212616512},{"$f":"IF($T42-AX$2 >=Active!$A$3,AW41*AX$1,\"\")","v":12883.983435821359},{"$f":"IF($T42-AY$2 >=Active!$A$3,AX41*AY$1,\"\")","v":14185.583944578319},{"$f":"IF($T42-AZ$2 >=Active!$A$3,AY41*AZ$1,\"\")","v":15500.930496112258},{"$f":"IF($T42-BA$2 >=Active!$A$3,AZ41*BA$1,\"\")","v":16830.3289206601},{"$f":"IF($T42-BB$2 >=Active!$A$3,BA41*BB$1,\"\")","v":18139.961003772663},{"$f":"IF($T42-BC$2 >=Active!$A$3,BB41*BC$1,\"\")","v":19422.765919329209},{"$f":"IF($T42-BD$2 >=Active!$A$3,BC41*BD$1,\"\")","v":18590.124436296879},{"$f":"IF($T42-BE$2 >=Active!$A$3,BD41*BE$1,\"\")","v":17810.024890632882},{"$f":"IF($T42-BF$2 >=Active!$A$3,BE41*BF$1,\"\")","v":17097.131417712379},{"$f":"IF($T42-BG$2 >=Active!$A$3,BF41*BG$1,\"\")","v":16448.117608967055},{"$f":"IF($T42-BH$2 >=Active!$A$3,BG41*BH$1,\"\")","v":15859.811292843367},{"$f":"IF($T42-BI$2 >=Active!$A$3,BH41*BI$1,\"\")","v":""},{"$f":"IF($T42-BJ$2 >=Active!$A$3,BI41*BJ$1,\"\")","v":""},{"$f":"IF($T42-BK$2 >=Active!$A$3,BJ41*BK$1,\"\")","v":""},{"$f":"IF($T42-BL$2 >=Active!$A$3,BK41*BL$1,\"\")","v":""},{"$f":"IF($T42-BM$2 >=Active!$A$3,BL41*BM$1,\"\")","v":""},{"$f":"IF($T42-BN$2 >=Active!$A$3,BM41*BN$1,\"\")","v":""},{"$f":"IF($T42-BO$2 >=Active!$A$3,BN41*BO$1,\"\")","v":""},{"$f":"IF($T42-BP$2 >=Active!$A$3,BO41*BP$1,\"\")","v":""},{"$f":"IF($T42-BQ$2 >=Active!$A$3,BP41*BQ$1,\"\")","v":""},{"$f":"IF($T42-BR$2 >=Active!$A$3,BQ41*BR$1,\"\")","v":""},{"$f":"IF($T42-BS$2 >=Active!$A$3,BR41*BS$1,\"\")","v":""},{"$f":"IF($T42-BT$2 >=Active!$A$3,BS41*BT$1,\"\")","v":""},{"$f":"IF($T42-BU$2 >=Active!$A$3,BT41*BU$1,\"\")","v":""},{"$f":"IF($T42-BV$2 >=Active!$A$3,BU41*BV$1,\"\")","v":""},{"$f":"IF($T42-BW$2 >=Active!$A$3,BV41*BW$1,\"\")","v":""},{"$f":"IF($T42-BX$2 >=Active!$A$3,BW41*BX$1,\"\")","v":""},{"$f":"IF($T42-BY$2 >=Active!$A$3,BX41*BY$1,\"\")","v":""},{"$f":"IF($T42-BZ$2 >=Active!$A$3,BY41*BZ$1,\"\")","v":""},{"$f":"IF($T42-CA$2 >=Active!$A$3,BZ41*CA$1,\"\")","v":""},{"$f":"IF($T42-CB$2 >=Active!$A$3,CA41*CB$1,\"\")","v":""},{"$f":"IF($T42-CC$2 >=Active!$A$3,CB41*CC$1,\"\")","v":""},{"$f":"IF($T42-CD$2 >=Active!$A$3,CC41*CD$1,\"\")","v":""},{"$f":"IF($T42-CE$2 >=Active!$A$3,CD41*CE$1,\"\")","v":""},{"$f":"IF($T42-CF$2 >=Active!$A$3,CE41*CF$1,\"\")","v":""},{"$f":"IF($T42-CG$2 >=Active!$A$3,CF41*CG$1,\"\")","v":""},{"$f":"IF($T42-CH$2 >=Active!$A$3,CG41*CH$1,\"\")","v":""},{"$f":"IF($T42-CI$2 >=Active!$A$3,CH41*CI$1,\"\")","v":""},{"$f":"IF($T42-CJ$2 >=Active!$A$3,CI41*CJ$1,\"\")","v":""},{"$f":"IF($T42-CK$2 >=Active!$A$3,CJ41*CK$1,\"\")","v":""},{"$f":"IF($T42-CL$2 >=Active!$A$3,CK41*CL$1,\"\")","v":""},{"$f":"IF($T42-CM$2 >=Active!$A$3,CL41*CM$1,\"\")","v":""},{"$f":"IF($T42-CN$2 >=Active!$A$3,CM41*CN$1,\"\")","v":""},{"$f":"IF($T42-CO$2 >=Active!$A$3,CN41*CO$1,\"\")","v":""},{"$f":"IF($T42-CP$2 >=Active!$A$3,CO41*CP$1,\"\")","v":""},{"$f":"IF($T42-CQ$2 >=Active!$A$3,CP41*CQ$1,\"\")","v":""},{"$f":"IF($T42-CR$2 >=Active!$A$3,CQ41*CR$1,\"\")","v":""},{"$f":"IF($T42-CS$2 >=Active!$A$3,CR41*CS$1,\"\")","v":""},{"$f":"IF($T42-CT$2 >=Active!$A$3,CS41*CT$1,\"\")","v":""},{"$f":"IF($T42-CU$2 >=Active!$A$3,CT41*CU$1,\"\")","v":""},{"$f":"IF($T42-CV$2 >=Active!$A$3,CU41*CV$1,\"\")","v":""},{"$f":"IF($T42-CW$2 >=Active!$A$3,CV41*CW$1,\"\")","v":""},{"$f":"IF($T42-CX$2 >=Active!$A$3,CW41*CX$1,\"\")","v":""},{"$f":"IF($T42-CY$2 >=Active!$A$3,CX41*CY$1,\"\")","v":""},{"$f":"IF($T42-CZ$2 >=Active!$A$3,CY41*CZ$1,\"\")","v":""},{"$f":"IF($T42-DA$2 >=Active!$A$3,CZ41*DA$1,\"\")","v":""},{"$f":"IF($T42-DB$2 >=Active!$A$3,DA41*DB$1,\"\")","v":""},{"$f":"IF($T42-DC$2 >=Active!$A$3,DB41*DC$1,\"\")","v":""},{"$f":"IF($T42-DD$2 >=Active!$A$3,DC41*DD$1,\"\")","v":""},{"$f":"IF($T42-DE$2 >=Active!$A$3,DD41*DE$1,\"\")","v":""},{"$f":"IF($T42-DF$2 >=Active!$A$3,DE41*DF$1,\"\")","v":""},{"$f":"IF($T42-DG$2 >=Active!$A$3,DF41*DG$1,\"\")","v":""},59,0.06,9.9100000000000004E-3,1.2187999999999999E-2,"-",6.3699999999999998E-3,6.3839999999999999E-3,6.3699999999999998E-3,6.521637201628864E-3,3.7694795041563699E-3,7.4897926416228082E-3,7.3859792641622804E-2,0.21180282456585359,0.40572633331788754,null,null,null,59,6.0000000000000001E-3,8.9999999999999993E-3]
[60,10351.807266701702,7044.48,8451.9330595545671,6841.56,7.0000000000000007E-2,0.06,8.3897819842423567E-3,5.2194128633295221E-3,null,null,7.8630000000000002E-3,7.6810000000000003E-3,0.98007200000000005,5.2194128633295221E-3,null,40,3.591E-3,4.9059999999999998E-3,2055,23580.982104694565,{"$f":"IF($T43-V$2 >=Active!$A$3,U42*V$1,\"\")","v":23295.177717885428},{"$f":"IF($T43-W$2 >=Active!$A$3,V42*W$1,\"\")","v":22994.358953047999},{"$f":"IF($T43-X$2 >=Active!$A$3,W42*X$1,\"\")","v":22656.599762142254},{"$f":"IF($T43-Y$2 >=Active!$A$3,X42*Y$1,\"\")","v":21686.832418166909},{"$f":"IF($T43-Z$2 >=Active!$A$3,Y42*Z$1,\"\")","v":20738.458392833658},{"$f":"IF($T43-AA$2 >=Active!$A$3,Z42*AA$1,\"\")","v":19545.576581581594},{"$f":"IF($T43-AB$2 >=Active!$A$3,AA42*AB$1,\"\")","v":18403.17162600048},{"$f":"IF($T43-AC$2 >=Active!$A$3,AB42*AC$1,\"\")","v":17290.806421482921},{"$f":"IF($T43-AD$2 >=Active!$A$3,AC42*AD$1,\"\")","v":16223.051499488558},{"$f":"IF($T43-AE$2 >=Active!$A$3,AD42*AE$1,\"\")","v":15167.467882370765},{"$f":"IF($T43-AF$2 >=Active!$A$3,AE42*AF$1,\"\")","v":14139.675525710261},{"$f":"IF($T43-AG$2 >=Active!$A$3,AF42*AG$1,\"\")","v":13138.955181786063},{"$f":"IF($T43-AH$2 >=Active!$A$3,AG42*AH$1,\"\")","v":60952.834875045541},{"$f":"IF($T43-AI$2 >=Active!$A$3,AH42*AI$1,\"\")","v":53156.657619821337},{"$f":"IF($T43-AJ$2 >=Active!$A$3,AI42*AJ$1,\"\")","v":45804.017721267839},{"$f":"IF($T43-AK$2 >=Active!$A$3,AJ42*AK$1,\"\")","v":41029.830067373514},{"$f":"IF($T43-AL$2 >=Active!$A$3,AK42*AL$1,\"\")","v":36474.831355313618},{"$f":"IF($T43-AM$2 >=Active!$A$3,AL42*AM$1,\"\")","v":32129.341863889866},{"$f":"IF($T43-AN$2 >=Active!$A$3,AM42*AN$1,\"\")","v":27984.110378694604},{"$f":"IF($T43-AO$2 >=Active!$A$3,AN42*AO$1,\"\")","v":24030.2951162975},{"$f":"IF($T43-AP$2 >=Active!$A$3,AO42*AP$1,\"\")","v":21408.927653082075},{"$f":"IF($T43-AQ$2 >=Active!$A$3,AP42*AQ$1,\"\")","v":18883.938572195802},{"$f":"IF($T43-AR$2 >=Active!$A$3,AQ42*AR$1,\"\")","v":16451.943806040108},{"$f":"IF($T43-AS$2 >=Active!$A$3,AR42*AS$1,\"\")","v":14109.680653132691},{"$f":"IF($T43-AT$2 >=Active!$A$3,AS42*AT$1,\"\")","v":11854.003324386289},{"$f":"IF($T43-AU$2 >=Active!$A$3,AT42*AU$1,\"\")","v":12211.631314388196},{"$f":"IF($T43-AV$2 >=Active!$A$3,AU42*AV$1,\"\")","v":12568.156812137398},{"$f":"IF($T43-AW$2 >=Active!$A$3,AV42*AW$1,\"\")","v":12923.587379471886},{"$f":"IF($T43-AX$2 >=Active!$A$3,AW42*AX$1,\"\")","v":13277.930547356531},{"$f":"IF($T43-AY$2 >=Active!$A$3,AX42*AY$1,\"\")","v":13618.370491663176},{"$f":"IF($T43-AZ$2 >=Active!$A$3,AY42*AZ$1,\"\")","v":14994.162229419282},{"$f":"IF($T43-BA$2 >=Active!$A$3,AZ42*BA$1,\"\")","v":16384.483534390656},{"$f":"IF($T43-BB$2 >=Active!$A$3,BA42*BB$1,\"\")","v":17789.657669137727},{"$f":"IF($T43-BC$2 >=Active!$A$3,BB42*BC$1,\"\")","v":19173.938780987704},{"$f":"IF($T43-BD$2 >=Active!$A$3,BC42*BD$1,\"\")","v":20529.863576730972},{"$f":"IF($T43-BE$2 >=Active!$A$3,BD42*BE$1,\"\")","v":19649.7615291658},{"$f":"IF($T43-BF$2 >=Active!$A$3,BE42*BF$1,\"\")","v":18825.196309398954},{"$f":"IF($T43-BG$2 >=Active!$A$3,BF42*BG$1,\"\")","v":18071.667908521984},{"$f":"IF($T43-BH$2 >=Active!$A$3,BG42*BH$1,\"\")","v":17385.660312678177},{"$f":"IF($T43-BI$2 >=Active!$A$3,BH42*BI$1,\"\")","v":16763.820536535437},{"$f":"IF($T43-BJ$2 >=Active!$A$3,BI42*BJ$1,\"\")","v":""},{"$f":"IF($T43-BK$2 >=Active!$A$3,BJ42*BK$1,\"\")","v":""},{"$f":"IF($T43-BL$2 >=Active!$A$3,BK42*BL$1,\"\")","v":""},{"$f":"IF($T43-BM$2 >=Active!$A$3,BL42*BM$1,\"\")","v":""},{"$f":"IF($T43-BN$2 >=Active!$A$3,BM42*BN$1,\"\")","v":""},{"$f":"IF($T43-BO$2 >=Active!$A$3,BN42*BO$1,\"\")","v":""},{"$f":"IF($T43-BP$2 >=Active!$A$3,BO42*BP$1,\"\")","v":""},{"$f":"IF($T43-BQ$2 >=Active!$A$3,BP42*BQ$1,\"\")","v":""},{"$f":"IF($T43-BR$2 >=Active!$A$3,BQ42*BR$1,\"\")","v":""},{"$f":"IF($T43-BS$2 >=Active!$A$3,BR42*BS$1,\"\")","v":""},{"$f":"IF($T43-BT$2 >=Active!$A$3,BS42*BT$1,\"\")","v":""},{"$f":"IF($T43-BU$2 >=Active!$A$3,BT42*BU$1,\"\")","v":""},{"$f":"IF($T43-BV$2 >=Active!$A$3,BU42*BV$1,\"\")","v":""},{"$f":"IF($T43-BW$2 >=Active!$A$3,BV42*BW$1,\"\")","v":""},{"$f":"IF($T43-BX$2 >=Active!$A$3,BW42*BX$1,\"\")","v":""},{"$f":"IF($T43-BY$2 >=Active!$A$3,BX42*BY$1,\"\")","v":""},{"$f":"IF($T43-BZ$2 >=Active!$A$3,BY42*BZ$1,\"\")","v":""},{"$f":"IF($T43-CA$2 >=Active!$A$3,BZ42*CA$1,\"\")","v":""},{"$f":"IF($T43-CB$2 >=Active!$A$3,CA42*CB$1,\"\")","v":""},{"$f":"IF($T43-CC$2 >=Active!$A$3,CB42*CC$1,\"\")","v":""},{"$f":"IF($T43-CD$2 >=Active!$A$3,CC42*CD$1,\"\")","v":""},{"$f":"IF($T43-CE$2 >=Active!$A$3,CD42*CE$1,\"\")","v":""},{"$f":"IF($T43-CF$2 >=Active!$A$3,CE42*CF$1,\"\")","v":""},{"$f":"IF($T43-CG$2 >=Active!$A$3,CF42*CG$1,\"\")","v":""},{"$f":"IF($T43-CH$2 >=Active!$A$3,CG42*CH$1,\"\")","v":""},{"$f":"IF($T43-CI$2 >=Active!$A$3,CH42*CI$1,\"\")","v":""},{"$f":"IF($T43-CJ$2 >=Active!$A$3,CI42*CJ$1,\"\")","v":""},{"$f":"IF($T43-CK$2 >=Active!$A$3,CJ42*CK$1,\"\")","v":""},{"$f":"IF($T43-CL$2 >=Active!$A$3,CK42*CL$1,\"\")","v":""},{"$f":"IF($T43-CM$2 >=Active!$A$3,CL42*CM$1,\"\")","v":""},{"$f":"IF($T43-CN$2 >=Active!$A$3,CM42*CN$1,\"\")","v":""},{"$f":"IF($T43-CO$2 >=Active!$A$3,CN42*CO$1,\"\")","v":""},{"$f":"IF($T43-CP$2 >=Active!$A$3,CO42*CP$1,\"\")","v":""},{"$f":"IF($T43-CQ$2 >=Active!$A$3,CP42*CQ$1,\"\")","v":""},{"$f":"IF($T43-CR$2 >=Active!$A$3,CQ42*CR$1,\"\")","v":""},{"$f":"IF($T43-CS$2 >=Active!$A$3,CR42*CS$1,\"\")","v":""},{"$f":"IF($T43-CT$2 >=Active!$A$3,CS42*CT$1,\"\")","v":""},{"$f":"IF($T43-CU$2 >=Active!$A$3,CT42*CU$1,\"\")","v":""},{"$f":"IF($T43-CV$2 >=Active!$A$3,CU42*CV$1,\"\")","v":""},{"$f":"IF($T43-CW$2 >=Active!$A$3,CV42*CW$1,\"\")","v":""},{"$f":"IF($T43-CX$2 >=Active!$A$3,CW42*CX$1,\"\")","v":""},{"$f":"IF($T43-CY$2 >=Active!$A$3,CX42*CY$1,\"\")","v":""},{"$f":"IF($T43-CZ$2 >=Active!$A$3,CY42*CZ$1,\"\")","v":""},{"$f":"IF($T43-DA$2 >=Active!$A$3,CZ42*DA$1,\"\")","v":""},{"$f":"IF($T43-DB$2 >=Active!$A$3,DA42*DB$1,\"\")","v":""},{"$f":"IF($T43-DC$2 >=Active!$A$3,DB42*DC$1,\"\")","v":""},{"$f":"IF($T43-DD$2 >=Active!$A$3,DC42*DD$1,\"\")","v":""},{"$f":"IF($T43-DE$2 >=Active!$A$3,DD42*DE$1,\"\")","v":""},{"$f":"IF($T43-DF$2 >=Active!$A$3,DE42*DF$1,\"\")","v":""},{"$f":"IF($T43-DG$2 >=Active!$A$3,DF42*DG$1,\"\")","v":""},60,7.0000000000000007E-2,8.5730000000000008E-3,1.0702E-2,"-",7.8630000000000002E-3,7.6810000000000003E-3,7.8630000000000002E-3,7.0881457531763083E-3,4.1007785945660208E-3,8.3897819842423567E-3,8.6252781984242355E-2,0.19615911186250964,0.39012147434412264,null,null,null,60,7.0000000000000001E-3,0.01]
[61,10797.920823387058,7044.48,8816.1711022215059,6841.56,0.08,0.13,8.3425104332357728E-3,5.3807747959810463E-3,null,null,9.7070000000000004E-3,8.9770000000000006E-3,0.98,5.3807747959810463E-3,null,41,3.591E-3,4.9059999999999998E-3,2056,25483.833398884304,{"$f":"IF($T44-V$2 >=Active!$A$3,U43*V$1,\"\")","v":25585.365583593604},{"$f":"IF($T44-W$2 >=Active!$A$3,V43*W$1,\"\")","v":25275.267823905688},{"$f":"IF($T44-X$2 >=Active!$A$3,W43*X$1,\"\")","v":24948.879464057078},{"$f":"IF($T44-Y$2 >=Active!$A$3,X43*Y$1,\"\")","v":23902.712749060076},{"$f":"IF($T44-Z$2 >=Active!$A$3,Y43*Z$1,\"\")","v":22879.608201166087},{"$f":"IF($T44-AA$2 >=Active!$A$3,Z43*AA$1,\"\")","v":21879.073604439509},{"$f":"IF($T44-AB$2 >=Active!$A$3,AA43*AB$1,\"\")","v":20640.128870150165},{"$f":"IF($T44-AC$2 >=Active!$A$3,AB43*AC$1,\"\")","v":19433.749237056509},{"$f":"IF($T44-AD$2 >=Active!$A$3,AC43*AD$1,\"\")","v":18276.382387507445},{"$f":"IF($T44-AE$2 >=Active!$A$3,AD43*AE$1,\"\")","v":17147.765434959405},{"$f":"IF($T44-AF$2 >=Active!$A$3,AE43*AF$1,\"\")","v":16032.013551665897},{"$f":"IF($T44-AG$2 >=Active!$A$3,AF43*AG$1,\"\")","v":14945.637030675745},{"$f":"IF($T44-AH$2 >=Active!$A$3,AG43*AH$1,\"\")","v":13887.875627147867},{"$f":"IF($T44-AI$2 >=Active!$A$3,AH43*AI$1,\"\")","v":64427.146462923134},{"$f":"IF($T44-AJ$2 >=Active!$A$3,AI43*AJ$1,\"\")","v":56186.587104151149},{"$f":"IF($T44-AK$2 >=Active!$A$3,AJ43*AK$1,\"\")","v":48414.846731380101},{"$f":"IF($T44-AL$2 >=Active!$A$3,AK43*AL$1,\"\")","v":43368.530381213801},{"$f":"IF($T44-AM$2 >=Active!$A$3,AL43*AM$1,\"\")","v":38553.896742566489},{"$f":"IF($T44-AN$2 >=Active!$A$3,AM43*AN$1,\"\")","v":33960.714350131588},{"$f":"IF($T44-AO$2 >=Active!$A$3,AN43*AO$1,\"\")","v":29579.204670280196},{"$f":"IF($T44-AP$2 >=Active!$A$3,AO43*AP$1,\"\")","v":25400.021937926456},{"$f":"IF($T44-AQ$2 >=Active!$A$3,AP43*AQ$1,\"\")","v":22629.236529307753},{"$f":"IF($T44-AR$2 >=Active!$A$3,AQ43*AR$1,\"\")","v":19960.323070810962},{"$f":"IF($T44-AS$2 >=Active!$A$3,AR43*AS$1,\"\")","v":17389.704602984391},{"$f":"IF($T44-AT$2 >=Active!$A$3,AS43*AT$1,\"\")","v":14913.932450361253},{"$f":"IF($T44-AU$2 >=Active!$A$3,AT43*AU$1,\"\")","v":12529.681513876307},{"$f":"IF($T44-AV$2 >=Active!$A$3,AU43*AV$1,\"\")","v":12907.694299308323},{"$f":"IF($T44-AW$2 >=Active!$A$3,AV43*AW$1,\"\")","v":13284.541750429229},{"$f":"IF($T44-AX$2 >=Active!$A$3,AW43*AX$1,\"\")","v":13660.231860101783},{"$f":"IF($T44-AY$2 >=Active!$A$3,AX43*AY$1,\"\")","v":14034.772588555852},{"$f":"IF($T44-AZ$2 >=Active!$A$3,AY43*AZ$1,\"\")","v":14394.617609687975},{"$f":"IF($T44-BA$2 >=Active!$A$3,AZ43*BA$1,\"\")","v":15848.829476496181},{"$f":"IF($T44-BB$2 >=Active!$A$3,BA43*BB$1,\"\")","v":17318.399095850924},{"$f":"IF($T44-BC$2 >=Active!$A$3,BB43*BC$1,\"\")","v":18803.668156278574},{"$f":"IF($T44-BD$2 >=Active!$A$3,BC43*BD$1,\"\")","v":20266.853291504001},{"$f":"IF($T44-BE$2 >=Active!$A$3,BD43*BE$1,\"\")","v":21700.065800604636},{"$f":"IF($T44-BF$2 >=Active!$A$3,BE43*BF$1,\"\")","v":20769.79793632825},{"$f":"IF($T44-BG$2 >=Active!$A$3,BF43*BG$1,\"\")","v":19898.232499034693},{"$f":"IF($T44-BH$2 >=Active!$A$3,BG43*BH$1,\"\")","v":19101.752979307737},{"$f":"IF($T44-BI$2 >=Active!$A$3,BH43*BI$1,\"\")","v":18376.642950500831},{"$f":"IF($T44-BJ$2 >=Active!$A$3,BI43*BJ$1,\"\")","v":17719.358307117956},{"$f":"IF($T44-BK$2 >=Active!$A$3,BJ43*BK$1,\"\")","v":""},{"$f":"IF($T44-BL$2 >=Active!$A$3,BK43*BL$1,\"\")","v":""},{"$f":"IF($T44-BM$2 >=Active!$A$3,BL43*BM$1,\"\")","v":""},{"$f":"IF($T44-BN$2 >=Active!$A$3,BM43*BN$1,\"\")","v":""},{"$f":"IF($T44-BO$2 >=Active!$A$3,BN43*BO$1,\"\")","v":""},{"$f":"IF($T44-BP$2 >=Active!$A$3,BO43*BP$1,\"\")","v":""},{"$f":"IF($T44-BQ$2 >=Active!$A$3,BP43*BQ$1,\"\")","v":""},{"$f":"IF($T44-BR$2 >=Active!$A$3,BQ43*BR$1,\"\")","v":""},{"$f":"IF($T44-BS$2 >=Active!$A$3,BR43*BS$1,\"\")","v":""},{"$f":"IF($T44-BT$2 >=Active!$A$3,BS43*BT$1,\"\")","v":""},{"$f":"IF($T44-BU$2 >=Active!$A$3,BT43*BU$1,\"\")","v":""},{"$f":"IF($T44-BV$2 >=Active!$A$3,BU43*BV$1,\"\")","v":""},{"$f":"IF($T44-BW$2 >=Active!$A$3,BV43*BW$1,\"\")","v":""},{"$f":"IF($T44-BX$2 >=Active!$A$3,BW43*BX$1,\"\")","v":""},{"$f":"IF($T44-BY$2 >=Active!$A$3,BX43*BY$1,\"\")","v":""},{"$f":"IF($T44-BZ$2 >=Active!$A$3,BY43*BZ$1,\"\")","v":""},{"$f":"IF($T44-CA$2 >=Active!$A$3,BZ43*CA$1,\"\")","v":""},{"$f":"IF($T44-CB$2 >=Active!$A$3,CA43*CB$1,\"\")","v":""},{"$f":"IF($T44-CC$2 >=Active!$A$3,CB43*CC$1,\"\")","v":""},{"$f":"IF($T44-CD$2 >=Active!$A$3,CC43*CD$1,\"\")","v":""},{"$f":"IF($T44-CE$2 >=Active!$A$3,CD43*CE$1,\"\")","v":""},{"$f":"IF($T44-CF$2 >=Active!$A$3,CE43*CF$1,\"\")","v":""},{"$f":"IF($T44-CG$2 >=Active!$A$3,CF43*CG$1,\"\")","v":""},{"$f":"IF($T44-CH$2 >=Active!$A$3,CG43*CH$1,\"\")","v":""},{"$f":"IF($T44-CI$2 >=Active!$A$3,CH43*CI$1,\"\")","v":""},{"$f":"IF($T44-CJ$2 >=Active!$A$3,CI43*CJ$1,\"\")","v":""},{"$f":"IF($T44-CK$2 >=Active!$A$3,CJ43*CK$1,\"\")","v":""},{"$f":"IF($T44-CL$2 >=Active!$A$3,CK43*CL$1,\"\")","v":""},{"$f":"IF($T44-CM$2 >=Active!$A$3,CL43*CM$1,\"\")","v":""},{"$f":"IF($T44-CN$2 >=Active!$A$3,CM43*CN$1,\"\")","v":""},{"$f":"IF($T44-CO$2 >=Active!$A$3,CN43*CO$1,\"\")","v":""},{"$f":"IF($T44-CP$2 >=Active!$A$3,CO43*CP$1,\"\")","v":""},{"$f":"IF($T44-CQ$2 >=Active!$A$3,CP43*CQ$1,\"\")","v":""},{"$f":"IF($T44-CR$2 >=Active!$A$3,CQ43*CR$1,\"\")","v":""},{"$f":"IF($T44-CS$2 >=Active!$A$3,CR43*CS$1,\"\")","v":""},{"$f":"IF($T44-CT$2 >=Active!$A$3,CS43*CT$1,\"\")","v":""},{"$f":"IF($T44-CU$2 >=Active!$A$3,CT43*CU$1,\"\")","v":""},{"$f":"IF($T44-CV$2 >=Active!$A$3,CU43*CV$1,\"\")","v":""},{"$f":"IF($T44-CW$2 >=Active!$A$3,CV43*CW$1,\"\")","v":""},{"$f":"IF($T44-CX$2 >=Active!$A$3,CW43*CX$1,\"\")","v":""},{"$f":"IF($T44-CY$2 >=Active!$A$3,CX43*CY$1,\"\")","v":""},{"$f":"IF($T44-CZ$2 >=Active!$A$3,CY43*CZ$1,\"\")","v":""},{"$f":"IF($T44-DA$2 >=Active!$A$3,CZ43*DA$1,\"\")","v":""},{"$f":"IF($T44-DB$2 >=Active!$A$3,DA43*DB$1,\"\")","v":""},{"$f":"IF($T44-DC$2 >=Active!$A$3,DB43*DC$1,\"\")","v":""},{"$f":"IF($T44-DD$2 >=Active!$A$3,DC43*DD$1,\"\")","v":""},{"$f":"IF($T44-DE$2 >=Active!$A$3,DD43*DE$1,\"\")","v":""},{"$f":"IF($T44-DF$2 >=Active!$A$3,DE43*DF$1,\"\")","v":""},{"$f":"IF($T44-DG$2 >=Active!$A$3,DF43*DG$1,\"\")","v":""},61,0.08,7.4149999999999997E-3,9.3970000000000008E-3,"-",9.7070000000000004E-3,8.9770000000000006E-3,9.7070000000000004E-3,6.8247785238300914E-3,4.0808638499830767E-3,8.3425104332357728E-3,9.8049510433235787E-2,0.17923984275280999,0.37511680225396404,null,null,null,61,8.0000000000000002E-3,1.0999999999999999E-2]
[62,11373.871174943175,7044.48,9286.4169162758226,6841.56,0.24,0.2,8.197388173809772E-3,5.5503696409074143E-3,null,null,1.1983000000000001E-2,1.0271000000000001E-2,0.97992599999999996,5.5503696409074143E-3,null,42,3.591E-3,4.9059999999999998E-3,2057,27533.039615689639,{"$f":"IF($T45-V$2 >=Active!$A$3,U44*V$1,\"\")","v":27649.95923778947},{"$f":"IF($T45-W$2 >=Active!$A$3,V44*W$1,\"\")","v":27760.121658199059},{"$f":"IF($T45-X$2 >=Active!$A$3,W44*X$1,\"\")","v":27423.665588937671},{"$f":"IF($T45-Y$2 >=Active!$A$3,X44*Y$1,\"\")","v":26321.067834580215},{"$f":"IF($T45-Z$2 >=Active!$A$3,Y44*Z$1,\"\")","v":25217.361950258379},{"$f":"IF($T45-AA$2 >=Active!$A$3,Z44*AA$1,\"\")","v":24137.986652230222},{"$f":"IF($T45-AB$2 >=Active!$A$3,AA44*AB$1,\"\")","v":23104.301726288122},{"$f":"IF($T45-AC$2 >=Active!$A$3,AB44*AC$1,\"\")","v":21795.976086878574},{"$f":"IF($T45-AD$2 >=Active!$A$3,AC44*AD$1,\"\")","v":20541.47294356873},{"$f":"IF($T45-AE$2 >=Active!$A$3,AD44*AE$1,\"\")","v":19318.136183595368},{"$f":"IF($T45-AF$2 >=Active!$A$3,AE44*AF$1,\"\")","v":18125.188064752088},{"$f":"IF($T45-AG$2 >=Active!$A$3,AF44*AG$1,\"\")","v":16945.838324110853},{"$f":"IF($T45-AH$2 >=Active!$A$3,AG44*AH$1,\"\")","v":15797.538341424262},{"$f":"IF($T45-AI$2 >=Active!$A$3,AH44*AI$1,\"\")","v":14679.484537895294},{"$f":"IF($T45-AJ$2 >=Active!$A$3,AI44*AJ$1,\"\")","v":68099.493811309745},{"$f":"IF($T45-AK$2 >=Active!$A$3,AJ44*AK$1,\"\")","v":59389.22256908776},{"$f":"IF($T45-AL$2 >=Active!$A$3,AK44*AL$1,\"\")","v":51174.492995068766},{"$f":"IF($T45-AM$2 >=Active!$A$3,AL44*AM$1,\"\")","v":45840.536612942982},{"$f":"IF($T45-AN$2 >=Active!$A$3,AM44*AN$1,\"\")","v":40751.468856892774},{"$f":"IF($T45-AO$2 >=Active!$A$3,AN44*AO$1,\"\")","v":35896.475068089087},{"$f":"IF($T45-AP$2 >=Active!$A$3,AO44*AP$1,\"\")","v":31265.219336486167},{"$f":"IF($T45-AQ$2 >=Active!$A$3,AP44*AQ$1,\"\")","v":26847.823188388262},{"$f":"IF($T45-AR$2 >=Active!$A$3,AQ44*AR$1,\"\")","v":23919.103011478292},{"$f":"IF($T45-AS$2 >=Active!$A$3,AR44*AS$1,\"\")","v":21098.061485847185},{"$f":"IF($T45-AT$2 >=Active!$A$3,AS44*AT$1,\"\")","v":18380.917765354501},{"$f":"IF($T45-AU$2 >=Active!$A$3,AT44*AU$1,\"\")","v":15764.026600031844},{"$f":"IF($T45-AV$2 >=Active!$A$3,AU44*AV$1,\"\")","v":13243.873360167256},{"$f":"IF($T45-AW$2 >=Active!$A$3,AV44*AW$1,\"\")","v":13643.432874368897},{"$f":"IF($T45-AX$2 >=Active!$A$3,AW44*AX$1,\"\")","v":14041.760630203695},{"$f":"IF($T45-AY$2 >=Active!$A$3,AX44*AY$1,\"\")","v":14438.865076127584},{"$f":"IF($T45-AZ$2 >=Active!$A$3,AY44*AZ$1,\"\")","v":14834.754626103535},{"$f":"IF($T45-BA$2 >=Active!$A$3,AZ44*BA$1,\"\")","v":15215.110813440189},{"$f":"IF($T45-BB$2 >=Active!$A$3,BA44*BB$1,\"\")","v":16752.212756656463},{"$f":"IF($T45-BC$2 >=Active!$A$3,BB44*BC$1,\"\")","v":18305.547844314424},{"$f":"IF($T45-BD$2 >=Active!$A$3,BC44*BD$1,\"\")","v":19875.477241186451},{"$f":"IF($T45-BE$2 >=Active!$A$3,BD44*BE$1,\"\")","v":21422.063929119729},{"$f":"IF($T45-BF$2 >=Active!$A$3,BE44*BF$1,\"\")","v":22936.969551239097},{"$f":"IF($T45-BG$2 >=Active!$A$3,BF44*BG$1,\"\")","v":21953.67641869896},{"$f":"IF($T45-BH$2 >=Active!$A$3,BG44*BH$1,\"\")","v":21032.431751479671},{"$f":"IF($T45-BI$2 >=Active!$A$3,BH44*BI$1,\"\")","v":20190.552899128277},{"$f":"IF($T45-BJ$2 >=Active!$A$3,BI44*BJ$1,\"\")","v":19424.111598679377},{"$f":"IF($T45-BK$2 >=Active!$A$3,BJ44*BK$1,\"\")","v":18729.361730623677},{"$f":"IF($T45-BL$2 >=Active!$A$3,BK44*BL$1,\"\")","v":""},{"$f":"IF($T45-BM$2 >=Active!$A$3,BL44*BM$1,\"\")","v":""},{"$f":"IF($T45-BN$2 >=Active!$A$3,BM44*BN$1,\"\")","v":""},{"$f":"IF($T45-BO$2 >=Active!$A$3,BN44*BO$1,\"\")","v":""},{"$f":"IF($T45-BP$2 >=Active!$A$3,BO44*BP$1,\"\")","v":""},{"$f":"IF($T45-BQ$2 >=Active!$A$3,BP44*BQ$1,\"\")","v":""},{"$f":"IF($T45-BR$2 >=Active!$A$3,BQ44*BR$1,\"\")","v":""},{"$f":"IF($T45-BS$2 >=Active!$A$3,BR44*BS$1,\"\")","v":""},{"$f":"IF($T45-BT$2 >=Active!$A$3,BS44*BT$1,\"\")","v":""},{"$f":"IF($T45-BU$2 >=Active!$A$3,BT44*BU$1,\"\")","v":""},{"$f":"IF($T45-BV$2 >=Active!$A$3,BU44*BV$1,\"\")","v":""},{"$f":"IF($T45-BW$2 >=Active!$A$3,BV44*BW$1,\"\")","v":""},{"$f":"IF($T45-BX$2 >=Active!$A$3,BW44*BX$1,\"\")","v":""},{"$f":"IF($T45-BY$2 >=Active!$A$3,BX44*BY$1,\"\")","v":""},{"$f":"IF($T45-BZ$2 >=Active!$A$3,BY44*BZ$1,\"\")","v":""},{"$f":"IF($T45-CA$2 >=Active!$A$3,BZ44*CA$1,\"\")","v":""},{"$f":"IF($T45-CB$2 >=Active!$A$3,CA44*CB$1,\"\")","v":""},{"$f":"IF($T45-CC$2 >=Active!$A$3,CB44*CC$1,\"\")","v":""},{"$f":"IF($T45-CD$2 >=Active!$A$3,CC44*CD$1,\"\")","v":""},{"$f":"IF($T45-CE$2 >=Active!$A$3,CD44*CE$1,\"\")","v":""},{"$f":"IF($T45-CF$2 >=Active!$A$3,CE44*CF$1,\"\")","v":""},{"$f":"IF($T45-CG$2 >=Active!$A$3,CF44*CG$1,\"\")","v":""},{"$f":"IF($T45-CH$2 >=Active!$A$3,CG44*CH$1,\"\")","v":""},{"$f":"IF($T45-CI$2 >=Active!$A$3,CH44*CI$1,\"\")","v":""},{"$f":"IF($T45-CJ$2 >=Active!$A$3,CI44*CJ$1,\"\")","v":""},{"$f":"IF($T45-CK$2 >=Active!$A$3,CJ44*CK$1,\"\")","v":""},{"$f":"IF($T45-CL$2 >=Active!$A$3,CK44*CL$1,\"\")","v":""},{"$f":"IF($T45-CM$2 >=Active!$A$3,CL44*CM$1,\"\")","v":""},{"$f":"IF($T45-CN$2 >=Active!$A$3,CM44*CN$1,\"\")","v":""},{"$f":"IF($T45-CO$2 >=Active!$A$3,CN44*CO$1,\"\")","v":""},{"$f":"IF($T45-CP$2 >=Active!$A$3,CO44*CP$1,\"\")","v":""},{"$f":"IF($T45-CQ$2 >=Active!$A$3,CP44*CQ$1,\"\")","v":""},{"$f":"IF($T45-CR$2 >=Active!$A$3,CQ44*CR$1,\"\")","v":""},{"$f":"IF($T45-CS$2 >=Active!$A$3,CR44*CS$1,\"\")","v":""},{"$f":"IF($T45-CT$2 >=Active!$A$3,CS44*CT$1,\"\")","v":""},{"$f":"IF($T45-CU$2 >=Active!$A$3,CT44*CU$1,\"\")","v":""},{"$f":"IF($T45-CV$2 >=Active!$A$3,CU44*CV$1,\"\")","v":""},{"$f":"IF($T45-CW$2 >=Active!$A$3,CV44*CW$1,\"\")","v":""},{"$f":"IF($T45-CX$2 >=Active!$A$3,CW44*CX$1,\"\")","v":""},{"$f":"IF($T45-CY$2 >=Active!$A$3,CX44*CY$1,\"\")","v":""},{"$f":"IF($T45-CZ$2 >=Active!$A$3,CY44*CZ$1,\"\")","v":""},{"$f":"IF($T45-DA$2 >=Active!$A$3,CZ44*DA$1,\"\")","v":""},{"$f":"IF($T45-DB$2 >=Active!$A$3,DA44*DB$1,\"\")","v":""},{"$f":"IF($T45-DC$2 >=Active!$A$3,DB44*DC$1,\"\")","v":""},{"$f":"IF($T45-DD$2 >=Active!$A$3,DC44*DD$1,\"\")","v":""},{"$f":"IF($T45-DE$2 >=Active!$A$3,DD44*DE$1,\"\")","v":""},{"$f":"IF($T45-DF$2 >=Active!$A$3,DE44*DF$1,\"\")","v":""},{"$f":"IF($T45-DG$2 >=Active!$A$3,DF44*DG$1,\"\")","v":""},62,0.24,6.4149999999999997E-3,8.2520000000000007E-3,"-",1.1983000000000001E-2,1.0271000000000001E-2,1.1983000000000001E-2,6.4802314491547268E-3,4.0551083828698417E-3,8.197388173809772E-3,0.26018038817380978,0.16166546392076681,0.3606892329365039,null,null,null,62,8.9999999999999993E-3,1.2E-2]
[63,11982.765294233255,7044.48,9783.5603082473917,6841.56,0.22,0.18,8.953749954209729E-3,6.234084458046775E-3,null,null,1.0244E-2,9.1529999999999997E-3,0.97962400000000005,6.234084458046775E-3,null,43,3.591E-3,4.9059999999999998E-3,2058,29739.517068301077,{"$f":"IF($T46-V$2 >=Active!$A$3,U45*V$1,\"\")","v":29873.347983023257},{"$f":"IF($T46-W$2 >=Active!$A$3,V45*W$1,\"\")","v":30000.205773001573},{"$f":"IF($T46-X$2 >=Active!$A$3,W45*X$1,\"\")","v":30119.731999145977},{"$f":"IF($T46-Y$2 >=Active!$A$3,X45*Y$1,\"\")","v":28931.967196329242},{"$f":"IF($T46-Z$2 >=Active!$A$3,Y45*Z$1,\"\")","v":27768.726565482124},{"$f":"IF($T46-AA$2 >=Active!$A$3,Z45*AA$1,\"\")","v":26604.316857522586},{"$f":"IF($T46-AB$2 >=Active!$A$3,AA45*AB$1,\"\")","v":25489.713904755114},{"$f":"IF($T46-AC$2 >=Active!$A$3,AB45*AC$1,\"\")","v":24398.142622960258},{"$f":"IF($T46-AD$2 >=Active!$A$3,AC45*AD$1,\"\")","v":23038.346723830651},{"$f":"IF($T46-AE$2 >=Active!$A$3,AD45*AE$1,\"\")","v":21712.336901352144},{"$f":"IF($T46-AF$2 >=Active!$A$3,AE45*AF$1,\"\")","v":20419.269946060303},{"$f":"IF($T46-AG$2 >=Active!$A$3,AF45*AG$1,\"\")","v":19158.323784442957},{"$f":"IF($T46-AH$2 >=Active!$A$3,AG45*AH$1,\"\")","v":17911.751108585169},{"$f":"IF($T46-AI$2 >=Active!$A$3,AH45*AI$1,\"\")","v":16697.998026885445},{"$f":"IF($T46-AJ$2 >=Active!$A$3,AI45*AJ$1,\"\")","v":15516.215156555325},{"$f":"IF($T46-AK$2 >=Active!$A$3,AJ45*AK$1,\"\")","v":71981.164958554393},{"$f":"IF($T46-AL$2 >=Active!$A$3,AK45*AL$1,\"\")","v":62774.408255525756},{"$f":"IF($T46-AM$2 >=Active!$A$3,AL45*AM$1,\"\")","v":54091.439095787682},{"$f":"IF($T46-AN$2 >=Active!$A$3,AM45*AN$1,\"\")","v":48453.447199880728},{"$f":"IF($T46-AO$2 >=Active!$A$3,AN45*AO$1,\"\")","v":43074.302581735661},{"$f":"IF($T46-AP$2 >=Active!$A$3,AO45*AP$1,\"\")","v":37942.574146970161},{"$f":"IF($T46-AQ$2 >=Active!$A$3,AP45*AQ$1,\"\")","v":33047.336838665877},{"$f":"IF($T46-AR$2 >=Active!$A$3,AQ45*AR$1,\"\")","v":28378.149110126393},{"$f":"IF($T46-AS$2 >=Active!$A$3,AR45*AS$1,\"\")","v":25282.491883132552},{"$f":"IF($T46-AT$2 >=Active!$A$3,AS45*AT$1,\"\")","v":22300.650990540475},{"$f":"IF($T46-AU$2 >=Active!$A$3,AT45*AU$1,\"\")","v":19428.630077979706},{"$f":"IF($T46-AV$2 >=Active!$A$3,AU45*AV$1,\"\")","v":16662.576116233657},{"$f":"IF($T46-AW$2 >=Active!$A$3,AV45*AW$1,\"\")","v":13998.774141696789},{"$f":"IF($T46-AX$2 >=Active!$A$3,AW45*AX$1,\"\")","v":14421.108548207923},{"$f":"IF($T46-AY$2 >=Active!$A$3,AX45*AY$1,\"\")","v":14842.140986125305},{"$f":"IF($T46-AZ$2 >=Active!$A$3,AY45*AZ$1,\"\")","v":15261.880385466855},{"$f":"IF($T46-BA$2 >=Active!$A$3,AZ45*BA$1,\"\")","v":15680.335639791436},{"$f":"IF($T46-BB$2 >=Active!$A$3,BA45*BB$1,\"\")","v":16082.372129806279},{"$f":"IF($T46-BC$2 >=Active!$A$3,BB45*BC$1,\"\")","v":17707.08888378588},{"$f":"IF($T46-BD$2 >=Active!$A$3,BC45*BD$1,\"\")","v":19348.964071440343},{"$f":"IF($T46-BE$2 >=Active!$A$3,BD45*BE$1,\"\")","v":21008.379443934078},{"$f":"IF($T46-BF$2 >=Active!$A$3,BE45*BF$1,\"\")","v":22643.121573079552},{"$f":"IF($T46-BG$2 >=Active!$A$3,BF45*BG$1,\"\")","v":24244.376815659725},{"$f":"IF($T46-BH$2 >=Active!$A$3,BG45*BH$1,\"\")","v":23205.035974564798},{"$f":"IF($T46-BI$2 >=Active!$A$3,BH45*BI$1,\"\")","v":22231.280361314009},{"$f":"IF($T46-BJ$2 >=Active!$A$3,BI45*BJ$1,\"\")","v":21341.414414378589},{"$f":"IF($T46-BK$2 >=Active!$A$3,BJ45*BK$1,\"\")","v":20531.2859598041},{"$f":"IF($T46-BL$2 >=Active!$A$3,BK45*BL$1,\"\")","v":19796.935349269224},{"$f":"IF($T46-BM$2 >=Active!$A$3,BL45*BM$1,\"\")","v":""},{"$f":"IF($T46-BN$2 >=Active!$A$3,BM45*BN$1,\"\")","v":""},{"$f":"IF($T46-BO$2 >=Active!$A$3,BN45*BO$1,\"\")","v":""},{"$f":"IF($T46-BP$2 >=Active!$A$3,BO45*BP$1,\"\")","v":""},{"$f":"IF($T46-BQ$2 >=Active!$A$3,BP45*BQ$1,\"\")","v":""},{"$f":"IF($T46-BR$2 >=Active!$A$3,BQ45*BR$1,\"\")","v":""},{"$f":"IF($T46-BS$2 >=Active!$A$3,BR45*BS$1,\"\")","v":""},{"$f":"IF($T46-BT$2 >=Active!$A$3,BS45*BT$1,\"\")","v":""},{"$f":"IF($T46-BU$2 >=Active!$A$3,BT45*BU$1,\"\")","v":""},{"$f":"IF($T46-BV$2 >=Active!$A$3,BU45*BV$1,\"\")","v":""},{"$f":"IF($T46-BW$2 >=Active!$A$3,BV45*BW$1,\"\")","v":""},{"$f":"IF($T46-BX$2 >=Active!$A$3,BW45*BX$1,\"\")","v":""},{"$f":"IF($T46-BY$2 >=Active!$A$3,BX45*BY$1,\"\")","v":""},{"$f":"IF($T46-BZ$2 >=Active!$A$3,BY45*BZ$1,\"\")","v":""},{"$f":"IF($T46-CA$2 >=Active!$A$3,BZ45*CA$1,\"\")","v":""},{"$f":"IF($T46-CB$2 >=Active!$A$3,CA45*CB$1,\"\")","v":""},{"$f":"IF($T46-CC$2 >=Active!$A$3,CB45*CC$1,\"\")","v":""},{"$f":"IF($T46-CD$2 >=Active!$A$3,CC45*CD$1,\"\")","v":""},{"$f":"IF($T46-CE$2 >=Active!$A$3,CD45*CE$1,\"\")","v":""},{"$f":"IF($T46-CF$2 >=Active!$A$3,CE45*CF$1,\"\")","v":""},{"$f":"IF($T46-CG$2 >=Active!$A$3,CF45*CG$1,\"\")","v":""},{"$f":"IF($T46-CH$2 >=Active!$A$3,CG45*CH$1,\"\")","v":""},{"$f":"IF($T46-CI$2 >=Active!$A$3,CH45*CI$1,\"\")","v":""},{"$f":"IF($T46-CJ$2 >=Active!$A$3,CI45*CJ$1,\"\")","v":""},{"$f":"IF($T46-CK$2 >=Active!$A$3,CJ45*CK$1,\"\")","v":""},{"$f":"IF($T46-CL$2 >=Active!$A$3,CK45*CL$1,\"\")","v":""},{"$f":"IF($T46-CM$2 >=Active!$A$3,CL45*CM$1,\"\")","v":""},{"$f":"IF($T46-CN$2 >=Active!$A$3,CM45*CN$1,\"\")","v":""},{"$f":"IF($T46-CO$2 >=Active!$A$3,CN45*CO$1,\"\")","v":""},{"$f":"IF($T46-CP$2 >=Active!$A$3,CO45*CP$1,\"\")","v":""},{"$f":"IF($T46-CQ$2 >=Active!$A$3,CP45*CQ$1,\"\")","v":""},{"$f":"IF($T46-CR$2 >=Active!$A$3,CQ45*CR$1,\"\")","v":""},{"$f":"IF($T46-CS$2 >=Active!$A$3,CR45*CS$1,\"\")","v":""},{"$f":"IF($T46-CT$2 >=Active!$A$3,CS45*CT$1,\"\")","v":""},{"$f":"IF($T46-CU$2 >=Active!$A$3,CT45*CU$1,\"\")","v":""},{"$f":"IF($T46-CV$2 >=Active!$A$3,CU45*CV$1,\"\")","v":""},{"$f":"IF($T46-CW$2 >=Active!$A$3,CV45*CW$1,\"\")","v":""},{"$f":"IF($T46-CX$2 >=Active!$A$3,CW45*CX$1,\"\")","v":""},{"$f":"IF($T46-CY$2 >=Active!$A$3,CX45*CY$1,\"\")","v":""},{"$f":"IF($T46-CZ$2 >=Active!$A$3,CY45*CZ$1,\"\")","v":""},{"$f":"IF($T46-DA$2 >=Active!$A$3,CZ45*DA$1,\"\")","v":""},{"$f":"IF($T46-DB$2 >=Active!$A$3,DA45*DB$1,\"\")","v":""},{"$f":"IF($T46-DC$2 >=Active!$A$3,DB45*DC$1,\"\")","v":""},{"$f":"IF($T46-DD$2 >=Active!$A$3,DC45*DD$1,\"\")","v":""},{"$f":"IF($T46-DE$2 >=Active!$A$3,DD45*DE$1,\"\")","v":""},{"$f":"IF($T46-DF$2 >=Active!$A$3,DE45*DF$1,\"\")","v":""},{"$f":"IF($T46-DG$2 >=Active!$A$3,DF45*DG$1,\"\")","v":""},63,0.22,5.5490000000000001E-3,7.2459999999999998E-3,"-",1.0244E-2,9.1529999999999997E-3,1.0244E-2,6.8258260436774975E-3,4.4999758761141906E-3,8.953749954209729E-3,0.23919774995420973,0.11960328076356265,0.34681657013125372,null,null,null,63,0.01,1.2E-2]
[64,12626.596689796696,7044.48,10309.228916881813,6841.56,0.56000000000000005,0.56000000000000005,8.91150053735606E-3,6.5908666375825665E-3,null,null,8.3129999999999992E-3,6.9369999999999996E-3,0.97946699999999998,6.5908666375825665E-3,null,44,3.591E-3,4.9059999999999998E-3,2059,32114.979412514123,{"$f":"IF($T47-V$2 >=Active!$A$3,U46*V$1,\"\")","v":32267.376019106669},{"$f":"IF($T47-W$2 >=Active!$A$3,V46*W$1,\"\")","v":32412.582561580231},{"$f":"IF($T47-X$2 >=Active!$A$3,W46*X$1,\"\")","v":32550.223263706706},{"$f":"IF($T47-Y$2 >=Active!$A$3,X46*Y$1,\"\")","v":31776.317259099003},{"$f":"IF($T47-Z$2 >=Active!$A$3,Y46*Z$1,\"\")","v":30523.225392127348},{"$f":"IF($T47-AA$2 >=Active!$A$3,Z46*AA$1,\"\")","v":29296.006526583638},{"$f":"IF($T47-AB$2 >=Active!$A$3,AA46*AB$1,\"\")","v":28094.158601543852},{"$f":"IF($T47-AC$2 >=Active!$A$3,AB46*AC$1,\"\")","v":26917.137883421401},{"$f":"IF($T47-AD$2 >=Active!$A$3,AC46*AD$1,\"\")","v":25788.836752468993},{"$f":"IF($T47-AE$2 >=Active!$A$3,AD46*AE$1,\"\")","v":24351.532487088996},{"$f":"IF($T47-AF$2 >=Active!$A$3,AE46*AF$1,\"\")","v":22949.940104729216},{"$f":"IF($T47-AG$2 >=Active!$A$3,AF46*AG$1,\"\")","v":21583.168332985741},{"$f":"IF($T47-AH$2 >=Active!$A$3,AG46*AH$1,\"\")","v":20250.348240156203},{"$f":"IF($T47-AI$2 >=Active!$A$3,AH46*AI$1,\"\")","v":18932.720921774522},{"$f":"IF($T47-AJ$2 >=Active!$A$3,AI46*AJ$1,\"\")","v":17649.783914417916},{"$f":"IF($T47-AK$2 >=Active!$A$3,AJ46*AK$1,\"\")","v":16400.639420478976},{"$f":"IF($T47-AL$2 >=Active!$A$3,AK46*AL$1,\"\")","v":76084.091361191982},{"$f":"IF($T47-AM$2 >=Active!$A$3,AL46*AM$1,\"\")","v":66352.549526090719},{"$f":"IF($T47-AN$2 >=Active!$A$3,AM46*AN$1,\"\")","v":57174.651124247575},{"$f":"IF($T47-AO$2 >=Active!$A$3,AN46*AO$1,\"\")","v":51215.293690273924},{"$f":"IF($T47-AP$2 >=Active!$A$3,AO46*AP$1,\"\")","v":45529.537828894594},{"$f":"IF($T47-AQ$2 >=Active!$A$3,AP46*AQ$1,\"\")","v":40105.300873347456},{"$f":"IF($T47-AR$2 >=Active!$A$3,AQ46*AR$1,\"\")","v":34931.035038469832},{"$f":"IF($T47-AS$2 >=Active!$A$3,AR46*AS$1,\"\")","v":29995.703609403594},{"$f":"IF($T47-AT$2 >=Active!$A$3,AS46*AT$1,\"\")","v":26723.593920471107},{"$f":"IF($T47-AU$2 >=Active!$A$3,AT46*AU$1,\"\")","v":23571.788097001281},{"$f":"IF($T47-AV$2 >=Active!$A$3,AU46*AV$1,\"\")","v":20536.061992424547},{"$f":"IF($T47-AW$2 >=Active!$A$3,AV46*AW$1,\"\")","v":17612.342954858974},{"$f":"IF($T47-AX$2 >=Active!$A$3,AW46*AX$1,\"\")","v":14796.704267773506},{"$f":"IF($T47-AY$2 >=Active!$A$3,AX46*AY$1,\"\")","v":15243.111735455774},{"$f":"IF($T47-AZ$2 >=Active!$A$3,AY46*AZ$1,\"\")","v":15688.143022334447},{"$f":"IF($T47-BA$2 >=Active!$A$3,AZ46*BA$1,\"\")","v":16131.807567438465},{"$f":"IF($T47-BB$2 >=Active!$A$3,BA46*BB$1,\"\")","v":16574.114771259548},{"$f":"IF($T47-BC$2 >=Active!$A$3,BB46*BC$1,\"\")","v":16999.067341205235},{"$f":"IF($T47-BD$2 >=Active!$A$3,BC46*BD$1,\"\")","v":18716.392950161673},{"$f":"IF($T47-BE$2 >=Active!$A$3,BD46*BE$1,\"\")","v":20451.855023512442},{"$f":"IF($T47-BF$2 >=Active!$A$3,BE46*BF$1,\"\")","v":22205.857072238319},{"$f":"IF($T47-BG$2 >=Active!$A$3,BF46*BG$1,\"\")","v":23933.779502745085},{"$f":"IF($T47-BH$2 >=Active!$A$3,BG46*BH$1,\"\")","v":25626.306294152328},{"$f":"IF($T47-BI$2 >=Active!$A$3,BH46*BI$1,\"\")","v":24527.723025114992},{"$f":"IF($T47-BJ$2 >=Active!$A$3,BI46*BJ$1,\"\")","v":23498.463341908908},{"$f":"IF($T47-BK$2 >=Active!$A$3,BJ46*BK$1,\"\")","v":22557.875035998168},{"$f":"IF($T47-BL$2 >=Active!$A$3,BK46*BL$1,\"\")","v":21701.569259512933},{"$f":"IF($T47-BM$2 >=Active!$A$3,BL46*BM$1,\"\")","v":20925.36066417757},{"$f":"IF($T47-BN$2 >=Active!$A$3,BM46*BN$1,\"\")","v":""},{"$f":"IF($T47-BO$2 >=Active!$A$3,BN46*BO$1,\"\")","v":""},{"$f":"IF($T47-BP$2 >=Active!$A$3,BO46*BP$1,\"\")","v":""},{"$f":"IF($T47-BQ$2 >=Active!$A$3,BP46*BQ$1,\"\")","v":""},{"$f":"IF($T47-BR$2 >=Active!$A$3,BQ46*BR$1,\"\")","v":""},{"$f":"IF($T47-BS$2 >=Active!$A$3,BR46*BS$1,\"\")","v":""},{"$f":"IF($T47-BT$2 >=Active!$A$3,BS46*BT$1,\"\")","v":""},{"$f":"IF($T47-BU$2 >=Active!$A$3,BT46*BU$1,\"\")","v":""},{"$f":"IF($T47-BV$2 >=Active!$A$3,BU46*BV$1,\"\")","v":""},{"$f":"IF($T47-BW$2 >=Active!$A$3,BV46*BW$1,\"\")","v":""},{"$f":"IF($T47-BX$2 >=Active!$A$3,BW46*BX$1,\"\")","v":""},{"$f":"IF($T47-BY$2 >=Active!$A$3,BX46*BY$1,\"\")","v":""},{"$f":"IF($T47-BZ$2 >=Active!$A$3,BY46*BZ$1,\"\")","v":""},{"$f":"IF($T47-CA$2 >=Active!$A$3,BZ46*CA$1,\"\")","v":""},{"$f":"IF($T47-CB$2 >=Active!$A$3,CA46*CB$1,\"\")","v":""},{"$f":"IF($T47-CC$2 >=Active!$A$3,CB46*CC$1,\"\")","v":""},{"$f":"IF($T47-CD$2 >=Active!$A$3,CC46*CD$1,\"\")","v":""},{"$f":"IF($T47-CE$2 >=Active!$A$3,CD46*CE$1,\"\")","v":""},{"$f":"IF($T47-CF$2 >=Active!$A$3,CE46*CF$1,\"\")","v":""},{"$f":"IF($T47-CG$2 >=Active!$A$3,CF46*CG$1,\"\")","v":""},{"$f":"IF($T47-CH$2 >=Active!$A$3,CG46*CH$1,\"\")","v":""},{"$f":"IF($T47-CI$2 >=Active!$A$3,CH46*CI$1,\"\")","v":""},{"$f":"IF($T47-CJ$2 >=Active!$A$3,CI46*CJ$1,\"\")","v":""},{"$f":"IF($T47-CK$2 >=Active!$A$3,CJ46*CK$1,\"\")","v":""},{"$f":"IF($T47-CL$2 >=Active!$A$3,CK46*CL$1,\"\")","v":""},{"$f":"IF($T47-CM$2 >=Active!$A$3,CL46*CM$1,\"\")","v":""},{"$f":"IF($T47-CN$2 >=Active!$A$3,CM46*CN$1,\"\")","v":""},{"$f":"IF($T47-CO$2 >=Active!$A$3,CN46*CO$1,\"\")","v":""},{"$f":"IF($T47-CP$2 >=Active!$A$3,CO46*CP$1,\"\")","v":""},{"$f":"IF($T47-CQ$2 >=Active!$A$3,CP46*CQ$1,\"\")","v":""},{"$f":"IF($T47-CR$2 >=Active!$A$3,CQ46*CR$1,\"\")","v":""},{"$f":"IF($T47-CS$2 >=Active!$A$3,CR46*CS$1,\"\")","v":""},{"$f":"IF($T47-CT$2 >=Active!$A$3,CS46*CT$1,\"\")","v":""},{"$f":"IF($T47-CU$2 >=Active!$A$3,CT46*CU$1,\"\")","v":""},{"$f":"IF($T47-CV$2 >=Active!$A$3,CU46*CV$1,\"\")","v":""},{"$f":"IF($T47-CW$2 >=Active!$A$3,CV46*CW$1,\"\")","v":""},{"$f":"IF($T47-CX$2 >=Active!$A$3,CW46*CX$1,\"\")","v":""},{"$f":"IF($T47-CY$2 >=Active!$A$3,CX46*CY$1,\"\")","v":""},{"$f":"IF($T47-CZ$2 >=Active!$A$3,CY46*CZ$1,\"\")","v":""},{"$f":"IF($T47-DA$2 >=Active!$A$3,CZ46*DA$1,\"\")","v":""},{"$f":"IF($T47-DB$2 >=Active!$A$3,DA46*DB$1,\"\")","v":""},{"$f":"IF($T47-DC$2 >=Active!$A$3,DB46*DC$1,\"\")","v":""},{"$f":"IF($T47-DD$2 >=Active!$A$3,DC46*DD$1,\"\")","v":""},{"$f":"IF($T47-DE$2 >=Active!$A$3,DD46*DE$1,\"\")","v":""},{"$f":"IF($T47-DF$2 >=Active!$A$3,DE46*DF$1,\"\")","v":""},{"$f":"IF($T47-DG$2 >=Active!$A$3,DF46*DG$1,\"\")","v":""},64,0.56000000000000005,4.7999999999999996E-3,6.3629999999999997E-3,"-",8.3129999999999992E-3,6.9369999999999996E-3,8.3129999999999992E-3,6.5380314048028325E-3,4.7004233225493861E-3,8.91150053735606E-3,0.57722450053735608,9.0994445117776851E-2,0.33347747128005162,null,null,null,64,1.0999999999999999E-2,1.2E-2]
[65,2963.8874999999998,1715.3400000000001,3539.395,2741.28,0.4,0.4,9.411595826251758E-3,7.1913603214950267E-3,null,null,6.1460000000000004E-3,5.2570000000000004E-3,0.97920300000000005,7.1913603214950267E-3,null,45,3.591E-3,4.9059999999999998E-3,2060,34671.995022880918,{"$f":"IF($T48-V$2 >=Active!$A$3,U47*V$1,\"\")","v":34844.752662577819},{"$f":"IF($T48-W$2 >=Active!$A$3,V47*W$1,\"\")","v":35010.102980730735},{"$f":"IF($T48-X$2 >=Active!$A$3,W47*X$1,\"\")","v":35167.652079314546},{"$f":"IF($T48-Y$2 >=Active!$A$3,X47*Y$1,\"\")","v":34340.485543210576},{"$f":"IF($T48-Z$2 >=Active!$A$3,Y47*Z$1,\"\")","v":33524.014708349445},{"$f":"IF($T48-AA$2 >=Active!$A$3,Z47*AA$1,\"\")","v":32202.00278869435},{"$f":"IF($T48-AB$2 >=Active!$A$3,AA47*AB$1,\"\")","v":30936.582892072325},{"$f":"IF($T48-AC$2 >=Active!$A$3,AB47*AC$1,\"\")","v":29667.43148323031},{"$f":"IF($T48-AD$2 >=Active!$A$3,AC47*AD$1,\"\")","v":28451.414742776418},{"$f":"IF($T48-AE$2 >=Active!$A$3,AD47*AE$1,\"\")","v":27258.800447359725},{"$f":"IF($T48-AF$2 >=Active!$A$3,AE47*AF$1,\"\")","v":25739.569838853069},{"$f":"IF($T48-AG$2 >=Active!$A$3,AF47*AG$1,\"\")","v":24258.086690698779},{"$f":"IF($T48-AH$2 >=Active!$A$3,AG47*AH$1,\"\")","v":22813.408927965927},{"$f":"IF($T48-AI$2 >=Active!$A$3,AH47*AI$1,\"\")","v":21404.618089845106},{"$f":"IF($T48-AJ$2 >=Active!$A$3,AI47*AJ$1,\"\")","v":20011.886014315667},{"$f":"IF($T48-AK$2 >=Active!$A$3,AJ47*AK$1,\"\")","v":18655.821597539736},{"$f":"IF($T48-AL$2 >=Active!$A$3,AK47*AL$1,\"\")","v":17335.475867446276},{"$f":"IF($T48-AM$2 >=Active!$A$3,AL47*AM$1,\"\")","v":80420.884568779918},{"$f":"IF($T48-AN$2 >=Active!$A$3,AM47*AN$1,\"\")","v":70134.644849077886},{"$f":"IF($T48-AO$2 >=Active!$A$3,AN47*AO$1,\"\")","v":60433.606238329681},{"$f":"IF($T48-AP$2 >=Active!$A$3,AO47*AP$1,\"\")","v":54134.565430619536},{"$f":"IF($T48-AQ$2 >=Active!$A$3,AP47*AQ$1,\"\")","v":48124.721485141585},{"$f":"IF($T48-AR$2 >=Active!$A$3,AQ47*AR$1,\"\")","v":42391.303023128261},{"$f":"IF($T48-AS$2 >=Active!$A$3,AR47*AS$1,\"\")","v":36922.104035662611},{"$f":"IF($T48-AT$2 >=Active!$A$3,AS47*AT$1,\"\")","v":31705.458715139597},{"$f":"IF($T48-AU$2 >=Active!$A$3,AT47*AU$1,\"\")","v":28246.838773937958},{"$f":"IF($T48-AV$2 >=Active!$A$3,AU47*AV$1,\"\")","v":24915.380018530352},{"$f":"IF($T48-AW$2 >=Active!$A$3,AV47*AW$1,\"\")","v":21706.617525992744},{"$f":"IF($T48-AX$2 >=Active!$A$3,AW47*AX$1,\"\")","v":18616.246503285933},{"$f":"IF($T48-AY$2 >=Active!$A$3,AX47*AY$1,\"\")","v":15640.116411036595},{"$f":"IF($T48-AZ$2 >=Active!$A$3,AY47*AZ$1,\"\")","v":16111.969104376753},{"$f":"IF($T48-BA$2 >=Active!$A$3,AZ47*BA$1,\"\")","v":16582.367174607509},{"$f":"IF($T48-BB$2 >=Active!$A$3,BA47*BB$1,\"\")","v":17051.320598782459},{"$f":"IF($T48-BC$2 >=Active!$A$3,BB47*BC$1,\"\")","v":17518.839313221342},{"$f":"IF($T48-BD$2 >=Active!$A$3,BC47*BD$1,\"\")","v":17968.014179653932},{"$f":"IF($T48-BE$2 >=Active!$A$3,BD47*BE$1,\"\")","v":19783.227348320888},{"$f":"IF($T48-BF$2 >=Active!$A$3,BE47*BF$1,\"\")","v":21617.610759852651},{"$f":"IF($T48-BG$2 >=Active!$A$3,BF47*BG$1,\"\")","v":23471.590925355904},{"$f":"IF($T48-BH$2 >=Active!$A$3,BG47*BH$1,\"\")","v":25298.004934401553},{"$f":"IF($T48-BI$2 >=Active!$A$3,BH47*BI$1,\"\")","v":27087.005752919009},{"$f":"IF($T48-BJ$2 >=Active!$A$3,BI47*BJ$1,\"\")","v":25925.803237546545},{"$f":"IF($T48-BK$2 >=Active!$A$3,BJ47*BK$1,\"\")","v":24837.875752397715},{"$f":"IF($T48-BL$2 >=Active!$A$3,BK47*BL$1,\"\")","v":23843.673913050061},{"$f":"IF($T48-BM$2 >=Active!$A$3,BL47*BM$1,\"\")","v":22938.558707305168},{"$f":"IF($T48-BN$2 >=Active!$A$3,BM47*BN$1,\"\")","v":22118.106222035691},{"$f":"IF($T48-BO$2 >=Active!$A$3,BN47*BO$1,\"\")","v":""},{"$f":"IF($T48-BP$2 >=Active!$A$3,BO47*BP$1,\"\")","v":""},{"$f":"IF($T48-BQ$2 >=Active!$A$3,BP47*BQ$1,\"\")","v":""},{"$f":"IF($T48-BR$2 >=Active!$A$3,BQ47*BR$1,\"\")","v":""},{"$f":"IF($T48-BS$2 >=Active!$A$3,BR47*BS$1,\"\")","v":""},{"$f":"IF($T48-BT$2 >=Active!$A$3,BS47*BT$1,\"\")","v":""},{"$f":"IF($T48-BU$2 >=Active!$A$3,BT47*BU$1,\"\")","v":""},{"$f":"IF($T48-BV$2 >=Active!$A$3,BU47*BV$1,\"\")","v":""},{"$f":"IF($T48-BW$2 >=Active!$A$3,BV47*BW$1,\"\")","v":""},{"$f":"IF($T48-BX$2 >=Active!$A$3,BW47*BX$1,\"\")","v":""},{"$f":"IF($T48-BY$2 >=Active!$A$3,BX47*BY$1,\"\")","v":""},{"$f":"IF($T48-BZ$2 >=Active!$A$3,BY47*BZ$1,\"\")","v":""},{"$f":"IF($T48-CA$2 >=Active!$A$3,BZ47*CA$1,\"\")","v":""},{"$f":"IF($T48-CB$2 >=Active!$A$3,CA47*CB$1,\"\")","v":""},{"$f":"IF($T48-CC$2 >=Active!$A$3,CB47*CC$1,\"\")","v":""},{"$f":"IF($T48-CD$2 >=Active!$A$3,CC47*CD$1,\"\")","v":""},{"$f":"IF($T48-CE$2 >=Active!$A$3,CD47*CE$1,\"\")","v":""},{"$f":"IF($T48-CF$2 >=Active!$A$3,CE47*CF$1,\"\")","v":""},{"$f":"IF($T48-CG$2 >=Active!$A$3,CF47*CG$1,\"\")","v":""},{"$f":"IF($T48-CH$2 >=Active!$A$3,CG47*CH$1,\"\")","v":""},{"$f":"IF($T48-CI$2 >=Active!$A$3,CH47*CI$1,\"\")","v":""},{"$f":"IF($T48-CJ$2 >=Active!$A$3,CI47*CJ$1,\"\")","v":""},{"$f":"IF($T48-CK$2 >=Active!$A$3,CJ47*CK$1,\"\")","v":""},{"$f":"IF($T48-CL$2 >=Active!$A$3,CK47*CL$1,\"\")","v":""},{"$f":"IF($T48-CM$2 >=Active!$A$3,CL47*CM$1,\"\")","v":""},{"$f":"IF($T48-CN$2 >=Active!$A$3,CM47*CN$1,\"\")","v":""},{"$f":"IF($T48-CO$2 >=Active!$A$3,CN47*CO$1,\"\")","v":""},{"$f":"IF($T48-CP$2 >=Active!$A$3,CO47*CP$1,\"\")","v":""},{"$f":"IF($T48-CQ$2 >=Active!$A$3,CP47*CQ$1,\"\")","v":""},{"$f":"IF($T48-CR$2 >=Active!$A$3,CQ47*CR$1,\"\")","v":""},{"$f":"IF($T48-CS$2 >=Active!$A$3,CR47*CS$1,\"\")","v":""},{"$f":"IF($T48-CT$2 >=Active!$A$3,CS47*CT$1,\"\")","v":""},{"$f":"IF($T48-CU$2 >=Active!$A$3,CT47*CU$1,\"\")","v":""},{"$f":"IF($T48-CV$2 >=Active!$A$3,CU47*CV$1,\"\")","v":""},{"$f":"IF($T48-CW$2 >=Active!$A$3,CV47*CW$1,\"\")","v":""},{"$f":"IF($T48-CX$2 >=Active!$A$3,CW47*CX$1,\"\")","v":""},{"$f":"IF($T48-CY$2 >=Active!$A$3,CX47*CY$1,\"\")","v":""},{"$f":"IF($T48-CZ$2 >=Active!$A$3,CY47*CZ$1,\"\")","v":""},{"$f":"IF($T48-DA$2 >=Active!$A$3,CZ47*DA$1,\"\")","v":""},{"$f":"IF($T48-DB$2 >=Active!$A$3,DA47*DB$1,\"\")","v":""},{"$f":"IF($T48-DC$2 >=Active!$A$3,DB47*DC$1,\"\")","v":""},{"$f":"IF($T48-DD$2 >=Active!$A$3,DC47*DD$1,\"\")","v":""},{"$f":"IF($T48-DE$2 >=Active!$A$3,DD47*DE$1,\"\")","v":""},{"$f":"IF($T48-DF$2 >=Active!$A$3,DE47*DF$1,\"\")","v":""},{"$f":"IF($T48-DG$2 >=Active!$A$3,DF47*DG$1,\"\")","v":""},65,0.4,4.1520000000000003E-3,5.587E-3,"-",6.1460000000000004E-3,5.2570000000000004E-3,6.1460000000000004E-3,6.6315440917287423E-3,5.067134621153371E-3,9.411595826251758E-3,0.41555759582625179,3.8470221982994247E-2,0.32065141469235731,null,null,null,65,1.2E-2,1.2E-2]
[66,3068.8400437499999,1715.3400000000001,3664.7264974999998,2741.28,0.24,0.24,1.0467053376655386E-2,8.0983110895035074E-3,null,null,4.5440000000000003E-3,3.9849999999999998E-3,0.97880299999999998,8.0983110895035074E-3,null,46,3.591E-3,4.9059999999999998E-3,2061,36969.216961039092,{"$f":"IF($T49-V$2 >=Active!$A$3,U48*V$1,\"\")","v":37619.114599825793},{"$f":"IF($T49-W$2 >=Active!$A$3,V48*W$1,\"\")","v":37806.556638896931},{"$f":"IF($T49-X$2 >=Active!$A$3,W48*X$1,\"\")","v":37985.961734092845},{"$f":"IF($T49-Y$2 >=Active!$A$3,X48*Y$1,\"\")","v":37101.872943676841},{"$f":"IF($T49-Z$2 >=Active!$A$3,Y48*Z$1,\"\")","v":36229.212248087155},{"$f":"IF($T49-AA$2 >=Active!$A$3,Z48*AA$1,\"\")","v":35367.83551730866},{"$f":"IF($T49-AB$2 >=Active!$A$3,AA48*AB$1,\"\")","v":34005.314944861238},{"$f":"IF($T49-AC$2 >=Active!$A$3,AB48*AC$1,\"\")","v":32669.031534028378},{"$f":"IF($T49-AD$2 >=Active!$A$3,AC48*AD$1,\"\")","v":31358.475077774434},{"$f":"IF($T49-AE$2 >=Active!$A$3,AD48*AE$1,\"\")","v":30073.145383114672},{"$f":"IF($T49-AF$2 >=Active!$A$3,AE48*AF$1,\"\")","v":28812.552072859227},{"$f":"IF($T49-AG$2 >=Active!$A$3,AF48*AG$1,\"\")","v":27206.725319667694},{"$f":"IF($T49-AH$2 >=Active!$A$3,AG48*AH$1,\"\")","v":25640.797632068607},{"$f":"IF($T49-AI$2 >=Active!$A$3,AH48*AI$1,\"\")","v":24113.773236859983},{"$f":"IF($T49-AJ$2 >=Active!$A$3,AI48*AJ$1,\"\")","v":22624.681320966276},{"$f":"IF($T49-AK$2 >=Active!$A$3,AJ48*AK$1,\"\")","v":21152.563517131657},{"$f":"IF($T49-AL$2 >=Active!$A$3,AK48*AL$1,\"\")","v":19719.2034285995},{"$f":"IF($T49-AM$2 >=Active!$A$3,AL48*AM$1,\"\")","v":18323.597991890711},{"$f":"IF($T49-AN$2 >=Active!$A$3,AM48*AN$1,\"\")","v":85004.874989200369},{"$f":"IF($T49-AO$2 >=Active!$A$3,AN48*AO$1,\"\")","v":74132.319605475321},{"$f":"IF($T49-AP$2 >=Active!$A$3,AO48*AP$1,\"\")","v":63878.321793914467},{"$f":"IF($T49-AQ$2 >=Active!$A$3,AP48*AQ$1,\"\")","v":57220.235660164843},{"$f":"IF($T49-AR$2 >=Active!$A$3,AQ48*AR$1,\"\")","v":50867.830609794655},{"$f":"IF($T49-AS$2 >=Active!$A$3,AR48*AS$1,\"\")","v":44807.607295446571},{"$f":"IF($T49-AT$2 >=Active!$A$3,AS48*AT$1,\"\")","v":39026.663965695378},{"$f":"IF($T49-AU$2 >=Active!$A$3,AT48*AU$1,\"\")","v":33512.669861902556},{"$f":"IF($T49-AV$2 >=Active!$A$3,AU48*AV$1,\"\")","v":29856.90858405242},{"$f":"IF($T49-AW$2 >=Active!$A$3,AV48*AW$1,\"\")","v":26335.556679586582},{"$f":"IF($T49-AX$2 >=Active!$A$3,AW48*AX$1,\"\")","v":22943.894724974329},{"$f":"IF($T49-AY$2 >=Active!$A$3,AX48*AY$1,\"\")","v":19677.37255397323},{"$f":"IF($T49-AZ$2 >=Active!$A$3,AY48*AZ$1,\"\")","v":16531.60304646568},{"$f":"IF($T49-BA$2 >=Active!$A$3,AZ48*BA$1,\"\")","v":17030.351343326227},{"$f":"IF($T49-BB$2 >=Active!$A$3,BA48*BB$1,\"\")","v":17527.562103560136},{"$f":"IF($T49-BC$2 >=Active!$A$3,BB48*BC$1,\"\")","v":18023.245872913059},{"$f":"IF($T49-BD$2 >=Active!$A$3,BC48*BD$1,\"\")","v":18517.413154074959},{"$f":"IF($T49-BE$2 >=Active!$A$3,BD48*BE$1,\"\")","v":18992.190987894206},{"$f":"IF($T49-BF$2 >=Active!$A$3,BE48*BF$1,\"\")","v":20910.871307175177},{"$f":"IF($T49-BG$2 >=Active!$A$3,BF48*BG$1,\"\")","v":22849.814573164251},{"$f":"IF($T49-BH$2 >=Active!$A$3,BG48*BH$1,\"\")","v":24809.47160810119},{"$f":"IF($T49-BI$2 >=Active!$A$3,BH48*BI$1,\"\")","v":26739.991215662441},{"$f":"IF($T49-BJ$2 >=Active!$A$3,BI48*BJ$1,\"\")","v":28630.965080835391},{"$f":"IF($T49-BK$2 >=Active!$A$3,BJ48*BK$1,\"\")","v":27403.574022086697},{"$f":"IF($T49-BL$2 >=Active!$A$3,BK48*BL$1,\"\")","v":26253.634670284384},{"$f":"IF($T49-BM$2 >=Active!$A$3,BL48*BM$1,\"\")","v":25202.763326093915},{"$f":"IF($T49-BN$2 >=Active!$A$3,BM48*BN$1,\"\")","v":24246.056553621562},{"$f":"IF($T49-BO$2 >=Active!$A$3,BN48*BO$1,\"\")","v":23378.838276691724},{"$f":"IF($T49-BP$2 >=Active!$A$3,BO48*BP$1,\"\")","v":""},{"$f":"IF($T49-BQ$2 >=Active!$A$3,BP48*BQ$1,\"\")","v":""},{"$f":"IF($T49-BR$2 >=Active!$A$3,BQ48*BR$1,\"\")","v":""},{"$f":"IF($T49-BS$2 >=Active!$A$3,BR48*BS$1,\"\")","v":""},{"$f":"IF($T49-BT$2 >=Active!$A$3,BS48*BT$1,\"\")","v":""},{"$f":"IF($T49-BU$2 >=Active!$A$3,BT48*BU$1,\"\")","v":""},{"$f":"IF($T49-BV$2 >=Active!$A$3,BU48*BV$1,\"\")","v":""},{"$f":"IF($T49-BW$2 >=Active!$A$3,BV48*BW$1,\"\")","v":""},{"$f":"IF($T49-BX$2 >=Active!$A$3,BW48*BX$1,\"\")","v":""},{"$f":"IF($T49-BY$2 >=Active!$A$3,BX48*BY$1,\"\")","v":""},{"$f":"IF($T49-BZ$2 >=Active!$A$3,BY48*BZ$1,\"\")","v":""},{"$f":"IF($T49-CA$2 >=Active!$A$3,BZ48*CA$1,\"\")","v":""},{"$f":"IF($T49-CB$2 >=Active!$A$3,CA48*CB$1,\"\")","v":""},{"$f":"IF($T49-CC$2 >=Active!$A$3,CB48*CC$1,\"\")","v":""},{"$f":"IF($T49-CD$2 >=Active!$A$3,CC48*CD$1,\"\")","v":""},{"$f":"IF($T49-CE$2 >=Active!$A$3,CD48*CE$1,\"\")","v":""},{"$f":"IF($T49-CF$2 >=Active!$A$3,CE48*CF$1,\"\")","v":""},{"$f":"IF($T49-CG$2 >=Active!$A$3,CF48*CG$1,\"\")","v":""},{"$f":"IF($T49-CH$2 >=Active!$A$3,CG48*CH$1,\"\")","v":""},{"$f":"IF($T49-CI$2 >=Active!$A$3,CH48*CI$1,\"\")","v":""},{"$f":"IF($T49-CJ$2 >=Active!$A$3,CI48*CJ$1,\"\")","v":""},{"$f":"IF($T49-CK$2 >=Active!$A$3,CJ48*CK$1,\"\")","v":""},{"$f":"IF($T49-CL$2 >=Active!$A$3,CK48*CL$1,\"\")","v":""},{"$f":"IF($T49-CM$2 >=Active!$A$3,CL48*CM$1,\"\")","v":""},{"$f":"IF($T49-CN$2 >=Active!$A$3,CM48*CN$1,\"\")","v":""},{"$f":"IF($T49-CO$2 >=Active!$A$3,CN48*CO$1,\"\")","v":""},{"$f":"IF($T49-CP$2 >=Active!$A$3,CO48*CP$1,\"\")","v":""},{"$f":"IF($T49-CQ$2 >=Active!$A$3,CP48*CQ$1,\"\")","v":""},{"$f":"IF($T49-CR$2 >=Active!$A$3,CQ48*CR$1,\"\")","v":""},{"$f":"IF($T49-CS$2 >=Active!$A$3,CR48*CS$1,\"\")","v":""},{"$f":"IF($T49-CT$2 >=Active!$A$3,CS48*CT$1,\"\")","v":""},{"$f":"IF($T49-CU$2 >=Active!$A$3,CT48*CU$1,\"\")","v":""},{"$f":"IF($T49-CV$2 >=Active!$A$3,CU48*CV$1,\"\")","v":""},{"$f":"IF($T49-CW$2 >=Active!$A$3,CV48*CW$1,\"\")","v":""},{"$f":"IF($T49-CX$2 >=Active!$A$3,CW48*CX$1,\"\")","v":""},{"$f":"IF($T49-CY$2 >=Active!$A$3,CX48*CY$1,\"\")","v":""},{"$f":"IF($T49-CZ$2 >=Active!$A$3,CY48*CZ$1,\"\")","v":""},{"$f":"IF($T49-DA$2 >=Active!$A$3,CZ48*DA$1,\"\")","v":""},{"$f":"IF($T49-DB$2 >=Active!$A$3,DA48*DB$1,\"\")","v":""},{"$f":"IF($T49-DC$2 >=Active!$A$3,DB48*DC$1,\"\")","v":""},{"$f":"IF($T49-DD$2 >=Active!$A$3,DC48*DD$1,\"\")","v":""},{"$f":"IF($T49-DE$2 >=Active!$A$3,DD48*DE$1,\"\")","v":""},{"$f":"IF($T49-DF$2 >=Active!$A$3,DE48*DF$1,\"\")","v":""},{"$f":"IF($T49-DG$2 >=Active!$A$3,DF48*DG$1,\"\")","v":""},66,0.24,3.591E-3,4.9059999999999998E-3,"-",4.5440000000000003E-3,3.9849999999999998E-3,4.5440000000000003E-3,7.0686913510778389E-3,5.6377107935166081E-3,1.0467053376655386E-2,0.25501105337665536,2.2483629024838934E-2,0.3083186679734205,null,null,null,66,1.2999999999999999E-2,1.2E-2]
[67,3177.583076071875,1715.3400000000001,3794.5844936487501,2741.28,0.24,0.24,1.1662390133759091E-2,9.1395940319824263E-3,null,null,3.3600000000000001E-3,3.0200000000000001E-3,0.97834399999999999,9.1395940319824263E-3,null,47,3.591E-3,4.9059999999999998E-3,2062,39417.019322823893,{"$f":"IF($T50-V$2 >=Active!$A$3,U49*V$1,\"\")","v":40111.60040272741},{"$f":"IF($T50-W$2 >=Active!$A$3,V49*W$1,\"\")","v":40816.739340810986},{"$f":"IF($T50-X$2 >=Active!$A$3,W49*X$1,\"\")","v":41020.113953203167},{"$f":"IF($T50-Y$2 >=Active!$A$3,X49*Y$1,\"\")","v":40075.189629467946},{"$f":"IF($T50-Z$2 >=Active!$A$3,Y49*Z$1,\"\")","v":39142.475955579066},{"$f":"IF($T50-AA$2 >=Active!$A$3,Z49*AA$1,\"\")","v":38221.818921731945},{"$f":"IF($T50-AB$2 >=Active!$A$3,AA49*AB$1,\"\")","v":37348.434306277944},{"$f":"IF($T50-AC$2 >=Active!$A$3,AB49*AC$1,\"\")","v":35909.612581773472},{"$f":"IF($T50-AD$2 >=Active!$A$3,AC49*AD$1,\"\")","v":34531.16633146799},{"$f":"IF($T50-AE$2 >=Active!$A$3,AD49*AE$1,\"\")","v":33145.908157207574},{"$f":"IF($T50-AF$2 >=Active!$A$3,AE49*AF$1,\"\")","v":31787.314669952208},{"$f":"IF($T50-AG$2 >=Active!$A$3,AF49*AG$1,\"\")","v":30454.867541012201},{"$f":"IF($T50-AH$2 >=Active!$A$3,AG49*AH$1,\"\")","v":28757.508662888751},{"$f":"IF($T50-AI$2 >=Active!$A$3,AH49*AI$1,\"\")","v":27102.323097096516},{"$f":"IF($T50-AJ$2 >=Active!$A$3,AI49*AJ$1,\"\")","v":25488.258311361002},{"$f":"IF($T50-AK$2 >=Active!$A$3,AJ49*AK$1,\"\")","v":23914.288156261351},{"$f":"IF($T50-AL$2 >=Active!$A$3,AK49*AL$1,\"\")","v":22358.25963760816},{"$f":"IF($T50-AM$2 >=Active!$A$3,AL49*AM$1,\"\")","v":20843.198024029669},{"$f":"IF($T50-AN$2 >=Active!$A$3,AM49*AN$1,\"\")","v":19368.04307742848},{"$f":"IF($T50-AO$2 >=Active!$A$3,AN49*AO$1,\"\")","v":89850.152863584779},{"$f":"IF($T50-AP$2 >=Active!$A$3,AO49*AP$1,\"\")","v":78357.861822987412},{"$f":"IF($T50-AQ$2 >=Active!$A$3,AP49*AQ$1,\"\")","v":67519.386136167581},{"$f":"IF($T50-AR$2 >=Active!$A$3,AQ49*AR$1,\"\")","v":60481.789092794235},{"$f":"IF($T50-AS$2 >=Active!$A$3,AR49*AS$1,\"\")","v":53767.296954552949},{"$f":"IF($T50-AT$2 >=Active!$A$3,AS49*AT$1,\"\")","v":47361.640911287024},{"$f":"IF($T50-AU$2 >=Active!$A$3,AT49*AU$1,\"\")","v":41251.183811740011},{"$f":"IF($T50-AV$2 >=Active!$A$3,AU49*AV$1,\"\")","v":35422.892044030996},{"$f":"IF($T50-AW$2 >=Active!$A$3,AV49*AW$1,\"\")","v":31558.752373343406},{"$f":"IF($T50-AX$2 >=Active!$A$3,AW49*AX$1,\"\")","v":27836.683410323014},{"$f":"IF($T50-AY$2 >=Active!$A$3,AX49*AY$1,\"\")","v":24251.696724297864},{"$f":"IF($T50-AZ$2 >=Active!$A$3,AY49*AZ$1,\"\")","v":20798.982789549704},{"$f":"IF($T50-BA$2 >=Active!$A$3,AZ49*BA$1,\"\")","v":17473.904420114224},{"$f":"IF($T50-BB$2 >=Active!$A$3,BA49*BB$1,\"\")","v":18001.081369895819},{"$f":"IF($T50-BC$2 >=Active!$A$3,BB49*BC$1,\"\")","v":18526.633143463063},{"$f":"IF($T50-BD$2 >=Active!$A$3,BC49*BD$1,\"\")","v":19050.570887669102},{"$f":"IF($T50-BE$2 >=Active!$A$3,BD49*BE$1,\"\")","v":19572.905703857232},{"$f":"IF($T50-BF$2 >=Active!$A$3,BE49*BF$1,\"\")","v":20074.745874204174},{"$f":"IF($T50-BG$2 >=Active!$A$3,BF49*BG$1,\"\")","v":22102.79097168416},{"$f":"IF($T50-BH$2 >=Active!$A$3,BG49*BH$1,\"\")","v":24152.254003834612},{"$f":"IF($T50-BI$2 >=Active!$A$3,BH49*BI$1,\"\")","v":26223.611489762956},{"$f":"IF($T50-BJ$2 >=Active!$A$3,BI49*BJ$1,\"\")","v":28264.170714955198},{"$f":"IF($T50-BK$2 >=Active!$A$3,BJ49*BK$1,\"\")","v":30262.930090443006},{"$f":"IF($T50-BL$2 >=Active!$A$3,BK49*BL$1,\"\")","v":28965.577741345638},{"$f":"IF($T50-BM$2 >=Active!$A$3,BL49*BM$1,\"\")","v":27750.091846490592},{"$f":"IF($T50-BN$2 >=Active!$A$3,BM49*BN$1,\"\")","v":26639.320835681265},{"$f":"IF($T50-BO$2 >=Active!$A$3,BN49*BO$1,\"\")","v":25628.081777177988},{"$f":"IF($T50-BP$2 >=Active!$A$3,BO49*BP$1,\"\")","v":24711.43205846315},{"$f":"IF($T50-BQ$2 >=Active!$A$3,BP49*BQ$1,\"\")","v":""},{"$f":"IF($T50-BR$2 >=Active!$A$3,BQ49*BR$1,\"\")","v":""},{"$f":"IF($T50-BS$2 >=Active!$A$3,BR49*BS$1,\"\")","v":""},{"$f":"IF($T50-BT$2 >=Active!$A$3,BS49*BT$1,\"\")","v":""},{"$f":"IF($T50-BU$2 >=Active!$A$3,BT49*BU$1,\"\")","v":""},{"$f":"IF($T50-BV$2 >=Active!$A$3,BU49*BV$1,\"\")","v":""},{"$f":"IF($T50-BW$2 >=Active!$A$3,BV49*BW$1,\"\")","v":""},{"$f":"IF($T50-BX$2 >=Active!$A$3,BW49*BX$1,\"\")","v":""},{"$f":"IF($T50-BY$2 >=Active!$A$3,BX49*BY$1,\"\")","v":""},{"$f":"IF($T50-BZ$2 >=Active!$A$3,BY49*BZ$1,\"\")","v":""},{"$f":"IF($T50-CA$2 >=Active!$A$3,BZ49*CA$1,\"\")","v":""},{"$f":"IF($T50-CB$2 >=Active!$A$3,CA49*CB$1,\"\")","v":""},{"$f":"IF($T50-CC$2 >=Active!$A$3,CB49*CC$1,\"\")","v":""},{"$f":"IF($T50-CD$2 >=Active!$A$3,CC49*CD$1,\"\")","v":""},{"$f":"IF($T50-CE$2 >=Active!$A$3,CD49*CE$1,\"\")","v":""},{"$f":"IF($T50-CF$2 >=Active!$A$3,CE49*CF$1,\"\")","v":""},{"$f":"IF($T50-CG$2 >=Active!$A$3,CF49*CG$1,\"\")","v":""},{"$f":"IF($T50-CH$2 >=Active!$A$3,CG49*CH$1,\"\")","v":""},{"$f":"IF($T50-CI$2 >=Active!$A$3,CH49*CI$1,\"\")","v":""},{"$f":"IF($T50-CJ$2 >=Active!$A$3,CI49*CJ$1,\"\")","v":""},{"$f":"IF($T50-CK$2 >=Active!$A$3,CJ49*CK$1,\"\")","v":""},{"$f":"IF($T50-CL$2 >=Active!$A$3,CK49*CL$1,\"\")","v":""},{"$f":"IF($T50-CM$2 >=Active!$A$3,CL49*CM$1,\"\")","v":""},{"$f":"IF($T50-CN$2 >=Active!$A$3,CM49*CN$1,\"\")","v":""},{"$f":"IF($T50-CO$2 >=Active!$A$3,CN49*CO$1,\"\")","v":""},{"$f":"IF($T50-CP$2 >=Active!$A$3,CO49*CP$1,\"\")","v":""},{"$f":"IF($T50-CQ$2 >=Active!$A$3,CP49*CQ$1,\"\")","v":""},{"$f":"IF($T50-CR$2 >=Active!$A$3,CQ49*CR$1,\"\")","v":""},{"$f":"IF($T50-CS$2 >=Active!$A$3,CR49*CS$1,\"\")","v":""},{"$f":"IF($T50-CT$2 >=Active!$A$3,CS49*CT$1,\"\")","v":""},{"$f":"IF($T50-CU$2 >=Active!$A$3,CT49*CU$1,\"\")","v":""},{"$f":"IF($T50-CV$2 >=Active!$A$3,CU49*CV$1,\"\")","v":""},{"$f":"IF($T50-CW$2 >=Active!$A$3,CV49*CW$1,\"\")","v":""},{"$f":"IF($T50-CX$2 >=Active!$A$3,CW49*CX$1,\"\")","v":""},{"$f":"IF($T50-CY$2 >=Active!$A$3,CX49*CY$1,\"\")","v":""},{"$f":"IF($T50-CZ$2 >=Active!$A$3,CY49*CZ$1,\"\")","v":""},{"$f":"IF($T50-DA$2 >=Active!$A$3,CZ49*DA$1,\"\")","v":""},{"$f":"IF($T50-DB$2 >=Active!$A$3,DA49*DB$1,\"\")","v":""},{"$f":"IF($T50-DC$2 >=Active!$A$3,DB49*DC$1,\"\")","v":""},{"$f":"IF($T50-DD$2 >=Active!$A$3,DC49*DD$1,\"\")","v":""},{"$f":"IF($T50-DE$2 >=Active!$A$3,DD49*DE$1,\"\")","v":""},{"$f":"IF($T50-DF$2 >=Active!$A$3,DE49*DF$1,\"\")","v":""},{"$f":"IF($T50-DG$2 >=Active!$A$3,DF49*DG$1,\"\")","v":""},67,0.24,3.591E-3,4.9059999999999998E-3,"-",3.3600000000000001E-3,3.0200000000000001E-3,3.3600000000000001E-3,7.5330687091842196E-3,6.2862578017509538E-3,1.1662390133759091E-2,0.2550223901337591,1.6750055103484814E-2,0.29646025766675049,null,null,null,67,1.4E-2,1.2E-2]
[68,3290.2560790245607,1715.3400000000001,3929.1355541180242,2741.28,0.24,0.24,1.281428677740405E-2,1.0148336882508878E-2,null,null,2.4840000000000001E-3,2.2889999999999998E-3,0.97789899999999996,1.0148336882508878E-2,null,48,3.591E-3,4.9059999999999998E-3,2063,42025.188395425692,{"$f":"IF($T51-V$2 >=Active!$A$3,U50*V$1,\"\")","v":42767.465965263924},{"$f":"IF($T51-W$2 >=Active!$A$3,V50*W$1,\"\")","v":43521.086436959238},{"$f":"IF($T51-X$2 >=Active!$A$3,W50*X$1,\"\")","v":44286.162184779918},{"$f":"IF($T51-Y$2 >=Active!$A$3,X50*Y$1,\"\")","v":43276.220220629337},{"$f":"IF($T51-Z$2 >=Active!$A$3,Y50*Z$1,\"\")","v":42279.325059088682},{"$f":"IF($T51-AA$2 >=Active!$A$3,Z50*AA$1,\"\")","v":41295.312133135914},{"$f":"IF($T51-AB$2 >=Active!$A$3,AA50*AB$1,\"\")","v":40362.240781348934},{"$f":"IF($T51-AC$2 >=Active!$A$3,AB50*AC$1,\"\")","v":39439.946627429512},{"$f":"IF($T51-AD$2 >=Active!$A$3,AC50*AD$1,\"\")","v":37956.460498934561},{"$f":"IF($T51-AE$2 >=Active!$A$3,AD50*AE$1,\"\")","v":36499.44281236166},{"$f":"IF($T51-AF$2 >=Active!$A$3,AE50*AF$1,\"\")","v":35035.224922168403},{"$f":"IF($T51-AG$2 >=Active!$A$3,AF50*AG$1,\"\")","v":33599.19160613948},{"$f":"IF($T51-AH$2 >=Active!$A$3,AG50*AH$1,\"\")","v":32190.794990849896},{"$f":"IF($T51-AI$2 >=Active!$A$3,AH50*AI$1,\"\")","v":30396.68665667341},{"$f":"IF($T51-AJ$2 >=Active!$A$3,AI50*AJ$1,\"\")","v":28647.155513631016},{"$f":"IF($T51-AK$2 >=Active!$A$3,AJ50*AK$1,\"\")","v":26941.089035108576},{"$f":"IF($T51-AL$2 >=Active!$A$3,AK50*AL$1,\"\")","v":25277.402581168248},{"$f":"IF($T51-AM$2 >=Active!$A$3,AL50*AM$1,\"\")","v":23632.680436951825},{"$f":"IF($T51-AN$2 >=Active!$A$3,AM50*AN$1,\"\")","v":22031.260311399357},{"$f":"IF($T51-AO$2 >=Active!$A$3,AN50*AO$1,\"\")","v":20472.021532841904},{"$f":"IF($T51-AP$2 >=Active!$A$3,AO50*AP$1,\"\")","v":94971.611576809111},{"$f":"IF($T51-AQ$2 >=Active!$A$3,AP50*AQ$1,\"\")","v":82824.259946897684},{"$f":"IF($T51-AR$2 >=Active!$A$3,AQ50*AR$1,\"\")","v":71367.991145929132},{"$f":"IF($T51-AS$2 >=Active!$A$3,AR50*AS$1,\"\")","v":63929.251071083505},{"$f":"IF($T51-AT$2 >=Active!$A$3,AS50*AT$1,\"\")","v":56832.032880962463},{"$f":"IF($T51-AU$2 >=Active!$A$3,AT50*AU$1,\"\")","v":50061.254443230384},{"$f":"IF($T51-AV$2 >=Active!$A$3,AU50*AV$1,\"\")","v":43602.501289009189},{"$f":"IF($T51-AW$2 >=Active!$A$3,AV50*AW$1,\"\")","v":37441.996890540759},{"$f":"IF($T51-AX$2 >=Active!$A$3,AW50*AX$1,\"\")","v":33357.601258623981},{"$f":"IF($T51-AY$2 >=Active!$A$3,AX50*AY$1,\"\")","v":29423.374364711424},{"$f":"IF($T51-AZ$2 >=Active!$A$3,AY50*AZ$1,\"\")","v":25634.043437582841},{"$f":"IF($T51-BA$2 >=Active!$A$3,AZ50*BA$1,\"\")","v":21984.524808554037},{"$f":"IF($T51-BB$2 >=Active!$A$3,BA50*BB$1,\"\")","v":18469.916972060735},{"$f":"IF($T51-BC$2 >=Active!$A$3,BB50*BC$1,\"\")","v":19027.143007979881},{"$f":"IF($T51-BD$2 >=Active!$A$3,BC50*BD$1,\"\")","v":19582.651232640455},{"$f":"IF($T51-BE$2 >=Active!$A$3,BD50*BE$1,\"\")","v":20136.453428266239},{"$f":"IF($T51-BF$2 >=Active!$A$3,BE50*BF$1,\"\")","v":20688.561328977092},{"$f":"IF($T51-BG$2 >=Active!$A$3,BF50*BG$1,\"\")","v":21219.00638903381},{"$f":"IF($T51-BH$2 >=Active!$A$3,BG50*BH$1,\"\")","v":23362.650057070157},{"$f":"IF($T51-BI$2 >=Active!$A$3,BH50*BI$1,\"\")","v":25528.932482053184},{"$f":"IF($T51-BJ$2 >=Active!$A$3,BI50*BJ$1,\"\")","v":27718.357344679443},{"$f":"IF($T51-BK$2 >=Active!$A$3,BJ50*BK$1,\"\")","v":29875.228445707642},{"$f":"IF($T51-BL$2 >=Active!$A$3,BK50*BL$1,\"\")","v":31987.917105598255},{"$f":"IF($T51-BM$2 >=Active!$A$3,BL50*BM$1,\"\")","v":30616.615672602336},{"$f":"IF($T51-BN$2 >=Active!$A$3,BM50*BN$1,\"\")","v":29331.847081740554},{"$f":"IF($T51-BO$2 >=Active!$A$3,BN50*BO$1,\"\")","v":28157.762123315097},{"$f":"IF($T51-BP$2 >=Active!$A$3,BO50*BP$1,\"\")","v":27088.882438477132},{"$f":"IF($T51-BQ$2 >=Active!$A$3,BP50*BQ$1,\"\")","v":26119.983685795549},{"$f":"IF($T51-BR$2 >=Active!$A$3,BQ50*BR$1,\"\")","v":""},{"$f":"IF($T51-BS$2 >=Active!$A$3,BR50*BS$1,\"\")","v":""},{"$f":"IF($T51-BT$2 >=Active!$A$3,BS50*BT$1,\"\")","v":""},{"$f":"IF($T51-BU$2 >=Active!$A$3,BT50*BU$1,\"\")","v":""},{"$f":"IF($T51-BV$2 >=Active!$A$3,BU50*BV$1,\"\")","v":""},{"$f":"IF($T51-BW$2 >=Active!$A$3,BV50*BW$1,\"\")","v":""},{"$f":"IF($T51-BX$2 >=Active!$A$3,BW50*BX$1,\"\")","v":""},{"$f":"IF($T51-BY$2 >=Active!$A$3,BX50*BY$1,\"\")","v":""},{"$f":"IF($T51-BZ$2 >=Active!$A$3,BY50*BZ$1,\"\")","v":""},{"$f":"IF($T51-CA$2 >=Active!$A$3,BZ50*CA$1,\"\")","v":""},{"$f":"IF($T51-CB$2 >=Active!$A$3,CA50*CB$1,\"\")","v":""},{"$f":"IF($T51-CC$2 >=Active!$A$3,CB50*CC$1,\"\")","v":""},{"$f":"IF($T51-CD$2 >=Active!$A$3,CC50*CD$1,\"\")","v":""},{"$f":"IF($T51-CE$2 >=Active!$A$3,CD50*CE$1,\"\")","v":""},{"$f":"IF($T51-CF$2 >=Active!$A$3,CE50*CF$1,\"\")","v":""},{"$f":"IF($T51-CG$2 >=Active!$A$3,CF50*CG$1,\"\")","v":""},{"$f":"IF($T51-CH$2 >=Active!$A$3,CG50*CH$1,\"\")","v":""},{"$f":"IF($T51-CI$2 >=Active!$A$3,CH50*CI$1,\"\")","v":""},{"$f":"IF($T51-CJ$2 >=Active!$A$3,CI50*CJ$1,\"\")","v":""},{"$f":"IF($T51-CK$2 >=Active!$A$3,CJ50*CK$1,\"\")","v":""},{"$f":"IF($T51-CL$2 >=Active!$A$3,CK50*CL$1,\"\")","v":""},{"$f":"IF($T51-CM$2 >=Active!$A$3,CL50*CM$1,\"\")","v":""},{"$f":"IF($T51-CN$2 >=Active!$A$3,CM50*CN$1,\"\")","v":""},{"$f":"IF($T51-CO$2 >=Active!$A$3,CN50*CO$1,\"\")","v":""},{"$f":"IF($T51-CP$2 >=Active!$A$3,CO50*CP$1,\"\")","v":""},{"$f":"IF($T51-CQ$2 >=Active!$A$3,CP50*CQ$1,\"\")","v":""},{"$f":"IF($T51-CR$2 >=Active!$A$3,CQ50*CR$1,\"\")","v":""},{"$f":"IF($T51-CS$2 >=Active!$A$3,CR50*CS$1,\"\")","v":""},{"$f":"IF($T51-CT$2 >=Active!$A$3,CS50*CT$1,\"\")","v":""},{"$f":"IF($T51-CU$2 >=Active!$A$3,CT50*CU$1,\"\")","v":""},{"$f":"IF($T51-CV$2 >=Active!$A$3,CU50*CV$1,\"\")","v":""},{"$f":"IF($T51-CW$2 >=Active!$A$3,CV50*CW$1,\"\")","v":""},{"$f":"IF($T51-CX$2 >=Active!$A$3,CW50*CX$1,\"\")","v":""},{"$f":"IF($T51-CY$2 >=Active!$A$3,CX50*CY$1,\"\")","v":""},{"$f":"IF($T51-CZ$2 >=Active!$A$3,CY50*CZ$1,\"\")","v":""},{"$f":"IF($T51-DA$2 >=Active!$A$3,CZ50*DA$1,\"\")","v":""},{"$f":"IF($T51-DB$2 >=Active!$A$3,DA50*DB$1,\"\")","v":""},{"$f":"IF($T51-DC$2 >=Active!$A$3,DB50*DC$1,\"\")","v":""},{"$f":"IF($T51-DD$2 >=Active!$A$3,DC50*DD$1,\"\")","v":""},{"$f":"IF($T51-DE$2 >=Active!$A$3,DD50*DE$1,\"\")","v":""},{"$f":"IF($T51-DF$2 >=Active!$A$3,DE50*DF$1,\"\")","v":""},{"$f":"IF($T51-DG$2 >=Active!$A$3,DF50*DG$1,\"\")","v":""},68,0.24,3.591E-3,4.9059999999999998E-3,"-",2.4840000000000001E-3,2.2889999999999998E-3,2.4840000000000001E-3,7.9004861302262152E-3,6.8963151907051766E-3,1.281428677740405E-2,0.25529828677740402,1.2478416016121947E-2,0.28505794006418317,null,null,null,68,1.4999999999999999E-2,1.2E-2]
[69,3407.0037556921693,1715.3400000000001,4068.5524793848372,2741.28,0.24,0.24,1.4245979408957251E-2,1.121798811027969E-2,null,null,1.8370000000000001E-3,1.735E-3,0.97742799999999996,1.121798811027969E-2,null,49,3.591E-3,4.9059999999999998E-3,2064,44804.142082096208,{"$f":"IF($T52-V$2 >=Active!$A$3,U51*V$1,\"\")","v":45597.329409036873},{"$f":"IF($T52-W$2 >=Active!$A$3,V51*W$1,\"\")","v":46402.700572311354},{"$f":"IF($T52-X$2 >=Active!$A$3,W51*X$1,\"\")","v":47220.378784100772},{"$f":"IF($T52-Y$2 >=Active!$A$3,X51*Y$1,\"\")","v":46721.901104942808},{"$f":"IF($T52-Z$2 >=Active!$A$3,Y51*Z$1,\"\")","v":45656.412332763946},{"$f":"IF($T52-AA$2 >=Active!$A$3,Z51*AA$1,\"\")","v":44604.68793733856},{"$f":"IF($T52-AB$2 >=Active!$A$3,AA51*AB$1,\"\")","v":43607.849612591526},{"$f":"IF($T52-AC$2 >=Active!$A$3,AB51*AC$1,\"\")","v":42622.526265104476},{"$f":"IF($T52-AD$2 >=Active!$A$3,AC51*AD$1,\"\")","v":41688.02358519299},{"$f":"IF($T52-AE$2 >=Active!$A$3,AD51*AE$1,\"\")","v":40119.978747373825},{"$f":"IF($T52-AF$2 >=Active!$A$3,AE51*AF$1,\"\")","v":38579.91105266627},{"$f":"IF($T52-AG$2 >=Active!$A$3,AF51*AG$1,\"\")","v":37032.232742731998},{"$f":"IF($T52-AH$2 >=Active!$A$3,AG51*AH$1,\"\")","v":35514.345527689431},{"$f":"IF($T52-AI$2 >=Active!$A$3,AH51*AI$1,\"\")","v":34025.670305328335},{"$f":"IF($T52-AJ$2 >=Active!$A$3,AI51*AJ$1,\"\")","v":32129.29779610379},{"$f":"IF($T52-AK$2 >=Active!$A$3,AJ51*AK$1,\"\")","v":30280.043377907983},{"$f":"IF($T52-AL$2 >=Active!$A$3,AK51*AL$1,\"\")","v":28476.731110109762},{"$f":"IF($T52-AM$2 >=Active!$A$3,AL51*AM$1,\"\")","v":26718.214528294837},{"$f":"IF($T52-AN$2 >=Active!$A$3,AM51*AN$1,\"\")","v":24979.743221858076},{"$f":"IF($T52-AO$2 >=Active!$A$3,AN51*AO$1,\"\")","v":23287.042149149118},{"$f":"IF($T52-AP$2 >=Active!$A$3,AO51*AP$1,\"\")","v":21638.92676021389},{"$f":"IF($T52-AQ$2 >=Active!$A$3,AP51*AQ$1,\"\")","v":100384.99343668722},{"$f":"IF($T52-AR$2 >=Active!$A$3,AQ51*AR$1,\"\")","v":87545.242763870847},{"$f":"IF($T52-AS$2 >=Active!$A$3,AR51*AS$1,\"\")","v":75435.966641247083},{"$f":"IF($T52-AT$2 >=Active!$A$3,AS51*AT$1,\"\")","v":67573.218382135266},{"$f":"IF($T52-AU$2 >=Active!$A$3,AT51*AU$1,\"\")","v":60071.458755177322},{"$f":"IF($T52-AV$2 >=Active!$A$3,AU51*AV$1,\"\")","v":52914.745946494513},{"$f":"IF($T52-AW$2 >=Active!$A$3,AV51*AW$1,\"\")","v":46087.84386248271},{"$f":"IF($T52-AX$2 >=Active!$A$3,AW51*AX$1,\"\")","v":39576.190713301577},{"$f":"IF($T52-AY$2 >=Active!$A$3,AX51*AY$1,\"\")","v":35258.984530365546},{"$f":"IF($T52-AZ$2 >=Active!$A$3,AY51*AZ$1,\"\")","v":31100.506703499974},{"$f":"IF($T52-BA$2 >=Active!$A$3,AZ51*BA$1,\"\")","v":27095.183913525063},{"$f":"IF($T52-BB$2 >=Active!$A$3,BA51*BB$1,\"\")","v":23237.642722641616},{"$f":"IF($T52-BC$2 >=Active!$A$3,BB51*BC$1,\"\")","v":19522.702239468195},{"$f":"IF($T52-BD$2 >=Active!$A$3,BC51*BD$1,\"\")","v":20111.690159434733},{"$f":"IF($T52-BE$2 >=Active!$A$3,BD51*BE$1,\"\")","v":20698.86235290096},{"$f":"IF($T52-BF$2 >=Active!$A$3,BE51*BF$1,\"\")","v":21284.231273677415},{"$f":"IF($T52-BG$2 >=Active!$A$3,BF51*BG$1,\"\")","v":21867.809324728783},{"$f":"IF($T52-BH$2 >=Active!$A$3,BG51*BH$1,\"\")","v":22428.489753208734},{"$f":"IF($T52-BI$2 >=Active!$A$3,BH51*BI$1,\"\")","v":24694.321110323155},{"$f":"IF($T52-BJ$2 >=Active!$A$3,BI51*BJ$1,\"\")","v":26984.081633530215},{"$f":"IF($T52-BK$2 >=Active!$A$3,BJ51*BK$1,\"\")","v":29298.303713326171},{"$f":"IF($T52-BL$2 >=Active!$A$3,BK51*BL$1,\"\")","v":31578.116467112977},{"$f":"IF($T52-BM$2 >=Active!$A$3,BL51*BM$1,\"\")","v":33811.228380617351},{"$f":"IF($T52-BN$2 >=Active!$A$3,BM51*BN$1,\"\")","v":32361.762765940668},{"$f":"IF($T52-BO$2 >=Active!$A$3,BN51*BO$1,\"\")","v":31003.762365399765},{"$f":"IF($T52-BP$2 >=Active!$A$3,BO51*BP$1,\"\")","v":29762.754564344057},{"$f":"IF($T52-BQ$2 >=Active!$A$3,BP51*BQ$1,\"\")","v":28632.948737470328},{"$f":"IF($T52-BR$2 >=Active!$A$3,BQ51*BR$1,\"\")","v":27608.822755885893},{"$f":"IF($T52-BS$2 >=Active!$A$3,BR51*BS$1,\"\")","v":""},{"$f":"IF($T52-BT$2 >=Active!$A$3,BS51*BT$1,\"\")","v":""},{"$f":"IF($T52-BU$2 >=Active!$A$3,BT51*BU$1,\"\")","v":""},{"$f":"IF($T52-BV$2 >=Active!$A$3,BU51*BV$1,\"\")","v":""},{"$f":"IF($T52-BW$2 >=Active!$A$3,BV51*BW$1,\"\")","v":""},{"$f":"IF($T52-BX$2 >=Active!$A$3,BW51*BX$1,\"\")","v":""},{"$f":"IF($T52-BY$2 >=Active!$A$3,BX51*BY$1,\"\")","v":""},{"$f":"IF($T52-BZ$2 >=Active!$A$3,BY51*BZ$1,\"\")","v":""},{"$f":"IF($T52-CA$2 >=Active!$A$3,BZ51*CA$1,\"\")","v":""},{"$f":"IF($T52-CB$2 >=Active!$A$3,CA51*CB$1,\"\")","v":""},{"$f":"IF($T52-CC$2 >=Active!$A$3,CB51*CC$1,\"\")","v":""},{"$f":"IF($T52-CD$2 >=Active!$A$3,CC51*CD$1,\"\")","v":""},{"$f":"IF($T52-CE$2 >=Active!$A$3,CD51*CE$1,\"\")","v":""},{"$f":"IF($T52-CF$2 >=Active!$A$3,CE51*CF$1,\"\")","v":""},{"$f":"IF($T52-CG$2 >=Active!$A$3,CF51*CG$1,\"\")","v":""},{"$f":"IF($T52-CH$2 >=Active!$A$3,CG51*CH$1,\"\")","v":""},{"$f":"IF($T52-CI$2 >=Active!$A$3,CH51*CI$1,\"\")","v":""},{"$f":"IF($T52-CJ$2 >=Active!$A$3,CI51*CJ$1,\"\")","v":""},{"$f":"IF($T52-CK$2 >=Active!$A$3,CJ51*CK$1,\"\")","v":""},{"$f":"IF($T52-CL$2 >=Active!$A$3,CK51*CL$1,\"\")","v":""},{"$f":"IF($T52-CM$2 >=Active!$A$3,CL51*CM$1,\"\")","v":""},{"$f":"IF($T52-CN$2 >=Active!$A$3,CM51*CN$1,\"\")","v":""},{"$f":"IF($T52-CO$2 >=Active!$A$3,CN51*CO$1,\"\")","v":""},{"$f":"IF($T52-CP$2 >=Active!$A$3,CO51*CP$1,\"\")","v":""},{"$f":"IF($T52-CQ$2 >=Active!$A$3,CP51*CQ$1,\"\")","v":""},{"$f":"IF($T52-CR$2 >=Active!$A$3,CQ51*CR$1,\"\")","v":""},{"$f":"IF($T52-CS$2 >=Active!$A$3,CR51*CS$1,\"\")","v":""},{"$f":"IF($T52-CT$2 >=Active!$A$3,CS51*CT$1,\"\")","v":""},{"$f":"IF($T52-CU$2 >=Active!$A$3,CT51*CU$1,\"\")","v":""},{"$f":"IF($T52-CV$2 >=Active!$A$3,CU51*CV$1,\"\")","v":""},{"$f":"IF($T52-CW$2 >=Active!$A$3,CV51*CW$1,\"\")","v":""},{"$f":"IF($T52-CX$2 >=Active!$A$3,CW51*CX$1,\"\")","v":""},{"$f":"IF($T52-CY$2 >=Active!$A$3,CX51*CY$1,\"\")","v":""},{"$f":"IF($T52-CZ$2 >=Active!$A$3,CY51*CZ$1,\"\")","v":""},{"$f":"IF($T52-DA$2 >=Active!$A$3,CZ51*DA$1,\"\")","v":""},{"$f":"IF($T52-DB$2 >=Active!$A$3,DA51*DB$1,\"\")","v":""},{"$f":"IF($T52-DC$2 >=Active!$A$3,DB51*DC$1,\"\")","v":""},{"$f":"IF($T52-DD$2 >=Active!$A$3,DC51*DD$1,\"\")","v":""},{"$f":"IF($T52-DE$2 >=Active!$A$3,DD51*DE$1,\"\")","v":""},{"$f":"IF($T52-DF$2 >=Active!$A$3,DE51*DF$1,\"\")","v":""},{"$f":"IF($T52-DG$2 >=Active!$A$3,DF51*DG$1,\"\")","v":""},69,0.24,3.591E-3,4.9059999999999998E-3,"-",1.8370000000000001E-3,1.735E-3,1.8370000000000001E-3,8.6514304086328844E-3,7.5317196617744574E-3,1.4245979408957251E-2,0.25608297940895725,9.292697785510293E-3,0.27409417313863765,null,null,null,69,1.4999999999999999E-2,1.2E-2]
[70,3527.9762285815636,1715.3400000000001,4213.0145416523701,2741.28,1,1,1.5785288134753033E-2,1.2398609395221732E-2,null,null,1.358E-3,1.315E-3,0.976908,1.2398609395221732E-2,null,50,3.591E-3,4.9059999999999998E-3,2065,47764.970435341886,{"$f":"IF($T53-V$2 >=Active!$A$3,U52*V$1,\"\")","v":48612.494159074384},{"$f":"IF($T53-W$2 >=Active!$A$3,V52*W$1,\"\")","v":49473.102408805004},{"$f":"IF($T53-X$2 >=Active!$A$3,W52*X$1,\"\")","v":50346.930120957819},{"$f":"IF($T53-Y$2 >=Active!$A$3,X52*Y$1,\"\")","v":49817.499617226313},{"$f":"IF($T53-Z$2 >=Active!$A$3,Y52*Z$1,\"\")","v":49291.605665714662},{"$f":"IF($T53-AA$2 >=Active!$A$3,Z52*AA$1,\"\")","v":48167.51501106596},{"$f":"IF($T53-AB$2 >=Active!$A$3,AA52*AB$1,\"\")","v":47102.550461829524},{"$f":"IF($T53-AC$2 >=Active!$A$3,AB52*AC$1,\"\")","v":46049.889190896654},{"$f":"IF($T53-AD$2 >=Active!$A$3,AC52*AD$1,\"\")","v":45052.01026221543},{"$f":"IF($T53-AE$2 >=Active!$A$3,AD52*AE$1,\"\")","v":44064.240929548985},{"$f":"IF($T53-AF$2 >=Active!$A$3,AE52*AF$1,\"\")","v":42406.817535974129},{"$f":"IF($T53-AG$2 >=Active!$A$3,AF52*AG$1,\"\")","v":40778.965982668247},{"$f":"IF($T53-AH$2 >=Active!$A$3,AG52*AH$1,\"\")","v":39143.07000906772},{"$f":"IF($T53-AI$2 >=Active!$A$3,AH52*AI$1,\"\")","v":37538.663222767726},{"$f":"IF($T53-AJ$2 >=Active!$A$3,AI52*AJ$1,\"\")","v":35965.133512732049},{"$f":"IF($T53-AK$2 >=Active!$A$3,AJ52*AK$1,\"\")","v":33960.667770481705},{"$f":"IF($T53-AL$2 >=Active!$A$3,AK52*AL$1,\"\")","v":32006.005850448735},{"$f":"IF($T53-AM$2 >=Active!$A$3,AL52*AM$1,\"\")","v":30099.904783386017},{"$f":"IF($T53-AN$2 >=Active!$A$3,AM52*AN$1,\"\")","v":28241.152756407642},{"$f":"IF($T53-AO$2 >=Active!$A$3,AN52*AO$1,\"\")","v":26403.588585503985},{"$f":"IF($T53-AP$2 >=Active!$A$3,AO52*AP$1,\"\")","v":24614.403551650616},{"$f":"IF($T53-AQ$2 >=Active!$A$3,AP52*AQ$1,\"\")","v":22872.345585546082},{"$f":"IF($T53-AR$2 >=Active!$A$3,AQ52*AR$1,\"\")","v":106106.93806257838},{"$f":"IF($T53-AS$2 >=Active!$A$3,AR52*AS$1,\"\")","v":92535.321601411473},{"$f":"IF($T53-AT$2 >=Active!$A$3,AS52*AT$1,\"\")","v":79735.81673979816},{"$f":"IF($T53-AU$2 >=Active!$A$3,AT52*AU$1,\"\")","v":71424.891829916975},{"$f":"IF($T53-AV$2 >=Active!$A$3,AU52*AV$1,\"\")","v":63495.531904222429},{"$f":"IF($T53-AW$2 >=Active!$A$3,AV52*AW$1,\"\")","v":55930.886465444695},{"$f":"IF($T53-AX$2 >=Active!$A$3,AW52*AX$1,\"\")","v":48714.850962644225},{"$f":"IF($T53-AY$2 >=Active!$A$3,AX52*AY$1,\"\")","v":41832.033583959768},{"$f":"IF($T53-AZ$2 >=Active!$A$3,AY52*AZ$1,\"\")","v":37268.746648596381},{"$f":"IF($T53-BA$2 >=Active!$A$3,AZ52*BA$1,\"\")","v":32873.235585599468},{"$f":"IF($T53-BB$2 >=Active!$A$3,BA52*BB$1,\"\")","v":28639.609396595992},{"$f":"IF($T53-BC$2 >=Active!$A$3,BB52*BC$1,\"\")","v":24562.188357832187},{"$f":"IF($T53-BD$2 >=Active!$A$3,BC52*BD$1,\"\")","v":20635.49626711788},{"$f":"IF($T53-BE$2 >=Active!$A$3,BD52*BE$1,\"\")","v":21258.05649852251},{"$f":"IF($T53-BF$2 >=Active!$A$3,BE52*BF$1,\"\")","v":21878.697507016313},{"$f":"IF($T53-BG$2 >=Active!$A$3,BF52*BG$1,\"\")","v":22497.432456277027},{"$f":"IF($T53-BH$2 >=Active!$A$3,BG52*BH$1,\"\")","v":23114.274456238323},{"$f":"IF($T53-BI$2 >=Active!$A$3,BH52*BI$1,\"\")","v":23706.913669141632},{"$f":"IF($T53-BJ$2 >=Active!$A$3,BI52*BJ$1,\"\")","v":26101.897413611572},{"$f":"IF($T53-BK$2 >=Active!$A$3,BJ52*BK$1,\"\")","v":28522.174286641435},{"$f":"IF($T53-BL$2 >=Active!$A$3,BK52*BL$1,\"\")","v":30968.307024985763},{"$f":"IF($T53-BM$2 >=Active!$A$3,BL52*BM$1,\"\")","v":33378.069105738417},{"$f":"IF($T53-BN$2 >=Active!$A$3,BM52*BN$1,\"\")","v":35738.468398312536},{"$f":"IF($T53-BO$2 >=Active!$A$3,BN52*BO$1,\"\")","v":34206.383243599281},{"$f":"IF($T53-BP$2 >=Active!$A$3,BO52*BP$1,\"\")","v":32770.976820227552},{"$f":"IF($T53-BQ$2 >=Active!$A$3,BP52*BQ$1,\"\")","v":31459.231574511665},{"$f":"IF($T53-BR$2 >=Active!$A$3,BQ52*BR$1,\"\")","v":30265.026815506135},{"$f":"IF($T53-BS$2 >=Active!$A$3,BR52*BS$1,\"\")","v":29182.525652971388},{"$f":"IF($T53-BT$2 >=Active!$A$3,BS52*BT$1,\"\")","v":""},{"$f":"IF($T53-BU$2 >=Active!$A$3,BT52*BU$1,\"\")","v":""},{"$f":"IF($T53-BV$2 >=Active!$A$3,BU52*BV$1,\"\")","v":""},{"$f":"IF($T53-BW$2 >=Active!$A$3,BV52*BW$1,\"\")","v":""},{"$f":"IF($T53-BX$2 >=Active!$A$3,BW52*BX$1,\"\")","v":""},{"$f":"IF($T53-BY$2 >=Active!$A$3,BX52*BY$1,\"\")","v":""},{"$f":"IF($T53-BZ$2 >=Active!$A$3,BY52*BZ$1,\"\")","v":""},{"$f":"IF($T53-CA$2 >=Active!$A$3,BZ52*CA$1,\"\")","v":""},{"$f":"IF($T53-CB$2 >=Active!$A$3,CA52*CB$1,\"\")","v":""},{"$f":"IF($T53-CC$2 >=Active!$A$3,CB52*CC$1,\"\")","v":""},{"$f":"IF($T53-CD$2 >=Active!$A$3,CC52*CD$1,\"\")","v":""},{"$f":"IF($T53-CE$2 >=Active!$A$3,CD52*CE$1,\"\")","v":""},{"$f":"IF($T53-CF$2 >=Active!$A$3,CE52*CF$1,\"\")","v":""},{"$f":"IF($T53-CG$2 >=Active!$A$3,CF52*CG$1,\"\")","v":""},{"$f":"IF($T53-CH$2 >=Active!$A$3,CG52*CH$1,\"\")","v":""},{"$f":"IF($T53-CI$2 >=Active!$A$3,CH52*CI$1,\"\")","v":""},{"$f":"IF($T53-CJ$2 >=Active!$A$3,CI52*CJ$1,\"\")","v":""},{"$f":"IF($T53-CK$2 >=Active!$A$3,CJ52*CK$1,\"\")","v":""},{"$f":"IF($T53-CL$2 >=Active!$A$3,CK52*CL$1,\"\")","v":""},{"$f":"IF($T53-CM$2 >=Active!$A$3,CL52*CM$1,\"\")","v":""},{"$f":"IF($T53-CN$2 >=Active!$A$3,CM52*CN$1,\"\")","v":""},{"$f":"IF($T53-CO$2 >=Active!$A$3,CN52*CO$1,\"\")","v":""},{"$f":"IF($T53-CP$2 >=Active!$A$3,CO52*CP$1,\"\")","v":""},{"$f":"IF($T53-CQ$2 >=Active!$A$3,CP52*CQ$1,\"\")","v":""},{"$f":"IF($T53-CR$2 >=Active!$A$3,CQ52*CR$1,\"\")","v":""},{"$f":"IF($T53-CS$2 >=Active!$A$3,CR52*CS$1,\"\")","v":""},{"$f":"IF($T53-CT$2 >=Active!$A$3,CS52*CT$1,\"\")","v":""},{"$f":"IF($T53-CU$2 >=Active!$A$3,CT52*CU$1,\"\")","v":""},{"$f":"IF($T53-CV$2 >=Active!$A$3,CU52*CV$1,\"\")","v":""},{"$f":"IF($T53-CW$2 >=Active!$A$3,CV52*CW$1,\"\")","v":""},{"$f":"IF($T53-CX$2 >=Active!$A$3,CW52*CX$1,\"\")","v":""},{"$f":"IF($T53-CY$2 >=Active!$A$3,CX52*CY$1,\"\")","v":""},{"$f":"IF($T53-CZ$2 >=Active!$A$3,CY52*CZ$1,\"\")","v":""},{"$f":"IF($T53-DA$2 >=Active!$A$3,CZ52*DA$1,\"\")","v":""},{"$f":"IF($T53-DB$2 >=Active!$A$3,DA52*DB$1,\"\")","v":""},{"$f":"IF($T53-DC$2 >=Active!$A$3,DB52*DC$1,\"\")","v":""},{"$f":"IF($T53-DD$2 >=Active!$A$3,DC52*DD$1,\"\")","v":""},{"$f":"IF($T53-DE$2 >=Active!$A$3,DD52*DE$1,\"\")","v":""},{"$f":"IF($T53-DF$2 >=Active!$A$3,DE52*DF$1,\"\")","v":""},{"$f":"IF($T53-DG$2 >=Active!$A$3,DF52*DG$1,\"\")","v":""},70,1,0,0,"-",0,0,0,"","",0,1,6.912996049849799E-3,0.26355208955638237,null,null,null,70,1.4999999999999999E-2,1.2E-2]
[71,3653.3292456568861,1715.3400000000001,4362.7077308907374,2741.28,{"$f":"F53","v":1},{"$f":"G53","v":1},1.7701651768524687E-2,1.3968877422261253E-2,null,null,1.0039999999999999E-3,9.9599999999999992E-4,0.97621599999999997,1.3968877422261253E-2,null,null,null,null,2066,50919.478778987468,{"$f":"IF($T54-V$2 >=Active!$A$3,U53*V$1,\"\")","v":51824.992922345948},{"$f":"IF($T54-W$2 >=Active!$A$3,V53*W$1,\"\")","v":52744.556162595705},{"$f":"IF($T54-X$2 >=Active!$A$3,W53*X$1,\"\")","v":53678.316113553425},{"$f":"IF($T54-Y$2 >=Active!$A$3,X53*Y$1,\"\")","v":53116.011277610494},{"$f":"IF($T54-Z$2 >=Active!$A$3,Y53*Z$1,\"\")","v":52557.46209617376},{"$f":"IF($T54-AA$2 >=Active!$A$3,Z53*AA$1,\"\")","v":52002.643977328968},{"$f":"IF($T54-AB$2 >=Active!$A$3,AA53*AB$1,\"\")","v":50864.895851685658},{"$f":"IF($T54-AC$2 >=Active!$A$3,AB53*AC$1,\"\")","v":49740.29328769198},{"$f":"IF($T54-AD$2 >=Active!$A$3,AC53*AD$1,\"\")","v":48674.732874777757},{"$f":"IF($T54-AE$2 >=Active!$A$3,AD53*AE$1,\"\")","v":47619.974847161706},{"$f":"IF($T54-AF$2 >=Active!$A$3,AE53*AF$1,\"\")","v":46575.902662533277},{"$f":"IF($T54-AG$2 >=Active!$A$3,AF53*AG$1,\"\")","v":44824.006135524651},{"$f":"IF($T54-AH$2 >=Active!$A$3,AG53*AH$1,\"\")","v":43103.367043680337},{"$f":"IF($T54-AI$2 >=Active!$A$3,AH53*AI$1,\"\")","v":41374.224999584578},{"$f":"IF($T54-AJ$2 >=Active!$A$3,AI53*AJ$1,\"\")","v":39678.367026465487},{"$f":"IF($T54-AK$2 >=Active!$A$3,AJ53*AK$1,\"\")","v":38015.146122957776},{"$f":"IF($T54-AL$2 >=Active!$A$3,AK53*AL$1,\"\")","v":35896.42583339916},{"$f":"IF($T54-AM$2 >=Active!$A$3,AL53*AM$1,\"\")","v":33830.34818392431},{"$f":"IF($T54-AN$2 >=Active!$A$3,AM53*AN$1,\"\")","v":31815.599356039016},{"$f":"IF($T54-AO$2 >=Active!$A$3,AN53*AO$1,\"\")","v":29850.898463522877},{"$f":"IF($T54-AP$2 >=Active!$A$3,AO53*AP$1,\"\")","v":27908.593134877712},{"$f":"IF($T54-AQ$2 >=Active!$A$3,AP53*AQ$1,\"\")","v":26017.424554094698},{"$f":"IF($T54-AR$2 >=Active!$A$3,AQ53*AR$1,\"\")","v":24176.069283922207},{"$f":"IF($T54-AS$2 >=Active!$A$3,AR53*AS$1,\"\")","v":112155.03353214535},{"$f":"IF($T54-AT$2 >=Active!$A$3,AS53*AT$1,\"\")","v":97809.834932691927},{"$f":"IF($T54-AU$2 >=Active!$A$3,AT53*AU$1,\"\")","v":84280.758293966646},{"$f":"IF($T54-AV$2 >=Active!$A$3,AU53*AV$1,\"\")","v":75496.110664222244},{"$f":"IF($T54-AW$2 >=Active!$A$3,AV53*AW$1,\"\")","v":67114.777222763107},{"$f":"IF($T54-AX$2 >=Active!$A$3,AW53*AX$1,\"\")","v":59118.946993975042},{"$f":"IF($T54-AY$2 >=Active!$A$3,AX53*AY$1,\"\")","v":51491.597467514941},{"$f":"IF($T54-AZ$2 >=Active!$A$3,AY53*AZ$1,\"\")","v":44216.459498245473},{"$f":"IF($T54-BA$2 >=Active!$A$3,AZ53*BA$1,\"\")","v":39393.065207566375},{"$f":"IF($T54-BB$2 >=Active!$A$3,BA53*BB$1,\"\")","v":34747.010013978637},{"$f":"IF($T54-BC$2 >=Active!$A$3,BB53*BC$1,\"\")","v":30272.067132201963},{"$f":"IF($T54-BD$2 >=Active!$A$3,BC53*BD$1,\"\")","v":25962.233094228621},{"$f":"IF($T54-BE$2 >=Active!$A$3,BD53*BE$1,\"\")","v":21811.719554343599},{"$f":"IF($T54-BF$2 >=Active!$A$3,BE53*BF$1,\"\")","v":22469.765718938292},{"$f":"IF($T54-BG$2 >=Active!$A$3,BF53*BG$1,\"\")","v":23125.783264916241},{"$f":"IF($T54-BH$2 >=Active!$A$3,BG53*BH$1,\"\")","v":23779.786106284817},{"$f":"IF($T54-BI$2 >=Active!$A$3,BH53*BI$1,\"\")","v":24431.788100243906},{"$f":"IF($T54-BJ$2 >=Active!$A$3,BI53*BJ$1,\"\")","v":25058.207748282704},{"$f":"IF($T54-BK$2 >=Active!$A$3,BJ53*BK$1,\"\")","v":27589.705566187429},{"$f":"IF($T54-BL$2 >=Active!$A$3,BK53*BL$1,\"\")","v":30147.938220979995},{"$f":"IF($T54-BM$2 >=Active!$A$3,BL53*BM$1,\"\")","v":32733.500525409949},{"$f":"IF($T54-BN$2 >=Active!$A$3,BM53*BN$1,\"\")","v":35280.619044765503},{"$f":"IF($T54-BO$2 >=Active!$A$3,BN53*BO$1,\"\")","v":37775.561097016347},{"$f":"IF($T54-BP$2 >=Active!$A$3,BO53*BP$1,\"\")","v":36156.147088484438},{"$f":"IF($T54-BQ$2 >=Active!$A$3,BP53*BQ$1,\"\")","v":34638.922498980523},{"$f":"IF($T54-BR$2 >=Active!$A$3,BQ53*BR$1,\"\")","v":33252.407774258827},{"$f":"IF($T54-BS$2 >=Active!$A$3,BR53*BS$1,\"\")","v":31990.133343989983},{"$f":"IF($T54-BT$2 >=Active!$A$3,BS53*BT$1,\"\")","v":30845.929615190755},{"$f":"IF($T54-BU$2 >=Active!$A$3,BT53*BU$1,\"\")","v":""},{"$f":"IF($T54-BV$2 >=Active!$A$3,BU53*BV$1,\"\")","v":""},{"$f":"IF($T54-BW$2 >=Active!$A$3,BV53*BW$1,\"\")","v":""},{"$f":"IF($T54-BX$2 >=Active!$A$3,BW53*BX$1,\"\")","v":""},{"$f":"IF($T54-BY$2 >=Active!$A$3,BX53*BY$1,\"\")","v":""},{"$f":"IF($T54-BZ$2 >=Active!$A$3,BY53*BZ$1,\"\")","v":""},{"$f":"IF($T54-CA$2 >=Active!$A$3,BZ53*CA$1,\"\")","v":""},{"$f":"IF($T54-CB$2 >=Active!$A$3,CA53*CB$1,\"\")","v":""},{"$f":"IF($T54-CC$2 >=Active!$A$3,CB53*CC$1,\"\")","v":""},{"$f":"IF($T54-CD$2 >=Active!$A$3,CC53*CD$1,\"\")","v":""},{"$f":"IF($T54-CE$2 >=Active!$A$3,CD53*CE$1,\"\")","v":""},{"$f":"IF($T54-CF$2 >=Active!$A$3,CE53*CF$1,\"\")","v":""},{"$f":"IF($T54-CG$2 >=Active!$A$3,CF53*CG$1,\"\")","v":""},{"$f":"IF($T54-CH$2 >=Active!$A$3,CG53*CH$1,\"\")","v":""},{"$f":"IF($T54-CI$2 >=Active!$A$3,CH53*CI$1,\"\")","v":""},{"$f":"IF($T54-CJ$2 >=Active!$A$3,CI53*CJ$1,\"\")","v":""},{"$f":"IF($T54-CK$2 >=Active!$A$3,CJ53*CK$1,\"\")","v":""},{"$f":"IF($T54-CL$2 >=Active!$A$3,CK53*CL$1,\"\")","v":""},{"$f":"IF($T54-CM$2 >=Active!$A$3,CL53*CM$1,\"\")","v":""},{"$f":"IF($T54-CN$2 >=Active!$A$3,CM53*CN$1,\"\")","v":""},{"$f":"IF($T54-CO$2 >=Active!$A$3,CN53*CO$1,\"\")","v":""},{"$f":"IF($T54-CP$2 >=Active!$A$3,CO53*CP$1,\"\")","v":""},{"$f":"IF($T54-CQ$2 >=Active!$A$3,CP53*CQ$1,\"\")","v":""},{"$f":"IF($T54-CR$2 >=Active!$A$3,CQ53*CR$1,\"\")","v":""},{"$f":"IF($T54-CS$2 >=Active!$A$3,CR53*CS$1,\"\")","v":""},{"$f":"IF($T54-CT$2 >=Active!$A$3,CS53*CT$1,\"\")","v":""},{"$f":"IF($T54-CU$2 >=Active!$A$3,CT53*CU$1,\"\")","v":""},{"$f":"IF($T54-CV$2 >=Active!$A$3,CU53*CV$1,\"\")","v":""},{"$f":"IF($T54-CW$2 >=Active!$A$3,CV53*CW$1,\"\")","v":""},{"$f":"IF($T54-CX$2 >=Active!$A$3,CW53*CX$1,\"\")","v":""},{"$f":"IF($T54-CY$2 >=Active!$A$3,CX53*CY$1,\"\")","v":""},{"$f":"IF($T54-CZ$2 >=Active!$A$3,CY53*CZ$1,\"\")","v":""},{"$f":"IF($T54-DA$2 >=Active!$A$3,CZ53*DA$1,\"\")","v":""},{"$f":"IF($T54-DB$2 >=Active!$A$3,DA53*DB$1,\"\")","v":""},{"$f":"IF($T54-DC$2 >=Active!$A$3,DB53*DC$1,\"\")","v":""},{"$f":"IF($T54-DD$2 >=Active!$A$3,DC53*DD$1,\"\")","v":""},{"$f":"IF($T54-DE$2 >=Active!$A$3,DD53*DE$1,\"\")","v":""},{"$f":"IF($T54-DF$2 >=Active!$A$3,DE53*DF$1,\"\")","v":""},{"$f":"IF($T54-DG$2 >=Active!$A$3,DF53*DG$1,\"\")","v":""},71,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71,1.4999999999999999E-2,1.2E-2]
[72,3744.5060651919894,1715.3400000000001,4471.5886389284242,2741.28,1,1,1.958612915215039E-2,1.5501599189355621E-2,null,null,7.4200000000000004E-4,7.5500000000000003E-4,0.97553999999999996,1.5501599189355621E-2,null,null,null,null,2067,54280.233583807094,{"$f":"IF($T55-V$2 >=Active!$A$3,U54*V$1,\"\")","v":55247.634475201405},{"$f":"IF($T55-W$2 >=Active!$A$3,V54*W$1,\"\")","v":56230.117320745354},{"$f":"IF($T55-X$2 >=Active!$A$3,W54*X$1,\"\")","v":57227.84343641634},{"$f":"IF($T55-Y$2 >=Active!$A$3,X54*Y$1,\"\")","v":56630.623499798858},{"$f":"IF($T55-Z$2 >=Active!$A$3,Y54*Z$1,\"\")","v":56037.391897879068},{"$f":"IF($T55-AA$2 >=Active!$A$3,Z54*AA$1,\"\")","v":55448.122511463313},{"$f":"IF($T55-AB$2 >=Active!$A$3,AA54*AB$1,\"\")","v":54914.792040059394},{"$f":"IF($T55-AC$2 >=Active!$A$3,AB54*AC$1,\"\")","v":53713.330019380061},{"$f":"IF($T55-AD$2 >=Active!$A$3,AC54*AD$1,\"\")","v":52575.490005090418},{"$f":"IF($T55-AE$2 >=Active!$A$3,AD54*AE$1,\"\")","v":51449.192648640084},{"$f":"IF($T55-AF$2 >=Active!$A$3,AE54*AF$1,\"\")","v":50334.31341344992},{"$f":"IF($T55-AG$2 >=Active!$A$3,AF54*AG$1,\"\")","v":49230.729114297668},{"$f":"IF($T55-AH$2 >=Active!$A$3,AG54*AH$1,\"\")","v":47378.97448524955},{"$f":"IF($T55-AI$2 >=Active!$A$3,AH54*AI$1,\"\")","v":45560.258965170113},{"$f":"IF($T55-AJ$2 >=Active!$A$3,AI54*AJ$1,\"\")","v":43732.555824560899},{"$f":"IF($T55-AK$2 >=Active!$A$3,AJ54*AK$1,\"\")","v":41940.033946974014},{"$f":"IF($T55-AL$2 >=Active!$A$3,AK54*AL$1,\"\")","v":40182.009451966369},{"$f":"IF($T55-AM$2 >=Active!$A$3,AL54*AM$1,\"\")","v":37942.522105902914},{"$f":"IF($T55-AN$2 >=Active!$A$3,AM54*AN$1,\"\")","v":35758.678030407995},{"$f":"IF($T55-AO$2 >=Active!$A$3,AN54*AO$1,\"\")","v":33629.088519333236},{"$f":"IF($T55-AP$2 >=Active!$A$3,AO54*AP$1,\"\")","v":31552.399675943678},{"$f":"IF($T55-AQ$2 >=Active!$A$3,AP54*AQ$1,\"\")","v":29499.382943565739},{"$f":"IF($T55-AR$2 >=Active!$A$3,AQ54*AR$1,\"\")","v":27500.417753678095},{"$f":"IF($T55-AS$2 >=Active!$A$3,AR54*AS$1,\"\")","v":25554.105233105773},{"$f":"IF($T55-AT$2 >=Active!$A$3,AS54*AT$1,\"\")","v":118547.87044347763},{"$f":"IF($T55-AU$2 >=Active!$A$3,AT54*AU$1,\"\")","v":103384.99552385537},{"$f":"IF($T55-AV$2 >=Active!$A$3,AU54*AV$1,\"\")","v":89084.761516722734},{"$f":"IF($T55-AW$2 >=Active!$A$3,AV54*AW$1,\"\")","v":79799.388972082903},{"$f":"IF($T55-AX$2 >=Active!$A$3,AW54*AX$1,\"\")","v":70940.319524460603},{"$f":"IF($T55-AY$2 >=Active!$A$3,AX54*AY$1,\"\")","v":62488.726972631615},{"$f":"IF($T55-AZ$2 >=Active!$A$3,AY54*AZ$1,\"\")","v":54426.618523163292},{"$f":"IF($T55-BA$2 >=Active!$A$3,AZ54*BA$1,\"\")","v":46736.797689645464},{"$f":"IF($T55-BB$2 >=Active!$A$3,BA54*BB$1,\"\")","v":41638.469924397657},{"$f":"IF($T55-BC$2 >=Active!$A$3,BB54*BC$1,\"\")","v":36727.589584775415},{"$f":"IF($T55-BD$2 >=Active!$A$3,BC54*BD$1,\"\")","v":31997.574958737474},{"$f":"IF($T55-BE$2 >=Active!$A$3,BD54*BE$1,\"\")","v":27442.080380599651},{"$f":"IF($T55-BF$2 >=Active!$A$3,BE54*BF$1,\"\")","v":23054.987568941182},{"$f":"IF($T55-BG$2 >=Active!$A$3,BF54*BG$1,\"\")","v":23750.542364917772},{"$f":"IF($T55-BH$2 >=Active!$A$3,BG54*BH$1,\"\")","v":24443.952911016466},{"$f":"IF($T55-BI$2 >=Active!$A$3,BH54*BI$1,\"\")","v":25135.233914343051},{"$f":"IF($T55-BJ$2 >=Active!$A$3,BI54*BJ$1,\"\")","v":25824.400021957808},{"$f":"IF($T55-BK$2 >=Active!$A$3,BJ54*BK$1,\"\")","v":26486.525589934816},{"$f":"IF($T55-BL$2 >=Active!$A$3,BK54*BL$1,\"\")","v":29162.318783460112},{"$f":"IF($T55-BM$2 >=Active!$A$3,BL54*BM$1,\"\")","v":31866.370699575851},{"$f":"IF($T55-BN$2 >=Active!$A$3,BM54*BN$1,\"\")","v":34599.310055358314},{"$f":"IF($T55-BO$2 >=Active!$A$3,BN54*BO$1,\"\")","v":37291.614330317134},{"$f":"IF($T55-BP$2 >=Active!$A$3,BO54*BP$1,\"\")","v":39928.768079546273},{"$f":"IF($T55-BQ$2 >=Active!$A$3,BP54*BQ$1,\"\")","v":38217.047472528051},{"$f":"IF($T55-BR$2 >=Active!$A$3,BQ54*BR$1,\"\")","v":36613.341081422412},{"$f":"IF($T55-BS$2 >=Active!$A$3,BR54*BS$1,\"\")","v":35147.795017391581},{"$f":"IF($T55-BT$2 >=Active!$A$3,BS54*BT$1,\"\")","v":33813.570944597406},{"$f":"IF($T55-BU$2 >=Active!$A$3,BT54*BU$1,\"\")","v":32604.147603256624},{"$f":"IF($T55-BV$2 >=Active!$A$3,BU54*BV$1,\"\")","v":""},{"$f":"IF($T55-BW$2 >=Active!$A$3,BV54*BW$1,\"\")","v":""},{"$f":"IF($T55-BX$2 >=Active!$A$3,BW54*BX$1,\"\")","v":""},{"$f":"IF($T55-BY$2 >=Active!$A$3,BX54*BY$1,\"\")","v":""},{"$f":"IF($T55-BZ$2 >=Active!$A$3,BY54*BZ$1,\"\")","v":""},{"$f":"IF($T55-CA$2 >=Active!$A$3,BZ54*CA$1,\"\")","v":""},{"$f":"IF($T55-CB$2 >=Active!$A$3,CA54*CB$1,\"\")","v":""},{"$f":"IF($T55-CC$2 >=Active!$A$3,CB54*CC$1,\"\")","v":""},{"$f":"IF($T55-CD$2 >=Active!$A$3,CC54*CD$1,\"\")","v":""},{"$f":"IF($T55-CE$2 >=Active!$A$3,CD54*CE$1,\"\")","v":""},{"$f":"IF($T55-CF$2 >=Active!$A$3,CE54*CF$1,\"\")","v":""},{"$f":"IF($T55-CG$2 >=Active!$A$3,CF54*CG$1,\"\")","v":""},{"$f":"IF($T55-CH$2 >=Active!$A$3,CG54*CH$1,\"\")","v":""},{"$f":"IF($T55-CI$2 >=Active!$A$3,CH54*CI$1,\"\")","v":""},{"$f":"IF($T55-CJ$2 >=Active!$A$3,CI54*CJ$1,\"\")","v":""},{"$f":"IF($T55-CK$2 >=Active!$A$3,CJ54*CK$1,\"\")","v":""},{"$f":"IF($T55-CL$2 >=Active!$A$3,CK54*CL$1,\"\")","v":""},{"$f":"IF($T55-CM$2 >=Active!$A$3,CL54*CM$1,\"\")","v":""},{"$f":"IF($T55-CN$2 >=Active!$A$3,CM54*CN$1,\"\")","v":""},{"$f":"IF($T55-CO$2 >=Active!$A$3,CN54*CO$1,\"\")","v":""},{"$f":"IF($T55-CP$2 >=Active!$A$3,CO54*CP$1,\"\")","v":""},{"$f":"IF($T55-CQ$2 >=Active!$A$3,CP54*CQ$1,\"\")","v":""},{"$f":"IF($T55-CR$2 >=Active!$A$3,CQ54*CR$1,\"\")","v":""},{"$f":"IF($T55-CS$2 >=Active!$A$3,CR54*CS$1,\"\")","v":""},{"$f":"IF($T55-CT$2 >=Active!$A$3,CS54*CT$1,\"\")","v":""},{"$f":"IF($T55-CU$2 >=Active!$A$3,CT54*CU$1,\"\")","v":""},{"$f":"IF($T55-CV$2 >=Active!$A$3,CU54*CV$1,\"\")","v":""},{"$f":"IF($T55-CW$2 >=Active!$A$3,CV54*CW$1,\"\")","v":""},{"$f":"IF($T55-CX$2 >=Active!$A$3,CW54*CX$1,\"\")","v":""},{"$f":"IF($T55-CY$2 >=Active!$A$3,CX54*CY$1,\"\")","v":""},{"$f":"IF($T55-CZ$2 >=Active!$A$3,CY54*CZ$1,\"\")","v":""},{"$f":"IF($T55-DA$2 >=Active!$A$3,CZ54*DA$1,\"\")","v":""},{"$f":"IF($T55-DB$2 >=Active!$A$3,DA54*DB$1,\"\")","v":""},{"$f":"IF($T55-DC$2 >=Active!$A$3,DB54*DC$1,\"\")","v":""},{"$f":"IF($T55-DD$2 >=Active!$A$3,DC54*DD$1,\"\")","v":""},{"$f":"IF($T55-DE$2 >=Active!$A$3,DD54*DE$1,\"\")","v":""},{"$f":"IF($T55-DF$2 >=Active!$A$3,DE54*DF$1,\"\")","v":""},{"$f":"IF($T55-DG$2 >=Active!$A$3,DF54*DG$1,\"\")","v":""},72,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72,1.4999999999999999E-2,1.2E-2]
[73,3837.9599449647567,1715.3400000000001,4583.1887510519573,2741.28,1,1,2.1747219755792219E-2,1.7242076928146506E-2,null,null,5.4900000000000001E-4,5.7200000000000003E-4,0.974773,1.7242076928146506E-2,null,null,null,null,2068,57319.92666450033,{"$f":"IF($T56-V$2 >=Active!$A$3,U55*V$1,\"\")","v":58894.053438430696},{"$f":"IF($T56-W$2 >=Active!$A$3,V55*W$1,\"\")","v":59943.683405593525},{"$f":"IF($T56-X$2 >=Active!$A$3,W55*X$1,\"\")","v":61009.67729300871},{"$f":"IF($T56-Y$2 >=Active!$A$3,X55*Y$1,\"\")","v":60375.374825419232},{"$f":"IF($T56-Z$2 >=Active!$A$3,Y55*Z$1,\"\")","v":59745.307792287793},{"$f":"IF($T56-AA$2 >=Active!$A$3,Z55*AA$1,\"\")","v":59119.448452262412},{"$f":"IF($T56-AB$2 >=Active!$A$3,AA55*AB$1,\"\")","v":58553.21737210526},{"$f":"IF($T56-AC$2 >=Active!$A$3,AB55*AC$1,\"\")","v":57990.020394302723},{"$f":"IF($T56-AD$2 >=Active!$A$3,AC55*AD$1,\"\")","v":56774.989830484723},{"$f":"IF($T56-AE$2 >=Active!$A$3,AD55*AE$1,\"\")","v":55572.292935380567},{"$f":"IF($T56-AF$2 >=Active!$A$3,AE55*AF$1,\"\")","v":54381.796629612567},{"$f":"IF($T56-AG$2 >=Active!$A$3,AF55*AG$1,\"\")","v":53203.369278016558},{"$f":"IF($T56-AH$2 >=Active!$A$3,AG55*AH$1,\"\")","v":52036.88067381263},{"$f":"IF($T56-AI$2 >=Active!$A$3,AH55*AI$1,\"\")","v":50079.576030908771},{"$f":"IF($T56-AJ$2 >=Active!$A$3,AI55*AJ$1,\"\")","v":48157.193726184807},{"$f":"IF($T56-AK$2 >=Active!$A$3,AJ55*AK$1,\"\")","v":46225.311506560865},{"$f":"IF($T56-AL$2 >=Active!$A$3,AK55*AL$1,\"\")","v":44330.615881951533},{"$f":"IF($T56-AM$2 >=Active!$A$3,AL55*AM$1,\"\")","v":42472.383990728449},{"$f":"IF($T56-AN$2 >=Active!$A$3,AM55*AN$1,\"\")","v":40105.245865939374},{"$f":"IF($T56-AO$2 >=Active!$A$3,AN55*AO$1,\"\")","v":37796.922678141251},{"$f":"IF($T56-AP$2 >=Active!$A$3,AO55*AP$1,\"\")","v":35545.946564935228},{"$f":"IF($T56-AQ$2 >=Active!$A$3,AP55*AQ$1,\"\")","v":33350.886457472465},{"$f":"IF($T56-AR$2 >=Active!$A$3,AQ55*AR$1,\"\")","v":31180.847771348985},{"$f":"IF($T56-AS$2 >=Active!$A$3,AR55*AS$1,\"\")","v":29067.941565637746},{"$f":"IF($T56-AT$2 >=Active!$A$3,AS55*AT$1,\"\")","v":27010.6892313928},{"$f":"IF($T56-AU$2 >=Active!$A$3,AT55*AU$1,\"\")","v":125305.09905875585},{"$f":"IF($T56-AV$2 >=Active!$A$3,AU55*AV$1,\"\")","v":109277.94026871512},{"$f":"IF($T56-AW$2 >=Active!$A$3,AV55*AW$1,\"\")","v":94162.592923175922},{"$f":"IF($T56-AX$2 >=Active!$A$3,AW55*AX$1,\"\")","v":84347.954143491617},{"$f":"IF($T56-AY$2 >=Active!$A$3,AX55*AY$1,\"\")","v":74983.917737354859},{"$f":"IF($T56-AZ$2 >=Active!$A$3,AY55*AZ$1,\"\")","v":66050.58441007162},{"$f":"IF($T56-BA$2 >=Active!$A$3,AZ55*BA$1,\"\")","v":57528.935778983599},{"$f":"IF($T56-BB$2 >=Active!$A$3,BA55*BB$1,\"\")","v":49400.795157955254},{"$f":"IF($T56-BC$2 >=Active!$A$3,BB55*BC$1,\"\")","v":44011.862710088324},{"$f":"IF($T56-BD$2 >=Active!$A$3,BC55*BD$1,\"\")","v":38821.062191107609},{"$f":"IF($T56-BE$2 >=Active!$A$3,BD55*BE$1,\"\")","v":33821.436731385511},{"$f":"IF($T56-BF$2 >=Active!$A$3,BE55*BF$1,\"\")","v":29006.278962293829},{"$f":"IF($T56-BG$2 >=Active!$A$3,BF55*BG$1,\"\")","v":24369.121860370829},{"$f":"IF($T56-BH$2 >=Active!$A$3,BG55*BH$1,\"\")","v":25104.323279718083},{"$f":"IF($T56-BI$2 >=Active!$A$3,BH55*BI$1,\"\")","v":25837.258226944403},{"$f":"IF($T56-BJ$2 >=Active!$A$3,BI55*BJ$1,\"\")","v":26567.942247460604},{"$f":"IF($T56-BK$2 >=Active!$A$3,BJ55*BK$1,\"\")","v":27296.390823209404},{"$f":"IF($T56-BL$2 >=Active!$A$3,BK55*BL$1,\"\")","v":27996.257548561098},{"$f":"IF($T56-BM$2 >=Active!$A$3,BL55*BM$1,\"\")","v":30824.570954117338},{"$f":"IF($T56-BN$2 >=Active!$A$3,BM55*BN$1,\"\")","v":33682.753829451671},{"$f":"IF($T56-BO$2 >=Active!$A$3,BN55*BO$1,\"\")","v":36571.470728513734},{"$f":"IF($T56-BP$2 >=Active!$A$3,BO55*BP$1,\"\")","v":39417.236347145212},{"$f":"IF($T56-BQ$2 >=Active!$A$3,BP55*BQ$1,\"\")","v":42204.707860080409},{"$f":"IF($T56-BR$2 >=Active!$A$3,BQ55*BR$1,\"\")","v":40395.419178462151},{"$f":"IF($T56-BS$2 >=Active!$A$3,BR55*BS$1,\"\")","v":38700.301523063485},{"$f":"IF($T56-BT$2 >=Active!$A$3,BS55*BT$1,\"\")","v":37151.219333382898},{"$f":"IF($T56-BU$2 >=Active!$A$3,BT55*BU$1,\"\")","v":35740.944488439454},{"$f":"IF($T56-BV$2 >=Active!$A$3,BU55*BV$1,\"\")","v":34462.584016642249},{"$f":"IF($T56-BW$2 >=Active!$A$3,BV55*BW$1,\"\")","v":""},{"$f":"IF($T56-BX$2 >=Active!$A$3,BW55*BX$1,\"\")","v":""},{"$f":"IF($T56-BY$2 >=Active!$A$3,BX55*BY$1,\"\")","v":""},{"$f":"IF($T56-BZ$2 >=Active!$A$3,BY55*BZ$1,\"\")","v":""},{"$f":"IF($T56-CA$2 >=Active!$A$3,BZ55*CA$1,\"\")","v":""},{"$f":"IF($T56-CB$2 >=Active!$A$3,CA55*CB$1,\"\")","v":""},{"$f":"IF($T56-CC$2 >=Active!$A$3,CB55*CC$1,\"\")","v":""},{"$f":"IF($T56-CD$2 >=Active!$A$3,CC55*CD$1,\"\")","v":""},{"$f":"IF($T56-CE$2 >=Active!$A$3,CD55*CE$1,\"\")","v":""},{"$f":"IF($T56-CF$2 >=Active!$A$3,CE55*CF$1,\"\")","v":""},{"$f":"IF($T56-CG$2 >=Active!$A$3,CF55*CG$1,\"\")","v":""},{"$f":"IF($T56-CH$2 >=Active!$A$3,CG55*CH$1,\"\")","v":""},{"$f":"IF($T56-CI$2 >=Active!$A$3,CH55*CI$1,\"\")","v":""},{"$f":"IF($T56-CJ$2 >=Active!$A$3,CI55*CJ$1,\"\")","v":""},{"$f":"IF($T56-CK$2 >=Active!$A$3,CJ55*CK$1,\"\")","v":""},{"$f":"IF($T56-CL$2 >=Active!$A$3,CK55*CL$1,\"\")","v":""},{"$f":"IF($T56-CM$2 >=Active!$A$3,CL55*CM$1,\"\")","v":""},{"$f":"IF($T56-CN$2 >=Active!$A$3,CM55*CN$1,\"\")","v":""},{"$f":"IF($T56-CO$2 >=Active!$A$3,CN55*CO$1,\"\")","v":""},{"$f":"IF($T56-CP$2 >=Active!$A$3,CO55*CP$1,\"\")","v":""},{"$f":"IF($T56-CQ$2 >=Active!$A$3,CP55*CQ$1,\"\")","v":""},{"$f":"IF($T56-CR$2 >=Active!$A$3,CQ55*CR$1,\"\")","v":""},{"$f":"IF($T56-CS$2 >=Active!$A$3,CR55*CS$1,\"\")","v":""},{"$f":"IF($T56-CT$2 >=Active!$A$3,CS55*CT$1,\"\")","v":""},{"$f":"IF($T56-CU$2 >=Active!$A$3,CT55*CU$1,\"\")","v":""},{"$f":"IF($T56-CV$2 >=Active!$A$3,CU55*CV$1,\"\")","v":""},{"$f":"IF($T56-CW$2 >=Active!$A$3,CV55*CW$1,\"\")","v":""},{"$f":"IF($T56-CX$2 >=Active!$A$3,CW55*CX$1,\"\")","v":""},{"$f":"IF($T56-CY$2 >=Active!$A$3,CX55*CY$1,\"\")","v":""},{"$f":"IF($T56-CZ$2 >=Active!$A$3,CY55*CZ$1,\"\")","v":""},{"$f":"IF($T56-DA$2 >=Active!$A$3,CZ55*DA$1,\"\")","v":""},{"$f":"IF($T56-DB$2 >=Active!$A$3,DA55*DB$1,\"\")","v":""},{"$f":"IF($T56-DC$2 >=Active!$A$3,DB55*DC$1,\"\")","v":""},{"$f":"IF($T56-DD$2 >=Active!$A$3,DC55*DD$1,\"\")","v":""},{"$f":"IF($T56-DE$2 >=Active!$A$3,DD55*DE$1,\"\")","v":""},{"$f":"IF($T56-DF$2 >=Active!$A$3,DE55*DF$1,\"\")","v":""},{"$f":"IF($T56-DG$2 >=Active!$A$3,DF55*DG$1,\"\")","v":""},73,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73,1.4999999999999999E-2,1.2E-2]
[74,3933.7477910051498,1715.3400000000001,4697.5760229099524,2741.28,1,1,2.4223187079625313E-2,1.916527979867047E-2,null,null,4.06E-4,4.3399999999999998E-4,0.97392599999999996,1.916527979867047E-2,null,null,null,null,2069,60529.842557712371,{"$f":"IF($T57-V$2 >=Active!$A$3,U56*V$1,\"\")","v":62192.120430982854},{"$f":"IF($T57-W$2 >=Active!$A$3,V56*W$1,\"\")","v":63900.047980697302},{"$f":"IF($T57-X$2 >=Active!$A$3,W56*X$1,\"\")","v":65038.89649506897},{"$f":"IF($T57-Y$2 >=Active!$A$3,X56*Y$1,\"\")","v":64365.209544124184},{"$f":"IF($T57-Z$2 >=Active!$A$3,Y56*Z$1,\"\")","v":63696.020440817287},{"$f":"IF($T57-AA$2 >=Active!$A$3,Z56*AA$1,\"\")","v":63031.299720863615},{"$f":"IF($T57-AB$2 >=Active!$A$3,AA56*AB$1,\"\")","v":62430.13756558911},{"$f":"IF($T57-AC$2 >=Active!$A$3,AB56*AC$1,\"\")","v":61832.197544943156},{"$f":"IF($T57-AD$2 >=Active!$A$3,AC56*AD$1,\"\")","v":61295.451556777974},{"$f":"IF($T57-AE$2 >=Active!$A$3,AD56*AE$1,\"\")","v":60011.164250822352},{"$f":"IF($T57-AF$2 >=Active!$A$3,AE56*AF$1,\"\")","v":58739.913632697258},{"$f":"IF($T57-AG$2 >=Active!$A$3,AF56*AG$1,\"\")","v":57481.559037500483},{"$f":"IF($T57-AH$2 >=Active!$A$3,AG56*AH$1,\"\")","v":56235.9613268635},{"$f":"IF($T57-AI$2 >=Active!$A$3,AH56*AI$1,\"\")","v":55002.982872219945},{"$f":"IF($T57-AJ$2 >=Active!$A$3,AI56*AJ$1,\"\")","v":52934.111864670565},{"$f":"IF($T57-AK$2 >=Active!$A$3,AJ56*AK$1,\"\")","v":50902.153768577336},{"$f":"IF($T57-AL$2 >=Active!$A$3,AK56*AL$1,\"\")","v":48860.154262434829},{"$f":"IF($T57-AM$2 >=Active!$A$3,AL56*AM$1,\"\")","v":46857.460987222767},{"$f":"IF($T57-AN$2 >=Active!$A$3,AM56*AN$1,\"\")","v":44893.309878199965},{"$f":"IF($T57-AO$2 >=Active!$A$3,AN56*AO$1,\"\")","v":42391.24488029792},{"$f":"IF($T57-AP$2 >=Active!$A$3,AO56*AP$1,\"\")","v":39951.347270795297},{"$f":"IF($T57-AQ$2 >=Active!$A$3,AP56*AQ$1,\"\")","v":37572.065519136537},{"$f":"IF($T57-AR$2 >=Active!$A$3,AQ56*AR$1,\"\")","v":35251.886985548394},{"$f":"IF($T57-AS$2 >=Active!$A$3,AR56*AS$1,\"\")","v":32958.156094315877},{"$f":"IF($T57-AT$2 >=Active!$A$3,AS56*AT$1,\"\")","v":30724.814234879097},{"$f":"IF($T57-AU$2 >=Active!$A$3,AT56*AU$1,\"\")","v":28550.298517582189},{"$f":"IF($T57-AV$2 >=Active!$A$3,AU56*AV$1,\"\")","v":132447.48970510493},{"$f":"IF($T57-AW$2 >=Active!$A$3,AV56*AW$1,\"\")","v":115506.78286403188},{"$f":"IF($T57-AX$2 >=Active!$A$3,AW56*AX$1,\"\")","v":99529.86071979694},{"$f":"IF($T57-AY$2 >=Active!$A$3,AX56*AY$1,\"\")","v":89155.787529670633},{"$f":"IF($T57-AZ$2 >=Active!$A$3,AY56*AZ$1,\"\")","v":79258.001048384089},{"$f":"IF($T57-BA$2 >=Active!$A$3,AZ56*BA$1,\"\")","v":69815.467721445704},{"$f":"IF($T57-BB$2 >=Active!$A$3,BA56*BB$1,\"\")","v":60808.085118385658},{"$f":"IF($T57-BC$2 >=Active!$A$3,BB56*BC$1,\"\")","v":52216.640481958697},{"$f":"IF($T57-BD$2 >=Active!$A$3,BC56*BD$1,\"\")","v":46520.538884563357},{"$f":"IF($T57-BE$2 >=Active!$A$3,BD56*BE$1,\"\")","v":41033.862736000738},{"$f":"IF($T57-BF$2 >=Active!$A$3,BE56*BF$1,\"\")","v":35749.258625074486},{"$f":"IF($T57-BG$2 >=Active!$A$3,BF56*BG$1,\"\")","v":30659.636863144577},{"$f":"IF($T57-BH$2 >=Active!$A$3,BG56*BH$1,\"\")","v":25758.161806411965},{"$f":"IF($T57-BI$2 >=Active!$A$3,BH56*BI$1,\"\")","v":26535.269706662013},{"$f":"IF($T57-BJ$2 >=Active!$A$3,BI56*BJ$1,\"\")","v":27309.981945880234},{"$f":"IF($T57-BK$2 >=Active!$A$3,BJ56*BK$1,\"\")","v":28082.314955565857},{"$f":"IF($T57-BL$2 >=Active!$A$3,BK56*BL$1,\"\")","v":28852.28510013234},{"$f":"IF($T57-BM$2 >=Active!$A$3,BL56*BM$1,\"\")","v":29592.04422882908},{"$f":"IF($T57-BN$2 >=Active!$A$3,BM56*BN$1,\"\")","v":32581.571498502024},{"$f":"IF($T57-BO$2 >=Active!$A$3,BN56*BO$1,\"\")","v":35602.67079773041},{"$f":"IF($T57-BP$2 >=Active!$A$3,BO56*BP$1,\"\")","v":38656.044560039016},{"$f":"IF($T57-BQ$2 >=Active!$A$3,BP56*BQ$1,\"\")","v":41664.018818932484},{"$f":"IF($T57-BR$2 >=Active!$A$3,BQ56*BR$1,\"\")","v":44610.376208104986},{"$f":"IF($T57-BS$2 >=Active!$A$3,BR56*BS$1,\"\")","v":42697.958071634494},{"$f":"IF($T57-BT$2 >=Active!$A$3,BS56*BT$1,\"\")","v":40906.2187098781},{"$f":"IF($T57-BU$2 >=Active!$A$3,BT56*BU$1,\"\")","v":39268.838835385723},{"$f":"IF($T57-BV$2 >=Active!$A$3,BU56*BV$1,\"\")","v":37778.178324280503},{"$f":"IF($T57-BW$2 >=Active!$A$3,BV56*BW$1,\"\")","v":36426.951305590854},{"$f":"IF($T57-BX$2 >=Active!$A$3,BW56*BX$1,\"\")","v":""},{"$f":"IF($T57-BY$2 >=Active!$A$3,BX56*BY$1,\"\")","v":""},{"$f":"IF($T57-BZ$2 >=Active!$A$3,BY56*BZ$1,\"\")","v":""},{"$f":"IF($T57-CA$2 >=Active!$A$3,BZ56*CA$1,\"\")","v":""},{"$f":"IF($T57-CB$2 >=Active!$A$3,CA56*CB$1,\"\")","v":""},{"$f":"IF($T57-CC$2 >=Active!$A$3,CB56*CC$1,\"\")","v":""},{"$f":"IF($T57-CD$2 >=Active!$A$3,CC56*CD$1,\"\")","v":""},{"$f":"IF($T57-CE$2 >=Active!$A$3,CD56*CE$1,\"\")","v":""},{"$f":"IF($T57-CF$2 >=Active!$A$3,CE56*CF$1,\"\")","v":""},{"$f":"IF($T57-CG$2 >=Active!$A$3,CF56*CG$1,\"\")","v":""},{"$f":"IF($T57-CH$2 >=Active!$A$3,CG56*CH$1,\"\")","v":""},{"$f":"IF($T57-CI$2 >=Active!$A$3,CH56*CI$1,\"\")","v":""},{"$f":"IF($T57-CJ$2 >=Active!$A$3,CI56*CJ$1,\"\")","v":""},{"$f":"IF($T57-CK$2 >=Active!$A$3,CJ56*CK$1,\"\")","v":""},{"$f":"IF($T57-CL$2 >=Active!$A$3,CK56*CL$1,\"\")","v":""},{"$f":"IF($T57-CM$2 >=Active!$A$3,CL56*CM$1,\"\")","v":""},{"$f":"IF($T57-CN$2 >=Active!$A$3,CM56*CN$1,\"\")","v":""},{"$f":"IF($T57-CO$2 >=Active!$A$3,CN56*CO$1,\"\")","v":""},{"$f":"IF($T57-CP$2 >=Active!$A$3,CO56*CP$1,\"\")","v":""},{"$f":"IF($T57-CQ$2 >=Active!$A$3,CP56*CQ$1,\"\")","v":""},{"$f":"IF($T57-CR$2 >=Active!$A$3,CQ56*CR$1,\"\")","v":""},{"$f":"IF($T57-CS$2 >=Active!$A$3,CR56*CS$1,\"\")","v":""},{"$f":"IF($T57-CT$2 >=Active!$A$3,CS56*CT$1,\"\")","v":""},{"$f":"IF($T57-CU$2 >=Active!$A$3,CT56*CU$1,\"\")","v":""},{"$f":"IF($T57-CV$2 >=Active!$A$3,CU56*CV$1,\"\")","v":""},{"$f":"IF($T57-CW$2 >=Active!$A$3,CV56*CW$1,\"\")","v":""},{"$f":"IF($T57-CX$2 >=Active!$A$3,CW56*CX$1,\"\")","v":""},{"$f":"IF($T57-CY$2 >=Active!$A$3,CX56*CY$1,\"\")","v":""},{"$f":"IF($T57-CZ$2 >=Active!$A$3,CY56*CZ$1,\"\")","v":""},{"$f":"IF($T57-DA$2 >=Active!$A$3,CZ56*DA$1,\"\")","v":""},{"$f":"IF($T57-DB$2 >=Active!$A$3,DA56*DB$1,\"\")","v":""},{"$f":"IF($T57-DC$2 >=Active!$A$3,DB56*DC$1,\"\")","v":""},{"$f":"IF($T57-DD$2 >=Active!$A$3,DC56*DD$1,\"\")","v":""},{"$f":"IF($T57-DE$2 >=Active!$A$3,DD56*DE$1,\"\")","v":""},{"$f":"IF($T57-DF$2 >=Active!$A$3,DE56*DF$1,\"\")","v":""},{"$f":"IF($T57-DG$2 >=Active!$A$3,DF56*DG$1,\"\")","v":""},74,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74,1.4999999999999999E-2,1.2E-2]
[75,4031.9279324403956,1715.3400000000001,4814.8201095754048,2741.28,1,1,2.7023596998693455E-2,2.124117079297139E-2,null,null,2.9999999999999997E-4,3.2899999999999997E-4,0.97301099999999996,2.124117079297139E-2,null,null,null,null,2070,63919.51374094429,{"$f":"IF($T58-V$2 >=Active!$A$3,U57*V$1,\"\")","v":65674.879175117923},{"$f":"IF($T58-W$2 >=Active!$A$3,V57*W$1,\"\")","v":67478.450667616387},{"$f":"IF($T58-X$2 >=Active!$A$3,W57*X$1,\"\")","v":69331.552059056572},{"$f":"IF($T58-Y$2 >=Active!$A$3,X57*Y$1,\"\")","v":68616.03580229776},{"$f":"IF($T58-Z$2 >=Active!$A$3,Y57*Z$1,\"\")","v":67905.296069051008},{"$f":"IF($T58-AA$2 >=Active!$A$3,Z57*AA$1,\"\")","v":67199.30156506224},{"$f":"IF($T58-AB$2 >=Active!$A$3,AA57*AB$1,\"\")","v":66561.052505231986},{"$f":"IF($T58-AC$2 >=Active!$A$3,AB57*AC$1,\"\")","v":65926.225269262097},{"$f":"IF($T58-AD$2 >=Active!$A$3,AC57*AD$1,\"\")","v":65356.632805004912},{"$f":"IF($T58-AE$2 >=Active!$A$3,AD57*AE$1,\"\")","v":64789.292295514315},{"$f":"IF($T58-AF$2 >=Active!$A$3,AE57*AF$1,\"\")","v":63431.800613119223},{"$f":"IF($T58-AG$2 >=Active!$A$3,AF57*AG$1,\"\")","v":62088.088709760996},{"$f":"IF($T58-AH$2 >=Active!$A$3,AG57*AH$1,\"\")","v":60758.007902638004},{"$f":"IF($T58-AI$2 >=Active!$A$3,AH57*AI$1,\"\")","v":59441.411122494719},{"$f":"IF($T58-AJ$2 >=Active!$A$3,AI57*AJ$1,\"\")","v":58138.15289593648},{"$f":"IF($T58-AK$2 >=Active!$A$3,AJ57*AK$1,\"\")","v":55951.356240956782},{"$f":"IF($T58-AL$2 >=Active!$A$3,AK57*AL$1,\"\")","v":53803.576533386244},{"$f":"IF($T58-AM$2 >=Active!$A$3,AL57*AM$1,\"\")","v":51645.183055393609},{"$f":"IF($T58-AN$2 >=Active!$A$3,AM57*AN$1,\"\")","v":49528.336263494464},{"$f":"IF($T58-AO$2 >=Active!$A$3,AN57*AO$1,\"\")","v":47452.228541257362},{"$f":"IF($T58-AP$2 >=Active!$A$3,AO57*AP$1,\"\")","v":44807.5458384749},{"$f":"IF($T58-AQ$2 >=Active!$A$3,AP57*AQ$1,\"\")","v":42228.574065230627},{"$f":"IF($T58-AR$2 >=Active!$A$3,AQ57*AR$1,\"\")","v":39713.67325372732},{"$f":"IF($T58-AS$2 >=Active!$A$3,AR57*AS$1,\"\")","v":37261.24454372465},{"$f":"IF($T58-AT$2 >=Active!$A$3,AS57*AT$1,\"\")","v":34836.770991691883},{"$f":"IF($T58-AU$2 >=Active!$A$3,AT57*AU$1,\"\")","v":32476.128646267203},{"$f":"IF($T58-AV$2 >=Active!$A$3,AU57*AV$1,\"\")","v":30177.665533084371},{"$f":"IF($T58-AW$2 >=Active!$A$3,AV57*AW$1,\"\")","v":139996.9966182959},{"$f":"IF($T58-AX$2 >=Active!$A$3,AW57*AX$1,\"\")","v":122090.66948728169},{"$f":"IF($T58-AY$2 >=Active!$A$3,AX57*AY$1,\"\")","v":105203.06278082536},{"$f":"IF($T58-AZ$2 >=Active!$A$3,AY57*AZ$1,\"\")","v":94237.667418861849},{"$f":"IF($T58-BA$2 >=Active!$A$3,AZ57*BA$1,\"\")","v":83775.707108141971},{"$f":"IF($T58-BB$2 >=Active!$A$3,BA57*BB$1,\"\")","v":73794.949381568105},{"$f":"IF($T58-BC$2 >=Active!$A$3,BB57*BC$1,\"\")","v":64274.145970133635},{"$f":"IF($T58-BD$2 >=Active!$A$3,BC57*BD$1,\"\")","v":55192.988989430341},{"$f":"IF($T58-BE$2 >=Active!$A$3,BD57*BE$1,\"\")","v":49172.209600983464},{"$f":"IF($T58-BF$2 >=Active!$A$3,BE57*BF$1,\"\")","v":43372.792911952776},{"$f":"IF($T58-BG$2 >=Active!$A$3,BF57*BG$1,\"\")","v":37786.966366703731},{"$f":"IF($T58-BH$2 >=Active!$A$3,BG57*BH$1,\"\")","v":32407.236164343816},{"$f":"IF($T58-BI$2 >=Active!$A$3,BH57*BI$1,\"\")","v":27226.377029377447},{"$f":"IF($T58-BJ$2 >=Active!$A$3,BI57*BJ$1,\"\")","v":28047.780079941745},{"$f":"IF($T58-BK$2 >=Active!$A$3,BJ57*BK$1,\"\")","v":28866.650916795406},{"$f":"IF($T58-BL$2 >=Active!$A$3,BK57*BL$1,\"\")","v":29683.006908033109},{"$f":"IF($T58-BM$2 >=Active!$A$3,BL57*BM$1,\"\")","v":30496.865350839882},{"$f":"IF($T58-BN$2 >=Active!$A$3,BM57*BN$1,\"\")","v":31278.790749872336},{"$f":"IF($T58-BO$2 >=Active!$A$3,BN57*BO$1,\"\")","v":34438.72107391664},{"$f":"IF($T58-BP$2 >=Active!$A$3,BO57*BP$1,\"\")","v":37632.02303320104},{"$f":"IF($T58-BQ$2 >=Active!$A$3,BP57*BQ$1,\"\")","v":40859.439099961237},{"$f":"IF($T58-BR$2 >=Active!$A$3,BQ57*BR$1,\"\")","v":44038.867891611633},{"$f":"IF($T58-BS$2 >=Active!$A$3,BR57*BS$1,\"\")","v":47153.167651966971},{"$f":"IF($T58-BT$2 >=Active!$A$3,BS57*BT$1,\"\")","v":45131.741681717656},{"$f":"IF($T58-BU$2 >=Active!$A$3,BT57*BU$1,\"\")","v":43237.873176341149},{"$f":"IF($T58-BV$2 >=Active!$A$3,BU57*BV$1,\"\")","v":41507.162649002705},{"$f":"IF($T58-BW$2 >=Active!$A$3,BV57*BW$1,\"\")","v":39931.53448876449},{"$f":"IF($T58-BX$2 >=Active!$A$3,BW57*BX$1,\"\")","v":38503.287530009533},{"$f":"IF($T58-BY$2 >=Active!$A$3,BX57*BY$1,\"\")","v":""},{"$f":"IF($T58-BZ$2 >=Active!$A$3,BY57*BZ$1,\"\")","v":""},{"$f":"IF($T58-CA$2 >=Active!$A$3,BZ57*CA$1,\"\")","v":""},{"$f":"IF($T58-CB$2 >=Active!$A$3,CA57*CB$1,\"\")","v":""},{"$f":"IF($T58-CC$2 >=Active!$A$3,CB57*CC$1,\"\")","v":""},{"$f":"IF($T58-CD$2 >=Active!$A$3,CC57*CD$1,\"\")","v":""},{"$f":"IF($T58-CE$2 >=Active!$A$3,CD57*CE$1,\"\")","v":""},{"$f":"IF($T58-CF$2 >=Active!$A$3,CE57*CF$1,\"\")","v":""},{"$f":"IF($T58-CG$2 >=Active!$A$3,CF57*CG$1,\"\")","v":""},{"$f":"IF($T58-CH$2 >=Active!$A$3,CG57*CH$1,\"\")","v":""},{"$f":"IF($T58-CI$2 >=Active!$A$3,CH57*CI$1,\"\")","v":""},{"$f":"IF($T58-CJ$2 >=Active!$A$3,CI57*CJ$1,\"\")","v":""},{"$f":"IF($T58-CK$2 >=Active!$A$3,CJ57*CK$1,\"\")","v":""},{"$f":"IF($T58-CL$2 >=Active!$A$3,CK57*CL$1,\"\")","v":""},{"$f":"IF($T58-CM$2 >=Active!$A$3,CL57*CM$1,\"\")","v":""},{"$f":"IF($T58-CN$2 >=Active!$A$3,CM57*CN$1,\"\")","v":""},{"$f":"IF($T58-CO$2 >=Active!$A$3,CN57*CO$1,\"\")","v":""},{"$f":"IF($T58-CP$2 >=Active!$A$3,CO57*CP$1,\"\")","v":""},{"$f":"IF($T58-CQ$2 >=Active!$A$3,CP57*CQ$1,\"\")","v":""},{"$f":"IF($T58-CR$2 >=Active!$A$3,CQ57*CR$1,\"\")","v":""},{"$f":"IF($T58-CS$2 >=Active!$A$3,CR57*CS$1,\"\")","v":""},{"$f":"IF($T58-CT$2 >=Active!$A$3,CS57*CT$1,\"\")","v":""},{"$f":"IF($T58-CU$2 >=Active!$A$3,CT57*CU$1,\"\")","v":""},{"$f":"IF($T58-CV$2 >=Active!$A$3,CU57*CV$1,\"\")","v":""},{"$f":"IF($T58-CW$2 >=Active!$A$3,CV57*CW$1,\"\")","v":""},{"$f":"IF($T58-CX$2 >=Active!$A$3,CW57*CX$1,\"\")","v":""},{"$f":"IF($T58-CY$2 >=Active!$A$3,CX57*CY$1,\"\")","v":""},{"$f":"IF($T58-CZ$2 >=Active!$A$3,CY57*CZ$1,\"\")","v":""},{"$f":"IF($T58-DA$2 >=Active!$A$3,CZ57*DA$1,\"\")","v":""},{"$f":"IF($T58-DB$2 >=Active!$A$3,DA57*DB$1,\"\")","v":""},{"$f":"IF($T58-DC$2 >=Active!$A$3,DB57*DC$1,\"\")","v":""},{"$f":"IF($T58-DD$2 >=Active!$A$3,DC57*DD$1,\"\")","v":""},{"$f":"IF($T58-DE$2 >=Active!$A$3,DD57*DE$1,\"\")","v":""},{"$f":"IF($T58-DF$2 >=Active!$A$3,DE57*DF$1,\"\")","v":""},{"$f":"IF($T58-DG$2 >=Active!$A$3,DF57*DG$1,\"\")","v":""},75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,1.4999999999999999E-2,1.2E-2]
[76,4132.5601571074312,1715.3400000000001,4934.9924080731325,2741.28,1,1,3.0159609700547735E-2,2.345055960041063E-2,null,null,2.22E-4,2.4899999999999998E-4,0.97203700000000004,2.345055960041063E-2,null,null,null,null,2071,67435.086996696264,{"$f":"IF($T59-V$2 >=Active!$A$3,U58*V$1,\"\")","v":69352.672408924554},{"$f":"IF($T59-W$2 >=Active!$A$3,V58*W$1,\"\")","v":71257.24390500295},{"$f":"IF($T59-X$2 >=Active!$A$3,W58*X$1,\"\")","v":73214.118974363781},{"$f":"IF($T59-Y$2 >=Active!$A$3,X58*Y$1,\"\")","v":73144.787422304682},{"$f":"IF($T59-Z$2 >=Active!$A$3,Y58*Z$1,\"\")","v":72389.917771424138},{"$f":"IF($T59-AA$2 >=Active!$A$3,Z58*AA$1,\"\")","v":71640.087352848815},{"$f":"IF($T59-AB$2 >=Active!$A$3,AA58*AB$1,\"\")","v":70962.462452705731},{"$f":"IF($T59-AC$2 >=Active!$A$3,AB58*AC$1,\"\")","v":70288.471445524978},{"$f":"IF($T59-AD$2 >=Active!$A$3,AC58*AD$1,\"\")","v":69684.020109610035},{"$f":"IF($T59-AE$2 >=Active!$A$3,AD58*AE$1,\"\")","v":69081.960874890196},{"$f":"IF($T59-AF$2 >=Active!$A$3,AE58*AF$1,\"\")","v":68482.281956358624},{"$f":"IF($T59-AG$2 >=Active!$A$3,AF58*AG$1,\"\")","v":67047.413248067009},{"$f":"IF($T59-AH$2 >=Active!$A$3,AG58*AH$1,\"\")","v":65627.109766217371},{"$f":"IF($T59-AI$2 >=Active!$A$3,AH58*AI$1,\"\")","v":64221.21435308837},{"$f":"IF($T59-AJ$2 >=Active!$A$3,AI58*AJ$1,\"\")","v":62829.571556476913},{"$f":"IF($T59-AK$2 >=Active!$A$3,AJ58*AK$1,\"\")","v":61452.027611004858},{"$f":"IF($T59-AL$2 >=Active!$A$3,AK58*AL$1,\"\")","v":59140.583546691312},{"$f":"IF($T59-AM$2 >=Active!$A$3,AL58*AM$1,\"\")","v":56870.38039578926},{"$f":"IF($T59-AN$2 >=Active!$A$3,AM58*AN$1,\"\")","v":54588.958489551042},{"$f":"IF($T59-AO$2 >=Active!$A$3,AN58*AO$1,\"\")","v":52351.451430513647},{"$f":"IF($T59-AP$2 >=Active!$A$3,AO58*AP$1,\"\")","v":50157.005568109031},{"$f":"IF($T59-AQ$2 >=Active!$A$3,AP58*AQ$1,\"\")","v":47361.575951267965},{"$f":"IF($T59-AR$2 >=Active!$A$3,AQ58*AR$1,\"\")","v":44635.602786948773},{"$f":"IF($T59-AS$2 >=Active!$A$3,AR58*AS$1,\"\")","v":41977.352629189772},{"$f":"IF($T59-AT$2 >=Active!$A$3,AS58*AT$1,\"\")","v":39385.135482716949},{"$f":"IF($T59-AU$2 >=Active!$A$3,AT58*AU$1,\"\")","v":36822.46693821832},{"$f":"IF($T59-AV$2 >=Active!$A$3,AU58*AV$1,\"\")","v":34327.267979104428},{"$f":"IF($T59-AW$2 >=Active!$A$3,AV58*AW$1,\"\")","v":31897.792468470179},{"$f":"IF($T59-AX$2 >=Active!$A$3,AW58*AX$1,\"\")","v":147976.82542553876},{"$f":"IF($T59-AY$2 >=Active!$A$3,AX58*AY$1,\"\")","v":129049.83764805674},{"$f":"IF($T59-AZ$2 >=Active!$A$3,AY58*AZ$1,\"\")","v":111199.6373593324},{"$f":"IF($T59-BA$2 >=Active!$A$3,AZ58*BA$1,\"\")","v":99609.214461736963},{"$f":"IF($T59-BB$2 >=Active!$A$3,BA58*BB$1,\"\")","v":88550.922413306063},{"$f":"IF($T59-BC$2 >=Active!$A$3,BB58*BC$1,\"\")","v":78001.261496317486},{"$f":"IF($T59-BD$2 >=Active!$A$3,BC58*BD$1,\"\")","v":67937.772290431254},{"$f":"IF($T59-BE$2 >=Active!$A$3,BD58*BE$1,\"\")","v":58338.989361827866},{"$f":"IF($T59-BF$2 >=Active!$A$3,BE58*BF$1,\"\")","v":51975.025548239515},{"$f":"IF($T59-BG$2 >=Active!$A$3,BF58*BG$1,\"\")","v":45845.042107934081},{"$f":"IF($T59-BH$2 >=Active!$A$3,BG58*BH$1,\"\")","v":39940.823449605843},{"$f":"IF($T59-BI$2 >=Active!$A$3,BH58*BI$1,\"\")","v":34254.448625711411},{"$f":"IF($T59-BJ$2 >=Active!$A$3,BI58*BJ$1,\"\")","v":28778.280520051962},{"$f":"IF($T59-BK$2 >=Active!$A$3,BJ58*BK$1,\"\")","v":29646.503544498424},{"$f":"IF($T59-BL$2 >=Active!$A$3,BK58*BL$1,\"\")","v":30512.050019052742},{"$f":"IF($T59-BM$2 >=Active!$A$3,BL58*BM$1,\"\")","v":31374.938301790993},{"$f":"IF($T59-BN$2 >=Active!$A$3,BM58*BN$1,\"\")","v":32235.186675837755},{"$f":"IF($T59-BO$2 >=Active!$A$3,BN58*BO$1,\"\")","v":33061.681822615057},{"$f":"IF($T59-BP$2 >=Active!$A$3,BO58*BP$1,\"\")","v":36401.728175129887},{"$f":"IF($T59-BQ$2 >=Active!$A$3,BP58*BQ$1,\"\")","v":39777.048346093499},{"$f":"IF($T59-BR$2 >=Active!$A$3,BQ58*BR$1,\"\")","v":43188.427128659023},{"$f":"IF($T59-BS$2 >=Active!$A$3,BR58*BS$1,\"\")","v":46549.083361433492},{"$f":"IF($T59-BT$2 >=Active!$A$3,BS58*BT$1,\"\")","v":49840.898208129089},{"$f":"IF($T59-BU$2 >=Active!$A$3,BT58*BU$1,\"\")","v":47704.250957575561},{"$f":"IF($T59-BV$2 >=Active!$A$3,BU58*BV$1,\"\")","v":45702.431947392593},{"$f":"IF($T59-BW$2 >=Active!$A$3,BV58*BW$1,\"\")","v":43873.070919995858},{"$f":"IF($T59-BX$2 >=Active!$A$3,BW58*BX$1,\"\")","v":42207.631954624063},{"$f":"IF($T59-BY$2 >=Active!$A$3,BX58*BY$1,\"\")","v":40697.974919220076},{"$f":"IF($T59-BZ$2 >=Active!$A$3,BY58*BZ$1,\"\")","v":""},{"$f":"IF($T59-CA$2 >=Active!$A$3,BZ58*CA$1,\"\")","v":""},{"$f":"IF($T59-CB$2 >=Active!$A$3,CA58*CB$1,\"\")","v":""},{"$f":"IF($T59-CC$2 >=Active!$A$3,CB58*CC$1,\"\")","v":""},{"$f":"IF($T59-CD$2 >=Active!$A$3,CC58*CD$1,\"\")","v":""},{"$f":"IF($T59-CE$2 >=Active!$A$3,CD58*CE$1,\"\")","v":""},{"$f":"IF($T59-CF$2 >=Active!$A$3,CE58*CF$1,\"\")","v":""},{"$f":"IF($T59-CG$2 >=Active!$A$3,CF58*CG$1,\"\")","v":""},{"$f":"IF($T59-CH$2 >=Active!$A$3,CG58*CH$1,\"\")","v":""},{"$f":"IF($T59-CI$2 >=Active!$A$3,CH58*CI$1,\"\")","v":""},{"$f":"IF($T59-CJ$2 >=Active!$A$3,CI58*CJ$1,\"\")","v":""},{"$f":"IF($T59-CK$2 >=Active!$A$3,CJ58*CK$1,\"\")","v":""},{"$f":"IF($T59-CL$2 >=Active!$A$3,CK58*CL$1,\"\")","v":""},{"$f":"IF($T59-CM$2 >=Active!$A$3,CL58*CM$1,\"\")","v":""},{"$f":"IF($T59-CN$2 >=Active!$A$3,CM58*CN$1,\"\")","v":""},{"$f":"IF($T59-CO$2 >=Active!$A$3,CN58*CO$1,\"\")","v":""},{"$f":"IF($T59-CP$2 >=Active!$A$3,CO58*CP$1,\"\")","v":""},{"$f":"IF($T59-CQ$2 >=Active!$A$3,CP58*CQ$1,\"\")","v":""},{"$f":"IF($T59-CR$2 >=Active!$A$3,CQ58*CR$1,\"\")","v":""},{"$f":"IF($T59-CS$2 >=Active!$A$3,CR58*CS$1,\"\")","v":""},{"$f":"IF($T59-CT$2 >=Active!$A$3,CS58*CT$1,\"\")","v":""},{"$f":"IF($T59-CU$2 >=Active!$A$3,CT58*CU$1,\"\")","v":""},{"$f":"IF($T59-CV$2 >=Active!$A$3,CU58*CV$1,\"\")","v":""},{"$f":"IF($T59-CW$2 >=Active!$A$3,CV58*CW$1,\"\")","v":""},{"$f":"IF($T59-CX$2 >=Active!$A$3,CW58*CX$1,\"\")","v":""},{"$f":"IF($T59-CY$2 >=Active!$A$3,CX58*CY$1,\"\")","v":""},{"$f":"IF($T59-CZ$2 >=Active!$A$3,CY58*CZ$1,\"\")","v":""},{"$f":"IF($T59-DA$2 >=Active!$A$3,CZ58*DA$1,\"\")","v":""},{"$f":"IF($T59-DB$2 >=Active!$A$3,DA58*DB$1,\"\")","v":""},{"$f":"IF($T59-DC$2 >=Active!$A$3,DB58*DC$1,\"\")","v":""},{"$f":"IF($T59-DD$2 >=Active!$A$3,DC58*DD$1,\"\")","v":""},{"$f":"IF($T59-DE$2 >=Active!$A$3,DD58*DE$1,\"\")","v":""},{"$f":"IF($T59-DF$2 >=Active!$A$3,DE58*DF$1,\"\")","v":""},{"$f":"IF($T59-DG$2 >=Active!$A$3,DF58*DG$1,\"\")","v":""},76,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76,1.4999999999999999E-2,1.2E-2]
[77,4199.6878031012811,1715.3400000000001,5015.1544430998465,2741.28,1,1,3.3615282060115173E-2,2.5836833010258152E-2,null,null,1.64E-4,1.8900000000000001E-4,0.97098499999999999,2.5836833010258152E-2,null,null,null,null,2072,71144.016781514598,{"$f":"IF($T60-V$2 >=Active!$A$3,U59*V$1,\"\")","v":73167.06939141544},{"$f":"IF($T60-W$2 >=Active!$A$3,V59*W$1,\"\")","v":75247.649563683139},{"$f":"IF($T60-X$2 >=Active!$A$3,W59*X$1,\"\")","v":77314.109636928202},{"$f":"IF($T60-Y$2 >=Active!$A$3,X59*Y$1,\"\")","v":77240.895517953788},{"$f":"IF($T60-Z$2 >=Active!$A$3,Y59*Z$1,\"\")","v":77167.750730531436},{"$f":"IF($T60-AA$2 >=Active!$A$3,Z59*AA$1,\"\")","v":76371.36324885246},{"$f":"IF($T60-AB$2 >=Active!$A$3,AA59*AB$1,\"\")","v":75651.932244608353},{"$f":"IF($T60-AC$2 >=Active!$A$3,AB59*AC$1,\"\")","v":74936.36035005725},{"$f":"IF($T60-AD$2 >=Active!$A$3,AC59*AD$1,\"\")","v":74294.914317919902},{"$f":"IF($T60-AE$2 >=Active!$A$3,AD59*AE$1,\"\")","v":73656.009255857804},{"$f":"IF($T60-AF$2 >=Active!$A$3,AE59*AF$1,\"\")","v":73019.632644758938},{"$f":"IF($T60-AG$2 >=Active!$A$3,AF59*AG$1,\"\")","v":72385.772027871062},{"$f":"IF($T60-AH$2 >=Active!$A$3,AG59*AH$1,\"\")","v":70869.11580320682},{"$f":"IF($T60-AI$2 >=Active!$A$3,AH59*AI$1,\"\")","v":69367.855022891759},{"$f":"IF($T60-AJ$2 >=Active!$A$3,AI59*AJ$1,\"\")","v":67881.823571214409},{"$f":"IF($T60-AK$2 >=Active!$A$3,AJ59*AK$1,\"\")","v":66410.8571351961},{"$f":"IF($T60-AL$2 >=Active!$A$3,AK59*AL$1,\"\")","v":64954.793184832131},{"$f":"IF($T60-AM$2 >=Active!$A$3,AL59*AM$1,\"\")","v":62511.596808852715},{"$f":"IF($T60-AN$2 >=Active!$A$3,AM59*AN$1,\"\")","v":60111.992078349242},{"$f":"IF($T60-AO$2 >=Active!$A$3,AN59*AO$1,\"\")","v":57700.529123455446},{"$f":"IF($T60-AP$2 >=Active!$A$3,AO59*AP$1,\"\")","v":55335.484162052919},{"$f":"IF($T60-AQ$2 >=Active!$A$3,AP59*AQ$1,\"\")","v":53015.954885491243},{"$f":"IF($T60-AR$2 >=Active!$A$3,AQ59*AR$1,\"\")","v":50061.185780490239},{"$f":"IF($T60-AS$2 >=Active!$A$3,AR59*AS$1,\"\")","v":47179.832145804852},{"$f":"IF($T60-AT$2 >=Active!$A$3,AS59*AT$1,\"\")","v":44370.061729053588},{"$f":"IF($T60-AU$2 >=Active!$A$3,AT59*AU$1,\"\")","v":41630.088205231812},{"$f":"IF($T60-AV$2 >=Active!$A$3,AU59*AV$1,\"\")","v":38921.34755369676},{"$f":"IF($T60-AW$2 >=Active!$A$3,AV59*AW$1,\"\")","v":36283.922253913377},{"$f":"IF($T60-AX$2 >=Active!$A$3,AW59*AX$1,\"\")","v":33715.966639172977},{"$f":"IF($T60-AY$2 >=Active!$A$3,AX59*AY$1,\"\")","v":156411.50447479446},{"$f":"IF($T60-AZ$2 >=Active!$A$3,AY59*AZ$1,\"\")","v":136405.67839399597},{"$f":"IF($T60-BA$2 >=Active!$A$3,AZ59*BA$1,\"\")","v":117538.01668881433},{"$f":"IF($T60-BB$2 >=Active!$A$3,BA59*BB$1,\"\")","v":105286.93968605596},{"$f":"IF($T60-BC$2 >=Active!$A$3,BB59*BC$1,\"\")","v":93598.324990864508},{"$f":"IF($T60-BD$2 >=Active!$A$3,BC59*BD$1,\"\")","v":82447.333401607582},{"$f":"IF($T60-BE$2 >=Active!$A$3,BD59*BE$1,\"\")","v":71810.225310985828},{"$f":"IF($T60-BF$2 >=Active!$A$3,BE59*BF$1,\"\")","v":61664.31175545205},{"$f":"IF($T60-BG$2 >=Active!$A$3,BF59*BG$1,\"\")","v":54937.602004489163},{"$f":"IF($T60-BH$2 >=Active!$A$3,BG59*BH$1,\"\")","v":48458.209508086322},{"$f":"IF($T60-BI$2 >=Active!$A$3,BH59*BI$1,\"\")","v":42217.450386233373},{"$f":"IF($T60-BJ$2 >=Active!$A$3,BI59*BJ$1,\"\")","v":36206.952197376959},{"$f":"IF($T60-BK$2 >=Active!$A$3,BJ59*BK$1,\"\")","v":30418.642509694921},{"$f":"IF($T60-BL$2 >=Active!$A$3,BK59*BL$1,\"\")","v":31336.354246534833},{"$f":"IF($T60-BM$2 >=Active!$A$3,BL59*BM$1,\"\")","v":32251.236870138746},{"$f":"IF($T60-BN$2 >=Active!$A$3,BM59*BN$1,\"\")","v":33163.309784993078},{"$f":"IF($T60-BO$2 >=Active!$A$3,BN59*BO$1,\"\")","v":34072.592316360504},{"$f":"IF($T60-BP$2 >=Active!$A$3,BO59*BP$1,\"\")","v":34946.197686504114},{"$f":"IF($T60-BQ$2 >=Active!$A$3,BP59*BQ$1,\"\")","v":38476.626681112291},{"$f":"IF($T60-BR$2 >=Active!$A$3,BQ59*BR$1,\"\")","v":42044.340101820824},{"$f":"IF($T60-BS$2 >=Active!$A$3,BR59*BS$1,\"\")","v":45650.167474992588},{"$f":"IF($T60-BT$2 >=Active!$A$3,BS59*BT$1,\"\")","v":49202.381113035197},{"$f":"IF($T60-BU$2 >=Active!$A$3,BT59*BU$1,\"\")","v":52681.829405992445},{"$f":"IF($T60-BV$2 >=Active!$A$3,BU59*BV$1,\"\")","v":50423.393262157362},{"$f":"IF($T60-BW$2 >=Active!$A$3,BV59*BW$1,\"\")","v":48307.470568393968},{"$f":"IF($T60-BX$2 >=Active!$A$3,BW59*BX$1,\"\")","v":46373.835962435616},{"$f":"IF($T60-BY$2 >=Active!$A$3,BX59*BY$1,\"\")","v":44613.466976037635},{"$f":"IF($T60-BZ$2 >=Active!$A$3,BY59*BZ$1,\"\")","v":43017.759489615615},{"$f":"IF($T60-CA$2 >=Active!$A$3,BZ59*CA$1,\"\")","v":""},{"$f":"IF($T60-CB$2 >=Active!$A$3,CA59*CB$1,\"\")","v":""},{"$f":"IF($T60-CC$2 >=Active!$A$3,CB59*CC$1,\"\")","v":""},{"$f":"IF($T60-CD$2 >=Active!$A$3,CC59*CD$1,\"\")","v":""},{"$f":"IF($T60-CE$2 >=Active!$A$3,CD59*CE$1,\"\")","v":""},{"$f":"IF($T60-CF$2 >=Active!$A$3,CE59*CF$1,\"\")","v":""},{"$f":"IF($T60-CG$2 >=Active!$A$3,CF59*CG$1,\"\")","v":""},{"$f":"IF($T60-CH$2 >=Active!$A$3,CG59*CH$1,\"\")","v":""},{"$f":"IF($T60-CI$2 >=Active!$A$3,CH59*CI$1,\"\")","v":""},{"$f":"IF($T60-CJ$2 >=Active!$A$3,CI59*CJ$1,\"\")","v":""},{"$f":"IF($T60-CK$2 >=Active!$A$3,CJ59*CK$1,\"\")","v":""},{"$f":"IF($T60-CL$2 >=Active!$A$3,CK59*CL$1,\"\")","v":""},{"$f":"IF($T60-CM$2 >=Active!$A$3,CL59*CM$1,\"\")","v":""},{"$f":"IF($T60-CN$2 >=Active!$A$3,CM59*CN$1,\"\")","v":""},{"$f":"IF($T60-CO$2 >=Active!$A$3,CN59*CO$1,\"\")","v":""},{"$f":"IF($T60-CP$2 >=Active!$A$3,CO59*CP$1,\"\")","v":""},{"$f":"IF($T60-CQ$2 >=Active!$A$3,CP59*CQ$1,\"\")","v":""},{"$f":"IF($T60-CR$2 >=Active!$A$3,CQ59*CR$1,\"\")","v":""},{"$f":"IF($T60-CS$2 >=Active!$A$3,CR59*CS$1,\"\")","v":""},{"$f":"IF($T60-CT$2 >=Active!$A$3,CS59*CT$1,\"\")","v":""},{"$f":"IF($T60-CU$2 >=Active!$A$3,CT59*CU$1,\"\")","v":""},{"$f":"IF($T60-CV$2 >=Active!$A$3,CU59*CV$1,\"\")","v":""},{"$f":"IF($T60-CW$2 >=Active!$A$3,CV59*CW$1,\"\")","v":""},{"$f":"IF($T60-CX$2 >=Active!$A$3,CW59*CX$1,\"\")","v":""},{"$f":"IF($T60-CY$2 >=Active!$A$3,CX59*CY$1,\"\")","v":""},{"$f":"IF($T60-CZ$2 >=Active!$A$3,CY59*CZ$1,\"\")","v":""},{"$f":"IF($T60-DA$2 >=Active!$A$3,CZ59*DA$1,\"\")","v":""},{"$f":"IF($T60-DB$2 >=Active!$A$3,DA59*DB$1,\"\")","v":""},{"$f":"IF($T60-DC$2 >=Active!$A$3,DB59*DC$1,\"\")","v":""},{"$f":"IF($T60-DD$2 >=Active!$A$3,DC59*DD$1,\"\")","v":""},{"$f":"IF($T60-DE$2 >=Active!$A$3,DD59*DE$1,\"\")","v":""},{"$f":"IF($T60-DF$2 >=Active!$A$3,DE59*DF$1,\"\")","v":""},{"$f":"IF($T60-DG$2 >=Active!$A$3,DF59*DG$1,\"\")","v":""},77,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77,1.4999999999999999E-2,1.2E-2]
[78,4267.9066802668767,1715.3400000000001,5096.6195971681336,2741.28,1,1,3.7391411233649419E-2,2.8455893231765624E-2,null,null,1.21E-4,1.4300000000000001E-4,0.969831,2.8455893231765624E-2,null,null,null,null,2073,75056.937704497948,{"$f":"IF($T61-V$2 >=Active!$A$3,U60*V$1,\"\")","v":77191.258207943334},{"$f":"IF($T61-W$2 >=Active!$A$3,V60*W$1,\"\")","v":79386.270289685752},{"$f":"IF($T61-X$2 >=Active!$A$3,W60*X$1,\"\")","v":81643.699776596201},{"$f":"IF($T61-Y$2 >=Active!$A$3,X60*Y$1,\"\")","v":81566.38566695925},{"$f":"IF($T61-Z$2 >=Active!$A$3,Y60*Z$1,\"\")","v":81489.144771441235},{"$f":"IF($T61-AA$2 >=Active!$A$3,Z60*AA$1,\"\")","v":81411.977020710663},{"$f":"IF($T61-AB$2 >=Active!$A$3,AA60*AB$1,\"\")","v":80648.1595907882},{"$f":"IF($T61-AC$2 >=Active!$A$3,AB60*AC$1,\"\")","v":79888.440450306429},{"$f":"IF($T61-AD$2 >=Active!$A$3,AC60*AD$1,\"\")","v":79207.732890010506},{"$f":"IF($T61-AE$2 >=Active!$A$3,AD60*AE$1,\"\")","v":78529.724434041331},{"$f":"IF($T61-AF$2 >=Active!$A$3,AE60*AF$1,\"\")","v":77854.401783441688},{"$f":"IF($T61-AG$2 >=Active!$A$3,AF60*AG$1,\"\")","v":77181.751705510193},{"$f":"IF($T61-AH$2 >=Active!$A$3,AG60*AH$1,\"\")","v":76511.761033459712},{"$f":"IF($T61-AI$2 >=Active!$A$3,AH60*AI$1,\"\")","v":74908.6554039896},{"$f":"IF($T61-AJ$2 >=Active!$A$3,AI60*AJ$1,\"\")","v":73321.822759196584},{"$f":"IF($T61-AK$2 >=Active!$A$3,AJ60*AK$1,\"\")","v":71751.087514773622},{"$f":"IF($T61-AL$2 >=Active!$A$3,AK60*AL$1,\"\")","v":70196.275991902279},{"$f":"IF($T61-AM$2 >=Active!$A$3,AL60*AM$1,\"\")","v":68657.216396367556},{"$f":"IF($T61-AN$2 >=Active!$A$3,AM60*AN$1,\"\")","v":66074.757826957313},{"$f":"IF($T61-AO$2 >=Active!$A$3,AN60*AO$1,\"\")","v":63538.375626815148},{"$f":"IF($T61-AP$2 >=Active!$A$3,AO60*AP$1,\"\")","v":60989.459283492404},{"$f":"IF($T61-AQ$2 >=Active!$A$3,AP60*AQ$1,\"\")","v":58489.606759289934},{"$f":"IF($T61-AR$2 >=Active!$A$3,AQ60*AR$1,\"\")","v":56037.864313964237},{"$f":"IF($T61-AS$2 >=Active!$A$3,AR60*AS$1,\"\")","v":52914.673369978183},{"$f":"IF($T61-AT$2 >=Active!$A$3,AS60*AT$1,\"\")","v":49869.082578115725},{"$f":"IF($T61-AU$2 >=Active!$A$3,AT60*AU$1,\"\")","v":46899.15524760964},{"$f":"IF($T61-AV$2 >=Active!$A$3,AU60*AV$1,\"\")","v":44003.003232930023},{"$f":"IF($T61-AW$2 >=Active!$A$3,AV60*AW$1,\"\")","v":41139.864364257475},{"$f":"IF($T61-AX$2 >=Active!$A$3,AW60*AX$1,\"\")","v":38352.105822386438},{"$f":"IF($T61-AY$2 >=Active!$A$3,AX60*AY$1,\"\")","v":35637.776737605833},{"$f":"IF($T61-AZ$2 >=Active!$A$3,AY60*AZ$1,\"\")","v":165326.96022985774},{"$f":"IF($T61-BA$2 >=Active!$A$3,AZ60*BA$1,\"\")","v":144180.80206245373},{"$f":"IF($T61-BB$2 >=Active!$A$3,BA60*BB$1,\"\")","v":124237.68364007674},{"$f":"IF($T61-BC$2 >=Active!$A$3,BB60*BC$1,\"\")","v":111288.29524816114},{"$f":"IF($T61-BD$2 >=Active!$A$3,BC60*BD$1,\"\")","v":98933.429515343785},{"$f":"IF($T61-BE$2 >=Active!$A$3,BD60*BE$1,\"\")","v":87146.831405499208},{"$f":"IF($T61-BF$2 >=Active!$A$3,BE60*BF$1,\"\")","v":75903.408153712022},{"$f":"IF($T61-BG$2 >=Active!$A$3,BF60*BG$1,\"\")","v":65179.177525512816},{"$f":"IF($T61-BH$2 >=Active!$A$3,BG60*BH$1,\"\")","v":58069.04531874504},{"$f":"IF($T61-BI$2 >=Active!$A$3,BH60*BI$1,\"\")","v":51220.32745004724},{"$f":"IF($T61-BJ$2 >=Active!$A$3,BI60*BJ$1,\"\")","v":44623.845058248669},{"$f":"IF($T61-BK$2 >=Active!$A$3,BJ60*BK$1,\"\")","v":38270.748472627442},{"$f":"IF($T61-BL$2 >=Active!$A$3,BK60*BL$1,\"\")","v":32152.50513274753},{"$f":"IF($T61-BM$2 >=Active!$A$3,BL60*BM$1,\"\")","v":33122.526438587316},{"$f":"IF($T61-BN$2 >=Active!$A$3,BM60*BN$1,\"\")","v":34089.55737173665},{"$f":"IF($T61-BO$2 >=Active!$A$3,BN60*BO$1,\"\")","v":35053.618442737679},{"$f":"IF($T61-BP$2 >=Active!$A$3,BO60*BP$1,\"\")","v":36014.730078393048},{"$f":"IF($T61-BQ$2 >=Active!$A$3,BP60*BQ$1,\"\")","v":36938.130954634849},{"$f":"IF($T61-BR$2 >=Active!$A$3,BQ60*BR$1,\"\")","v":40669.794401935687},{"$f":"IF($T61-BS$2 >=Active!$A$3,BR60*BS$1,\"\")","v":44440.867487624608},{"$f":"IF($T61-BT$2 >=Active!$A$3,BS60*BT$1,\"\")","v":48252.227021067163},{"$f":"IF($T61-BU$2 >=Active!$A$3,BT60*BU$1,\"\")","v":52006.916836478202},{"$f":"IF($T61-BV$2 >=Active!$A$3,BU60*BV$1,\"\")","v":55684.693682134013},{"$f":"IF($T61-BW$2 >=Active!$A$3,BV60*BW$1,\"\")","v":53297.52667810033},{"$f":"IF($T61-BX$2 >=Active!$A$3,BW60*BX$1,\"\")","v":51060.996390792425},{"$f":"IF($T61-BY$2 >=Active!$A$3,BX60*BY$1,\"\")","v":49017.144612294447},{"$f":"IF($T61-BZ$2 >=Active!$A$3,BY60*BZ$1,\"\")","v":47156.43459367178},{"$f":"IF($T61-CA$2 >=Active!$A$3,BZ60*CA$1,\"\")","v":45469.771780523704},{"$f":"IF($T61-CB$2 >=Active!$A$3,CA60*CB$1,\"\")","v":""},{"$f":"IF($T61-CC$2 >=Active!$A$3,CB60*CC$1,\"\")","v":""},{"$f":"IF($T61-CD$2 >=Active!$A$3,CC60*CD$1,\"\")","v":""},{"$f":"IF($T61-CE$2 >=Active!$A$3,CD60*CE$1,\"\")","v":""},{"$f":"IF($T61-CF$2 >=Active!$A$3,CE60*CF$1,\"\")","v":""},{"$f":"IF($T61-CG$2 >=Active!$A$3,CF60*CG$1,\"\")","v":""},{"$f":"IF($T61-CH$2 >=Active!$A$3,CG60*CH$1,\"\")","v":""},{"$f":"IF($T61-CI$2 >=Active!$A$3,CH60*CI$1,\"\")","v":""},{"$f":"IF($T61-CJ$2 >=Active!$A$3,CI60*CJ$1,\"\")","v":""},{"$f":"IF($T61-CK$2 >=Active!$A$3,CJ60*CK$1,\"\")","v":""},{"$f":"IF($T61-CL$2 >=Active!$A$3,CK60*CL$1,\"\")","v":""},{"$f":"IF($T61-CM$2 >=Active!$A$3,CL60*CM$1,\"\")","v":""},{"$f":"IF($T61-CN$2 >=Active!$A$3,CM60*CN$1,\"\")","v":""},{"$f":"IF($T61-CO$2 >=Active!$A$3,CN60*CO$1,\"\")","v":""},{"$f":"IF($T61-CP$2 >=Active!$A$3,CO60*CP$1,\"\")","v":""},{"$f":"IF($T61-CQ$2 >=Active!$A$3,CP60*CQ$1,\"\")","v":""},{"$f":"IF($T61-CR$2 >=Active!$A$3,CQ60*CR$1,\"\")","v":""},{"$f":"IF($T61-CS$2 >=Active!$A$3,CR60*CS$1,\"\")","v":""},{"$f":"IF($T61-CT$2 >=Active!$A$3,CS60*CT$1,\"\")","v":""},{"$f":"IF($T61-CU$2 >=Active!$A$3,CT60*CU$1,\"\")","v":""},{"$f":"IF($T61-CV$2 >=Active!$A$3,CU60*CV$1,\"\")","v":""},{"$f":"IF($T61-CW$2 >=Active!$A$3,CV60*CW$1,\"\")","v":""},{"$f":"IF($T61-CX$2 >=Active!$A$3,CW60*CX$1,\"\")","v":""},{"$f":"IF($T61-CY$2 >=Active!$A$3,CX60*CY$1,\"\")","v":""},{"$f":"IF($T61-CZ$2 >=Active!$A$3,CY60*CZ$1,\"\")","v":""},{"$f":"IF($T61-DA$2 >=Active!$A$3,CZ60*DA$1,\"\")","v":""},{"$f":"IF($T61-DB$2 >=Active!$A$3,DA60*DB$1,\"\")","v":""},{"$f":"IF($T61-DC$2 >=Active!$A$3,DB60*DC$1,\"\")","v":""},{"$f":"IF($T61-DD$2 >=Active!$A$3,DC60*DD$1,\"\")","v":""},{"$f":"IF($T61-DE$2 >=Active!$A$3,DD60*DE$1,\"\")","v":""},{"$f":"IF($T61-DF$2 >=Active!$A$3,DE60*DF$1,\"\")","v":""},{"$f":"IF($T61-DG$2 >=Active!$A$3,DF60*DG$1,\"\")","v":""},78,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78,1.4999999999999999E-2,1.2E-2]
[79,4337.2345413166267,1715.3400000000001,5179.4090700922843,2741.28,1,1,4.1550175408935075E-2,3.1367814280845292E-2,null,null,9.0000000000000006E-5,1.08E-4,0.96854799999999996,3.1367814280845292E-2,null,null,null,null,2074,79185.069278245355,{"$f":"IF($T62-V$2 >=Active!$A$3,U61*V$1,\"\")","v":81436.777409380273},{"$f":"IF($T62-W$2 >=Active!$A$3,V61*W$1,\"\")","v":83752.515155618516},{"$f":"IF($T62-X$2 >=Active!$A$3,W61*X$1,\"\")","v":86134.103264309044},{"$f":"IF($T62-Y$2 >=Active!$A$3,X61*Y$1,\"\")","v":86134.103264308986},{"$f":"IF($T62-Z$2 >=Active!$A$3,Y61*Z$1,\"\")","v":86052.536878642},{"$f":"IF($T62-AA$2 >=Active!$A$3,Z61*AA$1,\"\")","v":85971.047733870495},{"$f":"IF($T62-AB$2 >=Active!$A$3,AA61*AB$1,\"\")","v":85971.047733870466},{"$f":"IF($T62-AC$2 >=Active!$A$3,AB61*AC$1,\"\")","v":85164.456527872346},{"$f":"IF($T62-AD$2 >=Active!$A$3,AC61*AD$1,\"\")","v":84442.081555973884},{"$f":"IF($T62-AE$2 >=Active!$A$3,AD61*AE$1,\"\")","v":83722.573664741096},{"$f":"IF($T62-AF$2 >=Active!$A$3,AE61*AF$1,\"\")","v":83005.918726781689},{"$f":"IF($T62-AG$2 >=Active!$A$3,AF61*AG$1,\"\")","v":82292.102685097867},{"$f":"IF($T62-AH$2 >=Active!$A$3,AG61*AH$1,\"\")","v":81581.111552724265},{"$f":"IF($T62-AI$2 >=Active!$A$3,AH61*AI$1,\"\")","v":80872.931412366917},{"$f":"IF($T62-AJ$2 >=Active!$A$3,AI61*AJ$1,\"\")","v":79178.448762016997},{"$f":"IF($T62-AK$2 >=Active!$A$3,AJ61*AK$1,\"\")","v":77501.166656470785},{"$f":"IF($T62-AL$2 >=Active!$A$3,AK61*AL$1,\"\")","v":75840.89950311571},{"$f":"IF($T62-AM$2 >=Active!$A$3,AL61*AM$1,\"\")","v":74197.463723440698},{"$f":"IF($T62-AN$2 >=Active!$A$3,AM61*AN$1,\"\")","v":72570.67773096051},{"$f":"IF($T62-AO$2 >=Active!$A$3,AN61*AO$1,\"\")","v":69841.019023093875},{"$f":"IF($T62-AP$2 >=Active!$A$3,AO61*AP$1,\"\")","v":67160.063037543601},{"$f":"IF($T62-AQ$2 >=Active!$A$3,AP61*AQ$1,\"\")","v":64465.858462651471},{"$f":"IF($T62-AR$2 >=Active!$A$3,AQ61*AR$1,\"\")","v":61823.514344569456},{"$f":"IF($T62-AS$2 >=Active!$A$3,AR61*AS$1,\"\")","v":59232.022579860197},{"$f":"IF($T62-AT$2 >=Active!$A$3,AS61*AT$1,\"\")","v":55930.80975206694},{"$f":"IF($T62-AU$2 >=Active!$A$3,AT61*AU$1,\"\")","v":52711.620285068318},{"$f":"IF($T62-AV$2 >=Active!$A$3,AU61*AV$1,\"\")","v":49572.407096723386},{"$f":"IF($T62-AW$2 >=Active!$A$3,AV61*AW$1,\"\")","v":46511.174417207032},{"$f":"IF($T62-AX$2 >=Active!$A$3,AW61*AX$1,\"\")","v":43484.836633020146},{"$f":"IF($T62-AY$2 >=Active!$A$3,AX61*AY$1,\"\")","v":40538.175854262467},{"$f":"IF($T62-AZ$2 >=Active!$A$3,AY61*AZ$1,\"\")","v":37669.130011649366},{"$f":"IF($T62-BA$2 >=Active!$A$3,AZ61*BA$1,\"\")","v":174750.59696295962},{"$f":"IF($T62-BB$2 >=Active!$A$3,BA61*BB$1,\"\")","v":152399.10778001358},{"$f":"IF($T62-BC$2 >=Active!$A$3,BB61*BC$1,\"\")","v":131319.23160756112},{"$f":"IF($T62-BD$2 >=Active!$A$3,BC61*BD$1,\"\")","v":117631.72807730632},{"$f":"IF($T62-BE$2 >=Active!$A$3,BD61*BE$1,\"\")","v":104572.63499771837},{"$f":"IF($T62-BF$2 >=Active!$A$3,BE61*BF$1,\"\")","v":92114.200795612662},{"$f":"IF($T62-BG$2 >=Active!$A$3,BF61*BG$1,\"\")","v":80229.902418473604},{"$f":"IF($T62-BH$2 >=Active!$A$3,BG61*BH$1,\"\")","v":68894.390644467043},{"$f":"IF($T62-BI$2 >=Active!$A$3,BH61*BI$1,\"\")","v":61378.980901913506},{"$f":"IF($T62-BJ$2 >=Active!$A$3,BI61*BJ$1,\"\")","v":54139.886114699926},{"$f":"IF($T62-BK$2 >=Active!$A$3,BJ61*BK$1,\"\")","v":47167.40422656884},{"$f":"IF($T62-BL$2 >=Active!$A$3,BK61*BL$1,\"\")","v":40452.181135567203},{"$f":"IF($T62-BM$2 >=Active!$A$3,BL61*BM$1,\"\")","v":33985.19792531414},{"$f":"IF($T62-BN$2 >=Active!$A$3,BM61*BN$1,\"\")","v":35010.510445586791},{"$f":"IF($T62-BO$2 >=Active!$A$3,BN61*BO$1,\"\")","v":36032.662141925633},{"$f":"IF($T62-BP$2 >=Active!$A$3,BO61*BP$1,\"\")","v":37051.674693973728},{"$f":"IF($T62-BQ$2 >=Active!$A$3,BP61*BQ$1,\"\")","v":38067.569692861449},{"$f":"IF($T62-BR$2 >=Active!$A$3,BQ61*BR$1,\"\")","v":39043.604419049036},{"$f":"IF($T62-BS$2 >=Active!$A$3,BR61*BS$1,\"\")","v":42987.972682846019},{"$f":"IF($T62-BT$2 >=Active!$A$3,BS61*BT$1,\"\")","v":46973.996934419207},{"$f":"IF($T62-BU$2 >=Active!$A$3,BT61*BU$1,\"\")","v":51002.603961267989},{"$f":"IF($T62-BV$2 >=Active!$A$3,BU61*BV$1,\"\")","v":54971.311096157457},{"$f":"IF($T62-BW$2 >=Active!$A$3,BV61*BW$1,\"\")","v":58858.721222015651},{"$f":"IF($T62-BX$2 >=Active!$A$3,BW61*BX$1,\"\")","v":56335.485698752047},{"$f":"IF($T62-BY$2 >=Active!$A$3,BX61*BY$1,\"\")","v":53971.473185067589},{"$f":"IF($T62-BZ$2 >=Active!$A$3,BY61*BZ$1,\"\")","v":51811.121855195226},{"$f":"IF($T62-CA$2 >=Active!$A$3,BZ61*CA$1,\"\")","v":49844.351365511066},{"$f":"IF($T62-CB$2 >=Active!$A$3,CA61*CB$1,\"\")","v":48061.54877201355},{"$f":"IF($T62-CC$2 >=Active!$A$3,CB61*CC$1,\"\")","v":""},{"$f":"IF($T62-CD$2 >=Active!$A$3,CC61*CD$1,\"\")","v":""},{"$f":"IF($T62-CE$2 >=Active!$A$3,CD61*CE$1,\"\")","v":""},{"$f":"IF($T62-CF$2 >=Active!$A$3,CE61*CF$1,\"\")","v":""},{"$f":"IF($T62-CG$2 >=Active!$A$3,CF61*CG$1,\"\")","v":""},{"$f":"IF($T62-CH$2 >=Active!$A$3,CG61*CH$1,\"\")","v":""},{"$f":"IF($T62-CI$2 >=Active!$A$3,CH61*CI$1,\"\")","v":""},{"$f":"IF($T62-CJ$2 >=Active!$A$3,CI61*CJ$1,\"\")","v":""},{"$f":"IF($T62-CK$2 >=Active!$A$3,CJ61*CK$1,\"\")","v":""},{"$f":"IF($T62-CL$2 >=Active!$A$3,CK61*CL$1,\"\")","v":""},{"$f":"IF($T62-CM$2 >=Active!$A$3,CL61*CM$1,\"\")","v":""},{"$f":"IF($T62-CN$2 >=Active!$A$3,CM61*CN$1,\"\")","v":""},{"$f":"IF($T62-CO$2 >=Active!$A$3,CN61*CO$1,\"\")","v":""},{"$f":"IF($T62-CP$2 >=Active!$A$3,CO61*CP$1,\"\")","v":""},{"$f":"IF($T62-CQ$2 >=Active!$A$3,CP61*CQ$1,\"\")","v":""},{"$f":"IF($T62-CR$2 >=Active!$A$3,CQ61*CR$1,\"\")","v":""},{"$f":"IF($T62-CS$2 >=Active!$A$3,CR61*CS$1,\"\")","v":""},{"$f":"IF($T62-CT$2 >=Active!$A$3,CS61*CT$1,\"\")","v":""},{"$f":"IF($T62-CU$2 >=Active!$A$3,CT61*CU$1,\"\")","v":""},{"$f":"IF($T62-CV$2 >=Active!$A$3,CU61*CV$1,\"\")","v":""},{"$f":"IF($T62-CW$2 >=Active!$A$3,CV61*CW$1,\"\")","v":""},{"$f":"IF($T62-CX$2 >=Active!$A$3,CW61*CX$1,\"\")","v":""},{"$f":"IF($T62-CY$2 >=Active!$A$3,CX61*CY$1,\"\")","v":""},{"$f":"IF($T62-CZ$2 >=Active!$A$3,CY61*CZ$1,\"\")","v":""},{"$f":"IF($T62-DA$2 >=Active!$A$3,CZ61*DA$1,\"\")","v":""},{"$f":"IF($T62-DB$2 >=Active!$A$3,DA61*DB$1,\"\")","v":""},{"$f":"IF($T62-DC$2 >=Active!$A$3,DB61*DC$1,\"\")","v":""},{"$f":"IF($T62-DD$2 >=Active!$A$3,DC61*DD$1,\"\")","v":""},{"$f":"IF($T62-DE$2 >=Active!$A$3,DD61*DE$1,\"\")","v":""},{"$f":"IF($T62-DF$2 >=Active!$A$3,DE61*DF$1,\"\")","v":""},{"$f":"IF($T62-DG$2 >=Active!$A$3,DF61*DG$1,\"\")","v":""},79,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79,1.4999999999999999E-2,1.2E-2]
[80,4407.6894279938388,1715.3400000000001,5263.5444068395609,2741.28,1,1,4.6176870305112562E-2,3.4631001450745165E-2,null,null,0,0,0.96711000000000003,3.4631001450745165E-2,null,null,null,null,2075,83540.24808854892,{"$f":"IF($T63-V$2 >=Active!$A$3,U62*V$1,\"\")","v":85915.80016689621},{"$f":"IF($T63-W$2 >=Active!$A$3,V62*W$1,\"\")","v":88358.903489177595},{"$f":"IF($T63-X$2 >=Active!$A$3,W62*X$1,\"\")","v":90871.478943846087},{"$f":"IF($T63-Y$2 >=Active!$A$3,X62*Y$1,\"\")","v":90871.478943846043},{"$f":"IF($T63-Z$2 >=Active!$A$3,Y62*Z$1,\"\")","v":90871.47894384597},{"$f":"IF($T63-AA$2 >=Active!$A$3,Z62*AA$1,\"\")","v":90785.426406967308},{"$f":"IF($T63-AB$2 >=Active!$A$3,AA62*AB$1,\"\")","v":90785.42640696725},{"$f":"IF($T63-AC$2 >=Active!$A$3,AB62*AC$1,\"\")","v":90785.426406967221},{"$f":"IF($T63-AD$2 >=Active!$A$3,AC62*AD$1,\"\")","v":90018.830549961058},{"$f":"IF($T63-AE$2 >=Active!$A$3,AD62*AE$1,\"\")","v":89255.280204664392},{"$f":"IF($T63-AF$2 >=Active!$A$3,AE62*AF$1,\"\")","v":88494.760363631329},{"$f":"IF($T63-AG$2 >=Active!$A$3,AF62*AG$1,\"\")","v":87737.256094208235},{"$f":"IF($T63-AH$2 >=Active!$A$3,AG62*AH$1,\"\")","v":86982.752538148445},{"$f":"IF($T63-AI$2 >=Active!$A$3,AH62*AI$1,\"\")","v":86231.234911229549},{"$f":"IF($T63-AJ$2 >=Active!$A$3,AI62*AJ$1,\"\")","v":85482.688502871824},{"$f":"IF($T63-AK$2 >=Active!$A$3,AJ62*AK$1,\"\")","v":83691.620341451955},{"$f":"IF($T63-AL$2 >=Active!$A$3,AK62*AL$1,\"\")","v":81918.733155889611},{"$f":"IF($T63-AM$2 >=Active!$A$3,AL62*AM$1,\"\")","v":80163.830774793299},{"$f":"IF($T63-AN$2 >=Active!$A$3,AM62*AN$1,\"\")","v":78426.719155676808},{"$f":"IF($T63-AO$2 >=Active!$A$3,AN62*AO$1,\"\")","v":76707.206361625256},{"$f":"IF($T63-AP$2 >=Active!$A$3,AO62*AP$1,\"\")","v":73821.957107410228},{"$f":"IF($T63-AQ$2 >=Active!$A$3,AP62*AQ$1,\"\")","v":70988.186630683587},{"$f":"IF($T63-AR$2 >=Active!$A$3,AQ62*AR$1,\"\")","v":68140.412395022606},{"$f":"IF($T63-AS$2 >=Active!$A$3,AR62*AS$1,\"\")","v":65347.454662209908},{"$f":"IF($T63-AT$2 >=Active!$A$3,AS62*AT$1,\"\")","v":62608.247866912221},{"$f":"IF($T63-AU$2 >=Active!$A$3,AT62*AU$1,\"\")","v":59118.865907934749},{"$f":"IF($T63-AV$2 >=Active!$A$3,AU62*AV$1,\"\")","v":55716.182641317209},{"$f":"IF($T63-AW$2 >=Active!$A$3,AV62*AW$1,\"\")","v":52398.034301236614},{"$f":"IF($T63-AX$2 >=Active!$A$3,AW62*AX$1,\"\")","v":49162.311358987827},{"$f":"IF($T63-AY$2 >=Active!$A$3,AX62*AY$1,\"\")","v":45963.472321102294},{"$f":"IF($T63-AZ$2 >=Active!$A$3,AY62*AZ$1,\"\")","v":42848.851877955422},{"$f":"IF($T63-BA$2 >=Active!$A$3,AZ62*BA$1,\"\")","v":39816.270422313377},{"$f":"IF($T63-BB$2 >=Active!$A$3,BA62*BB$1,\"\")","v":184711.38098984832},{"$f":"IF($T63-BC$2 >=Active!$A$3,BB62*BC$1,\"\")","v":161085.85692347435},{"$f":"IF($T63-BD$2 >=Active!$A$3,BC62*BD$1,\"\")","v":138804.4278091921},{"$f":"IF($T63-BE$2 >=Active!$A$3,BD62*BE$1,\"\")","v":124336.73657771279},{"$f":"IF($T63-BF$2 >=Active!$A$3,BE62*BF$1,\"\")","v":110533.27519258831},{"$f":"IF($T63-BG$2 >=Active!$A$3,BF62*BG$1,\"\")","v":97364.71024096258},{"$f":"IF($T63-BH$2 >=Active!$A$3,BG62*BH$1,\"\")","v":84803.006856326596},{"$f":"IF($T63-BI$2 >=Active!$A$3,BH62*BI$1,\"\")","v":72821.370911201666},{"$f":"IF($T63-BJ$2 >=Active!$A$3,BI62*BJ$1,\"\")","v":64877.582813322573},{"$f":"IF($T63-BK$2 >=Active!$A$3,BJ62*BK$1,\"\")","v":57225.859623237819},{"$f":"IF($T63-BL$2 >=Active!$A$3,BK62*BL$1,\"\")","v":49855.946267483261},{"$f":"IF($T63-BM$2 >=Active!$A$3,BL62*BM$1,\"\")","v":42757.955460294528},{"$f":"IF($T63-BN$2 >=Active!$A$3,BM62*BN$1,\"\")","v":35922.35420705704},{"$f":"IF($T63-BO$2 >=Active!$A$3,BN62*BO$1,\"\")","v":37006.109540985235},{"$f":"IF($T63-BP$2 >=Active!$A$3,BO62*BP$1,\"\")","v":38086.523884015391},{"$f":"IF($T63-BQ$2 >=Active!$A$3,BP62*BQ$1,\"\")","v":39163.620151530231},{"$f":"IF($T63-BR$2 >=Active!$A$3,BQ62*BR$1,\"\")","v":40237.42116535455},{"$f":"IF($T63-BS$2 >=Active!$A$3,BR62*BS$1,\"\")","v":41269.089870934826},{"$f":"IF($T63-BT$2 >=Active!$A$3,BS62*BT$1,\"\")","v":45438.287125768242},{"$f":"IF($T63-BU$2 >=Active!$A$3,BT62*BU$1,\"\")","v":49651.5147596811},{"$f":"IF($T63-BV$2 >=Active!$A$3,BU62*BV$1,\"\")","v":53909.75238706026},{"$f":"IF($T63-BW$2 >=Active!$A$3,BV62*BW$1,\"\")","v":58104.675828638428},{"$f":"IF($T63-BX$2 >=Active!$A$3,BW62*BX$1,\"\")","v":62213.668331670538},{"$f":"IF($T63-BY$2 >=Active!$A$3,BX62*BY$1,\"\")","v":59546.608383580911},{"$f":"IF($T63-BZ$2 >=Active!$A$3,BY62*BZ$1,\"\")","v":57047.847156616437},{"$f":"IF($T63-CA$2 >=Active!$A$3,BZ62*CA$1,\"\")","v":54764.355800941354},{"$f":"IF($T63-CB$2 >=Active!$A$3,CA62*CB$1,\"\")","v":52685.479393345195},{"$f":"IF($T63-CC$2 >=Active!$A$3,CB62*CC$1,\"\")","v":50801.057052018317},{"$f":"IF($T63-CD$2 >=Active!$A$3,CC62*CD$1,\"\")","v":""},{"$f":"IF($T63-CE$2 >=Active!$A$3,CD62*CE$1,\"\")","v":""},{"$f":"IF($T63-CF$2 >=Active!$A$3,CE62*CF$1,\"\")","v":""},{"$f":"IF($T63-CG$2 >=Active!$A$3,CF62*CG$1,\"\")","v":""},{"$f":"IF($T63-CH$2 >=Active!$A$3,CG62*CH$1,\"\")","v":""},{"$f":"IF($T63-CI$2 >=Active!$A$3,CH62*CI$1,\"\")","v":""},{"$f":"IF($T63-CJ$2 >=Active!$A$3,CI62*CJ$1,\"\")","v":""},{"$f":"IF($T63-CK$2 >=Active!$A$3,CJ62*CK$1,\"\")","v":""},{"$f":"IF($T63-CL$2 >=Active!$A$3,CK62*CL$1,\"\")","v":""},{"$f":"IF($T63-CM$2 >=Active!$A$3,CL62*CM$1,\"\")","v":""},{"$f":"IF($T63-CN$2 >=Active!$A$3,CM62*CN$1,\"\")","v":""},{"$f":"IF($T63-CO$2 >=Active!$A$3,CN62*CO$1,\"\")","v":""},{"$f":"IF($T63-CP$2 >=Active!$A$3,CO62*CP$1,\"\")","v":""},{"$f":"IF($T63-CQ$2 >=Active!$A$3,CP62*CQ$1,\"\")","v":""},{"$f":"IF($T63-CR$2 >=Active!$A$3,CQ62*CR$1,\"\")","v":""},{"$f":"IF($T63-CS$2 >=Active!$A$3,CR62*CS$1,\"\")","v":""},{"$f":"IF($T63-CT$2 >=Active!$A$3,CS62*CT$1,\"\")","v":""},{"$f":"IF($T63-CU$2 >=Active!$A$3,CT62*CU$1,\"\")","v":""},{"$f":"IF($T63-CV$2 >=Active!$A$3,CU62*CV$1,\"\")","v":""},{"$f":"IF($T63-CW$2 >=Active!$A$3,CV62*CW$1,\"\")","v":""},{"$f":"IF($T63-CX$2 >=Active!$A$3,CW62*CX$1,\"\")","v":""},{"$f":"IF($T63-CY$2 >=Active!$A$3,CX62*CY$1,\"\")","v":""},{"$f":"IF($T63-CZ$2 >=Active!$A$3,CY62*CZ$1,\"\")","v":""},{"$f":"IF($T63-DA$2 >=Active!$A$3,CZ62*DA$1,\"\")","v":""},{"$f":"IF($T63-DB$2 >=Active!$A$3,DA62*DB$1,\"\")","v":""},{"$f":"IF($T63-DC$2 >=Active!$A$3,DB62*DC$1,\"\")","v":""},{"$f":"IF($T63-DD$2 >=Active!$A$3,DC62*DD$1,\"\")","v":""},{"$f":"IF($T63-DE$2 >=Active!$A$3,DD62*DE$1,\"\")","v":""},{"$f":"IF($T63-DF$2 >=Active!$A$3,DE62*DF$1,\"\")","v":""},{"$f":"IF($T63-DG$2 >=Active!$A$3,DF62*DG$1,\"\")","v":""},80,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,1.4999999999999999E-2,1.2E-2]
[81,4479.2896757819899,1715.3400000000001,5349.047503153889,2741.28,1,1,5.1311353734864312E-2,3.8279663556081957E-2,null,null,0,0,0.96550199999999997,3.8279663556081957E-2,null,null,null,null,2076,88134.961733419172,{"$f":"IF($T64-V$2 >=Active!$A$3,U63*V$1,\"\")","v":90641.169176075578},{"$f":"IF($T64-W$2 >=Active!$A$3,V63*W$1,\"\")","v":93218.643181082385},{"$f":"IF($T64-X$2 >=Active!$A$3,W63*X$1,\"\")","v":95869.410285757695},{"$f":"IF($T64-Y$2 >=Active!$A$3,X63*Y$1,\"\")","v":95869.410285757622},{"$f":"IF($T64-Z$2 >=Active!$A$3,Y63*Z$1,\"\")","v":95869.410285757564},{"$f":"IF($T64-AA$2 >=Active!$A$3,Z63*AA$1,\"\")","v":95869.410285757491},{"$f":"IF($T64-AB$2 >=Active!$A$3,AA63*AB$1,\"\")","v":95869.410285757476},{"$f":"IF($T64-AC$2 >=Active!$A$3,AB63*AC$1,\"\")","v":95869.410285757418},{"$f":"IF($T64-AD$2 >=Active!$A$3,AC63*AD$1,\"\")","v":95960.19571216435},{"$f":"IF($T64-AE$2 >=Active!$A$3,AD63*AE$1,\"\")","v":95149.90389130883},{"$f":"IF($T64-AF$2 >=Active!$A$3,AE63*AF$1,\"\")","v":94342.831176330263},{"$f":"IF($T64-AG$2 >=Active!$A$3,AF63*AG$1,\"\")","v":93538.961704358313},{"$f":"IF($T64-AH$2 >=Active!$A$3,AG63*AH$1,\"\")","v":92738.279691578093},{"$f":"IF($T64-AI$2 >=Active!$A$3,AH63*AI$1,\"\")","v":91940.769432822897},{"$f":"IF($T64-AJ$2 >=Active!$A$3,AI63*AJ$1,\"\")","v":91146.415301169633},{"$f":"IF($T64-AK$2 >=Active!$A$3,AJ63*AK$1,\"\")","v":90355.20174753551},{"$f":"IF($T64-AL$2 >=Active!$A$3,AK63*AL$1,\"\")","v":88462.04270091471},{"$f":"IF($T64-AM$2 >=Active!$A$3,AL63*AM$1,\"\")","v":86588.10094577531},{"$f":"IF($T64-AN$2 >=Active!$A$3,AM63*AN$1,\"\")","v":84733.169128956506},{"$f":"IF($T64-AO$2 >=Active!$A$3,AN63*AO$1,\"\")","v":82897.042147550383},{"$f":"IF($T64-AP$2 >=Active!$A$3,AO63*AP$1,\"\")","v":81079.517124237886},{"$f":"IF($T64-AQ$2 >=Active!$A$3,AP63*AQ$1,\"\")","v":78029.80866253261},{"$f":"IF($T64-AR$2 >=Active!$A$3,AQ63*AR$1,\"\")","v":75034.513268632552},{"$f":"IF($T64-AS$2 >=Active!$A$3,AR63*AS$1,\"\")","v":72024.415901538887},{"$f":"IF($T64-AT$2 >=Active!$A$3,AS63*AT$1,\"\")","v":69072.259577955861},{"$f":"IF($T64-AU$2 >=Active!$A$3,AT63*AU$1,\"\")","v":66176.917995326221},{"$f":"IF($T64-AV$2 >=Active!$A$3,AU63*AV$1,\"\")","v":62488.641264687023},{"$f":"IF($T64-AW$2 >=Active!$A$3,AV63*AW$1,\"\")","v":58892.005051872286},{"$f":"IF($T64-AX$2 >=Active!$A$3,AW63*AX$1,\"\")","v":55384.722256407098},{"$f":"IF($T64-AY$2 >=Active!$A$3,AX63*AY$1,\"\")","v":51964.563106450129},{"$f":"IF($T64-AZ$2 >=Active!$A$3,AY63*AZ$1,\"\")","v":48583.39024340512},{"$f":"IF($T64-BA$2 >=Active!$A$3,AZ63*BA$1,\"\")","v":45291.236434998878},{"$f":"IF($T64-BB$2 >=Active!$A$3,BA63*BB$1,\"\")","v":42085.797836385238},{"$f":"IF($T64-BC$2 >=Active!$A$3,BB63*BC$1,\"\")","v":195239.92970626967},{"$f":"IF($T64-BD$2 >=Active!$A$3,BC63*BD$1,\"\")","v":170267.75076811237},{"$f":"IF($T64-BE$2 >=Active!$A$3,BD63*BE$1,\"\")","v":146716.28019431603},{"$f":"IF($T64-BF$2 >=Active!$A$3,BE63*BF$1,\"\")","v":131423.9305626424},{"$f":"IF($T64-BG$2 >=Active!$A$3,BF63*BG$1,\"\")","v":116833.67187856583},{"$f":"IF($T64-BH$2 >=Active!$A$3,BG63*BH$1,\"\")","v":102914.49872469745},{"$f":"IF($T64-BI$2 >=Active!$A$3,BH63*BI$1,\"\")","v":89636.778247137205},{"$f":"IF($T64-BJ$2 >=Active!$A$3,BI63*BJ$1,\"\")","v":76972.189053140159},{"$f":"IF($T64-BK$2 >=Active!$A$3,BJ63*BK$1,\"\")","v":68575.605033681961},{"$f":"IF($T64-BL$2 >=Active!$A$3,BK63*BL$1,\"\")","v":60487.733621762374},{"$f":"IF($T64-BM$2 >=Active!$A$3,BL63*BM$1,\"\")","v":52697.735204729805},{"$f":"IF($T64-BN$2 >=Active!$A$3,BM63*BN$1,\"\")","v":45195.158921531314},{"$f":"IF($T64-BO$2 >=Active!$A$3,BN63*BO$1,\"\")","v":37969.928396859286},{"$f":"IF($T64-BP$2 >=Active!$A$3,BO63*BP$1,\"\")","v":39115.457784821388},{"$f":"IF($T64-BQ$2 >=Active!$A$3,BP63*BQ$1,\"\")","v":40257.455745404266},{"$f":"IF($T64-BR$2 >=Active!$A$3,BQ63*BR$1,\"\")","v":41395.946500167454},{"$f":"IF($T64-BS$2 >=Active!$A$3,BR63*BS$1,\"\")","v":42530.954171779755},{"$f":"IF($T64-BT$2 >=Active!$A$3,BS63*BT$1,\"\")","v":43621.427993578109},{"$f":"IF($T64-BU$2 >=Active!$A$3,BT63*BU$1,\"\")","v":48028.269491937026},{"$f":"IF($T64-BV$2 >=Active!$A$3,BU63*BV$1,\"\")","v":52481.651100982919},{"$f":"IF($T64-BW$2 >=Active!$A$3,BV63*BW$1,\"\")","v":56982.608273122692},{"$f":"IF($T64-BX$2 >=Active!$A$3,BW63*BX$1,\"\")","v":61416.642350870818},{"$f":"IF($T64-BY$2 >=Active!$A$3,BX63*BY$1,\"\")","v":65759.847426575754},{"$f":"IF($T64-BZ$2 >=Active!$A$3,BY63*BZ$1,\"\")","v":62940.765061445018},{"$f":"IF($T64-CA$2 >=Active!$A$3,BZ63*CA$1,\"\")","v":60299.57444454357},{"$f":"IF($T64-CB$2 >=Active!$A$3,CA63*CB$1,\"\")","v":57885.924081595011},{"$f":"IF($T64-CC$2 >=Active!$A$3,CB63*CC$1,\"\")","v":55688.55171876587},{"$f":"IF($T64-CD$2 >=Active!$A$3,CC63*CD$1,\"\")","v":53696.717303983358},{"$f":"IF($T64-CE$2 >=Active!$A$3,CD63*CE$1,\"\")","v":""},{"$f":"IF($T64-CF$2 >=Active!$A$3,CE63*CF$1,\"\")","v":""},{"$f":"IF($T64-CG$2 >=Active!$A$3,CF63*CG$1,\"\")","v":""},{"$f":"IF($T64-CH$2 >=Active!$A$3,CG63*CH$1,\"\")","v":""},{"$f":"IF($T64-CI$2 >=Active!$A$3,CH63*CI$1,\"\")","v":""},{"$f":"IF($T64-CJ$2 >=Active!$A$3,CI63*CJ$1,\"\")","v":""},{"$f":"IF($T64-CK$2 >=Active!$A$3,CJ63*CK$1,\"\")","v":""},{"$f":"IF($T64-CL$2 >=Active!$A$3,CK63*CL$1,\"\")","v":""},{"$f":"IF($T64-CM$2 >=Active!$A$3,CL63*CM$1,\"\")","v":""},{"$f":"IF($T64-CN$2 >=Active!$A$3,CM63*CN$1,\"\")","v":""},{"$f":"IF($T64-CO$2 >=Active!$A$3,CN63*CO$1,\"\")","v":""},{"$f":"IF($T64-CP$2 >=Active!$A$3,CO63*CP$1,\"\")","v":""},{"$f":"IF($T64-CQ$2 >=Active!$A$3,CP63*CQ$1,\"\")","v":""},{"$f":"IF($T64-CR$2 >=Active!$A$3,CQ63*CR$1,\"\")","v":""},{"$f":"IF($T64-CS$2 >=Active!$A$3,CR63*CS$1,\"\")","v":""},{"$f":"IF($T64-CT$2 >=Active!$A$3,CS63*CT$1,\"\")","v":""},{"$f":"IF($T64-CU$2 >=Active!$A$3,CT63*CU$1,\"\")","v":""},{"$f":"IF($T64-CV$2 >=Active!$A$3,CU63*CV$1,\"\")","v":""},{"$f":"IF($T64-CW$2 >=Active!$A$3,CV63*CW$1,\"\")","v":""},{"$f":"IF($T64-CX$2 >=Active!$A$3,CW63*CX$1,\"\")","v":""},{"$f":"IF($T64-CY$2 >=Active!$A$3,CX63*CY$1,\"\")","v":""},{"$f":"IF($T64-CZ$2 >=Active!$A$3,CY63*CZ$1,\"\")","v":""},{"$f":"IF($T64-DA$2 >=Active!$A$3,CZ63*DA$1,\"\")","v":""},{"$f":"IF($T64-DB$2 >=Active!$A$3,DA63*DB$1,\"\")","v":""},{"$f":"IF($T64-DC$2 >=Active!$A$3,DB63*DC$1,\"\")","v":""},{"$f":"IF($T64-DD$2 >=Active!$A$3,DC63*DD$1,\"\")","v":""},{"$f":"IF($T64-DE$2 >=Active!$A$3,DD63*DE$1,\"\")","v":""},{"$f":"IF($T64-DF$2 >=Active!$A$3,DE63*DF$1,\"\")","v":""},{"$f":"IF($T64-DG$2 >=Active!$A$3,DF63*DG$1,\"\")","v":""},81,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81,1.4999999999999999E-2,1.2E-2]
[82,4501.691505121491,1715.3400000000001,5375.7991659605241,2741.28,1,1,5.7427933669111357E-2,4.23688684447752E-2,null,null,0,0,0.9637,4.23688684447752E-2,null,null,null,null,2077,92982.384628757281,{"$f":"IF($T65-V$2 >=Active!$A$3,U64*V$1,\"\")","v":95626.433480759792},{"$f":"IF($T65-W$2 >=Active!$A$3,V64*W$1,\"\")","v":98345.668556042001},{"$f":"IF($T65-X$2 >=Active!$A$3,W64*X$1,\"\")","v":101142.22785147438},{"$f":"IF($T65-Y$2 >=Active!$A$3,X64*Y$1,\"\")","v":101142.22785147437},{"$f":"IF($T65-Z$2 >=Active!$A$3,Y64*Z$1,\"\")","v":101142.22785147428},{"$f":"IF($T65-AA$2 >=Active!$A$3,Z64*AA$1,\"\")","v":101142.22785147422},{"$f":"IF($T65-AB$2 >=Active!$A$3,AA64*AB$1,\"\")","v":101238.09726175992},{"$f":"IF($T65-AC$2 >=Active!$A$3,AB64*AC$1,\"\")","v":101238.0972617599},{"$f":"IF($T65-AD$2 >=Active!$A$3,AC64*AD$1,\"\")","v":101333.96667204559},{"$f":"IF($T65-AE$2 >=Active!$A$3,AD64*AE$1,\"\")","v":101429.92686775771},{"$f":"IF($T65-AF$2 >=Active!$A$3,AE64*AF$1,\"\")","v":100573.44841311342},{"$f":"IF($T65-AG$2 >=Active!$A$3,AF64*AG$1,\"\")","v":99720.372553381079},{"$f":"IF($T65-AH$2 >=Active!$A$3,AG64*AH$1,\"\")","v":98870.682521506737},{"$f":"IF($T65-AI$2 >=Active!$A$3,AH64*AI$1,\"\")","v":98024.361633998036},{"$f":"IF($T65-AJ$2 >=Active!$A$3,AI64*AJ$1,\"\")","v":97181.393290493797},{"$f":"IF($T65-AK$2 >=Active!$A$3,AJ64*AK$1,\"\")","v":96341.760973336291},{"$f":"IF($T65-AL$2 >=Active!$A$3,AK64*AL$1,\"\")","v":95505.448247145032},{"$f":"IF($T65-AM$2 >=Active!$A$3,AL64*AM$1,\"\")","v":93504.379134866846},{"$f":"IF($T65-AN$2 >=Active!$A$3,AM64*AN$1,\"\")","v":91523.622699684493},{"$f":"IF($T65-AO$2 >=Active!$A$3,AN64*AO$1,\"\")","v":89562.959769307025},{"$f":"IF($T65-AP$2 >=Active!$A$3,AO64*AP$1,\"\")","v":87622.173549960746},{"$f":"IF($T65-AQ$2 >=Active!$A$3,AP64*AQ$1,\"\")","v":85701.049600319442},{"$f":"IF($T65-AR$2 >=Active!$A$3,AQ64*AR$1,\"\")","v":82477.507756296967},{"$f":"IF($T65-AS$2 >=Active!$A$3,AR64*AS$1,\"\")","v":79311.480524944607},{"$f":"IF($T65-AT$2 >=Active!$A$3,AS64*AT$1,\"\")","v":76129.807607926603},{"$f":"IF($T65-AU$2 >=Active!$A$3,AT64*AU$1,\"\")","v":73009.378373899337},{"$f":"IF($T65-AV$2 >=Active!$A$3,AU64*AV$1,\"\")","v":69949.002321059816},{"$f":"IF($T65-AW$2 >=Active!$A$3,AV64*AW$1,\"\")","v":66050.493816774178},{"$f":"IF($T65-AX$2 >=Active!$A$3,AW64*AX$1,\"\")","v":62248.849339829001},{"$f":"IF($T65-AY$2 >=Active!$A$3,AX64*AY$1,\"\")","v":58541.651425022297},{"$f":"IF($T65-AZ$2 >=Active!$A$3,AY64*AZ$1,\"\")","v":54926.54320351778},{"$f":"IF($T65-BA$2 >=Active!$A$3,AZ64*BA$1,\"\")","v":51352.643487279209},{"$f":"IF($T65-BB$2 >=Active!$A$3,BA64*BB$1,\"\")","v":47872.836911793813},{"$f":"IF($T65-BC$2 >=Active!$A$3,BB64*BC$1,\"\")","v":44484.688313059196},{"$f":"IF($T65-BD$2 >=Active!$A$3,BC64*BD$1,\"\")","v":206368.60569952702},{"$f":"IF($T65-BE$2 >=Active!$A$3,BD64*BE$1,\"\")","v":179973.01256189475},{"$f":"IF($T65-BF$2 >=Active!$A$3,BE64*BF$1,\"\")","v":155079.10816539204},{"$f":"IF($T65-BG$2 >=Active!$A$3,BF64*BG$1,\"\")","v":138915.094604713},{"$f":"IF($T65-BH$2 >=Active!$A$3,BG64*BH$1,\"\")","v":123493.19117564408},{"$f":"IF($T65-BI$2 >=Active!$A$3,BH64*BI$1,\"\")","v":108780.6251520052},{"$f":"IF($T65-BJ$2 >=Active!$A$3,BI64*BJ$1,\"\")","v":94746.074607224014},{"$f":"IF($T65-BK$2 >=Active!$A$3,BJ64*BK$1,\"\")","v":81359.603829169137},{"$f":"IF($T65-BL$2 >=Active!$A$3,BK64*BL$1,\"\")","v":72484.414520601829},{"$f":"IF($T65-BM$2 >=Active!$A$3,BL64*BM$1,\"\")","v":63935.534438202827},{"$f":"IF($T65-BN$2 >=Active!$A$3,BM64*BN$1,\"\")","v":55701.506111399402},{"$f":"IF($T65-BO$2 >=Active!$A$3,BN64*BO$1,\"\")","v":47771.282980058597},{"$f":"IF($T65-BP$2 >=Active!$A$3,BO64*BP$1,\"\")","v":40134.214315480262},{"$f":"IF($T65-BQ$2 >=Active!$A$3,BP64*BQ$1,\"\")","v":41345.038878556203},{"$f":"IF($T65-BR$2 >=Active!$A$3,BQ64*BR$1,\"\")","v":42552.130722892303},{"$f":"IF($T65-BS$2 >=Active!$A$3,BR64*BS$1,\"\")","v":43755.515450676998},{"$f":"IF($T65-BT$2 >=Active!$A$3,BS64*BT$1,\"\")","v":44955.2185595712},{"$f":"IF($T65-BU$2 >=Active!$A$3,BT64*BU$1,\"\")","v":46107.84938921206},{"$f":"IF($T65-BV$2 >=Active!$A$3,BU64*BV$1,\"\")","v":50765.880852977432},{"$f":"IF($T65-BW$2 >=Active!$A$3,BV64*BW$1,\"\")","v":55473.105213738942},{"$f":"IF($T65-BX$2 >=Active!$A$3,BW64*BX$1,\"\")","v":60230.616944690686},{"$f":"IF($T65-BY$2 >=Active!$A$3,BX64*BY$1,\"\")","v":64917.39096487045},{"$f":"IF($T65-BZ$2 >=Active!$A$3,BY64*BZ$1,\"\")","v":69508.158729890565},{"$f":"IF($T65-CA$2 >=Active!$A$3,BZ64*CA$1,\"\")","v":66528.388669947381},{"$f":"IF($T65-CB$2 >=Active!$A$3,CA64*CB$1,\"\")","v":63736.650187882551},{"$f":"IF($T65-CC$2 >=Active!$A$3,CB64*CC$1,\"\")","v":61185.421754245923},{"$f":"IF($T65-CD$2 >=Active!$A$3,CC64*CD$1,\"\")","v":58862.799166735524},{"$f":"IF($T65-CE$2 >=Active!$A$3,CD64*CE$1,\"\")","v":56757.430190310406},{"$f":"IF($T65-CF$2 >=Active!$A$3,CE64*CF$1,\"\")","v":""},{"$f":"IF($T65-CG$2 >=Active!$A$3,CF64*CG$1,\"\")","v":""},{"$f":"IF($T65-CH$2 >=Active!$A$3,CG64*CH$1,\"\")","v":""},{"$f":"IF($T65-CI$2 >=Active!$A$3,CH64*CI$1,\"\")","v":""},{"$f":"IF($T65-CJ$2 >=Active!$A$3,CI64*CJ$1,\"\")","v":""},{"$f":"IF($T65-CK$2 >=Active!$A$3,CJ64*CK$1,\"\")","v":""},{"$f":"IF($T65-CL$2 >=Active!$A$3,CK64*CL$1,\"\")","v":""},{"$f":"IF($T65-CM$2 >=Active!$A$3,CL64*CM$1,\"\")","v":""},{"$f":"IF($T65-CN$2 >=Active!$A$3,CM64*CN$1,\"\")","v":""},{"$f":"IF($T65-CO$2 >=Active!$A$3,CN64*CO$1,\"\")","v":""},{"$f":"IF($T65-CP$2 >=Active!$A$3,CO64*CP$1,\"\")","v":""},{"$f":"IF($T65-CQ$2 >=Active!$A$3,CP64*CQ$1,\"\")","v":""},{"$f":"IF($T65-CR$2 >=Active!$A$3,CQ64*CR$1,\"\")","v":""},{"$f":"IF($T65-CS$2 >=Active!$A$3,CR64*CS$1,\"\")","v":""},{"$f":"IF($T65-CT$2 >=Active!$A$3,CS64*CT$1,\"\")","v":""},{"$f":"IF($T65-CU$2 >=Active!$A$3,CT64*CU$1,\"\")","v":""},{"$f":"IF($T65-CV$2 >=Active!$A$3,CU64*CV$1,\"\")","v":""},{"$f":"IF($T65-CW$2 >=Active!$A$3,CV64*CW$1,\"\")","v":""},{"$f":"IF($T65-CX$2 >=Active!$A$3,CW64*CX$1,\"\")","v":""},{"$f":"IF($T65-CY$2 >=Active!$A$3,CX64*CY$1,\"\")","v":""},{"$f":"IF($T65-CZ$2 >=Active!$A$3,CY64*CZ$1,\"\")","v":""},{"$f":"IF($T65-DA$2 >=Active!$A$3,CZ64*DA$1,\"\")","v":""},{"$f":"IF($T65-DB$2 >=Active!$A$3,DA64*DB$1,\"\")","v":""},{"$f":"IF($T65-DC$2 >=Active!$A$3,DB64*DC$1,\"\")","v":""},{"$f":"IF($T65-DD$2 >=Active!$A$3,DC64*DD$1,\"\")","v":""},{"$f":"IF($T65-DE$2 >=Active!$A$3,DD64*DE$1,\"\")","v":""},{"$f":"IF($T65-DF$2 >=Active!$A$3,DE64*DF$1,\"\")","v":""},{"$f":"IF($T65-DG$2 >=Active!$A$3,DF64*DG$1,\"\")","v":""},82,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82,1.4999999999999999E-2,1.2E-2]
[83,4524.2054153053896,1715.3400000000001,5402.6846726981221,2741.28,1,1,6.415991823117527E-2,4.6969536830054649E-2,null,null,0,0,0.96167199999999997,4.6969536830054649E-2,null,null,null,null,2078,98096.415783338991,{"$f":"IF($T66-V$2 >=Active!$A$3,U65*V$1,\"\")","v":100885.88732220164},{"$f":"IF($T66-W$2 >=Active!$A$3,V65*W$1,\"\")","v":103754.68032662437},{"$f":"IF($T66-X$2 >=Active!$A$3,W65*X$1,\"\")","v":106705.05038330557},{"$f":"IF($T66-Y$2 >=Active!$A$3,X65*Y$1,\"\")","v":106705.05038330547},{"$f":"IF($T66-Z$2 >=Active!$A$3,Y65*Z$1,\"\")","v":106705.05038330545},{"$f":"IF($T66-AA$2 >=Active!$A$3,Z65*AA$1,\"\")","v":106705.05038330535},{"$f":"IF($T66-AB$2 >=Active!$A$3,AA65*AB$1,\"\")","v":106806.19261115679},{"$f":"IF($T66-AC$2 >=Active!$A$3,AB65*AC$1,\"\")","v":106907.43070841848},{"$f":"IF($T66-AD$2 >=Active!$A$3,AC65*AD$1,\"\")","v":107008.66880568021},{"$f":"IF($T66-AE$2 >=Active!$A$3,AD65*AE$1,\"\")","v":107110.00277235218},{"$f":"IF($T66-AF$2 >=Active!$A$3,AE65*AF$1,\"\")","v":107211.43269921989},{"$f":"IF($T66-AG$2 >=Active!$A$3,AF65*AG$1,\"\")","v":106306.13497266088},{"$f":"IF($T66-AH$2 >=Active!$A$3,AG65*AH$1,\"\")","v":105404.43378892379},{"$f":"IF($T66-AI$2 >=Active!$A$3,AH65*AI$1,\"\")","v":104506.31142523262},{"$f":"IF($T66-AJ$2 >=Active!$A$3,AI65*AJ$1,\"\")","v":103611.75024713592},{"$f":"IF($T66-AK$2 >=Active!$A$3,AJ65*AK$1,\"\")","v":102720.73270805193},{"$f":"IF($T66-AL$2 >=Active!$A$3,AK65*AL$1,\"\")","v":101833.24134881646},{"$f":"IF($T66-AM$2 >=Active!$A$3,AL65*AM$1,\"\")","v":100949.25879723229},{"$f":"IF($T66-AN$2 >=Active!$A$3,AM65*AN$1,\"\")","v":98834.128745554248},{"$f":"IF($T66-AO$2 >=Active!$A$3,AN65*AO$1,\"\")","v":96740.469193566503},{"$f":"IF($T66-AP$2 >=Active!$A$3,AO65*AP$1,\"\")","v":94668.048476157521},{"$f":"IF($T66-AQ$2 >=Active!$A$3,AP65*AQ$1,\"\")","v":92616.637442308507},{"$f":"IF($T66-AR$2 >=Active!$A$3,AQ65*AR$1,\"\")","v":90586.009427537647},{"$f":"IF($T66-AS$2 >=Active!$A$3,AR65*AS$1,\"\")","v":87178.725698405891},{"$f":"IF($T66-AT$2 >=Active!$A$3,AS65*AT$1,\"\")","v":83832.234914866451},{"$f":"IF($T66-AU$2 >=Active!$A$3,AT65*AU$1,\"\")","v":80469.206641578421},{"$f":"IF($T66-AV$2 >=Active!$A$3,AU65*AV$1,\"\")","v":77170.912941211602},{"$f":"IF($T66-AW$2 >=Active!$A$3,AV65*AW$1,\"\")","v":73936.09545336022},{"$f":"IF($T66-AX$2 >=Active!$A$3,AW65*AX$1,\"\")","v":69815.371964330305},{"$f":"IF($T66-AY$2 >=Active!$A$3,AX65*AY$1,\"\")","v":65797.033752199248},{"$f":"IF($T66-AZ$2 >=Active!$A$3,AY65*AZ$1,\"\")","v":61878.525556248562},{"$f":"IF($T66-BA$2 >=Active!$A$3,AZ65*BA$1,\"\")","v":58057.35616611829},{"$f":"IF($T66-BB$2 >=Active!$A$3,BA65*BB$1,\"\")","v":54279.744166054123},{"$f":"IF($T66-BC$2 >=Active!$A$3,BB65*BC$1,\"\")","v":50601.588615766057},{"$f":"IF($T66-BD$2 >=Active!$A$3,BC65*BD$1,\"\")","v":47020.31554690357},{"$f":"IF($T66-BE$2 >=Active!$A$3,BD65*BE$1,\"\")","v":218131.61622440006},{"$f":"IF($T66-BF$2 >=Active!$A$3,BE65*BF$1,\"\")","v":190231.47427792274},{"$f":"IF($T66-BG$2 >=Active!$A$3,BF65*BG$1,\"\")","v":163918.61733081937},{"$f":"IF($T66-BH$2 >=Active!$A$3,BG65*BH$1,\"\")","v":146833.25499718162},{"$f":"IF($T66-BI$2 >=Active!$A$3,BH65*BI$1,\"\")","v":130532.30307265579},{"$f":"IF($T66-BJ$2 >=Active!$A$3,BI65*BJ$1,\"\")","v":114981.1207856695},{"$f":"IF($T66-BK$2 >=Active!$A$3,BJ65*BK$1,\"\")","v":100146.60085983577},{"$f":"IF($T66-BL$2 >=Active!$A$3,BK65*BL$1,\"\")","v":85997.101247431769},{"$f":"IF($T66-BM$2 >=Active!$A$3,BL65*BM$1,\"\")","v":76616.026148276127},{"$f":"IF($T66-BN$2 >=Active!$A$3,BM65*BN$1,\"\")","v":67579.859901180389},{"$f":"IF($T66-BO$2 >=Active!$A$3,BN65*BO$1,\"\")","v":58876.491959749161},{"$f":"IF($T66-BP$2 >=Active!$A$3,BO65*BP$1,\"\")","v":50494.246109921936},{"$f":"IF($T66-BQ$2 >=Active!$A$3,BP65*BQ$1,\"\")","v":42421.864531462634},{"$f":"IF($T66-BR$2 >=Active!$A$3,BQ65*BR$1,\"\")","v":43701.706094633904},{"$f":"IF($T66-BS$2 >=Active!$A$3,BR65*BS$1,\"\")","v":44977.602174097163},{"$f":"IF($T66-BT$2 >=Active!$A$3,BS65*BT$1,\"\")","v":46249.579831365583},{"$f":"IF($T66-BU$2 >=Active!$A$3,BT65*BU$1,\"\")","v":47517.666017466756},{"$f":"IF($T66-BV$2 >=Active!$A$3,BU65*BV$1,\"\")","v":48735.996804397146},{"$f":"IF($T66-BW$2 >=Active!$A$3,BV65*BW$1,\"\")","v":53659.536061597144},{"$f":"IF($T66-BX$2 >=Active!$A$3,BW65*BX$1,\"\")","v":58635.072210922059},{"$f":"IF($T66-BY$2 >=Active!$A$3,BX65*BY$1,\"\")","v":63663.762110538053},{"$f":"IF($T66-BZ$2 >=Active!$A$3,BY65*BZ$1,\"\")","v":68617.682249868056},{"$f":"IF($T66-CA$2 >=Active!$A$3,BZ65*CA$1,\"\")","v":73470.123777494329},{"$f":"IF($T66-CB$2 >=Active!$A$3,CA65*CB$1,\"\")","v":70320.506824134383},{"$f":"IF($T66-CC$2 >=Active!$A$3,CB65*CC$1,\"\")","v":67369.639248591848},{"$f":"IF($T66-CD$2 >=Active!$A$3,CC65*CD$1,\"\")","v":64672.990794237936},{"$f":"IF($T66-CE$2 >=Active!$A$3,CD65*CE$1,\"\")","v":62217.978719239443},{"$f":"IF($T66-CF$2 >=Active!$A$3,CE65*CF$1,\"\")","v":59992.603711158095},{"$f":"IF($T66-CG$2 >=Active!$A$3,CF65*CG$1,\"\")","v":""},{"$f":"IF($T66-CH$2 >=Active!$A$3,CG65*CH$1,\"\")","v":""},{"$f":"IF($T66-CI$2 >=Active!$A$3,CH65*CI$1,\"\")","v":""},{"$f":"IF($T66-CJ$2 >=Active!$A$3,CI65*CJ$1,\"\")","v":""},{"$f":"IF($T66-CK$2 >=Active!$A$3,CJ65*CK$1,\"\")","v":""},{"$f":"IF($T66-CL$2 >=Active!$A$3,CK65*CL$1,\"\")","v":""},{"$f":"IF($T66-CM$2 >=Active!$A$3,CL65*CM$1,\"\")","v":""},{"$f":"IF($T66-CN$2 >=Active!$A$3,CM65*CN$1,\"\")","v":""},{"$f":"IF($T66-CO$2 >=Active!$A$3,CN65*CO$1,\"\")","v":""},{"$f":"IF($T66-CP$2 >=Active!$A$3,CO65*CP$1,\"\")","v":""},{"$f":"IF($T66-CQ$2 >=Active!$A$3,CP65*CQ$1,\"\")","v":""},{"$f":"IF($T66-CR$2 >=Active!$A$3,CQ65*CR$1,\"\")","v":""},{"$f":"IF($T66-CS$2 >=Active!$A$3,CR65*CS$1,\"\")","v":""},{"$f":"IF($T66-CT$2 >=Active!$A$3,CS65*CT$1,\"\")","v":""},{"$f":"IF($T66-CU$2 >=Active!$A$3,CT65*CU$1,\"\")","v":""},{"$f":"IF($T66-CV$2 >=Active!$A$3,CU65*CV$1,\"\")","v":""},{"$f":"IF($T66-CW$2 >=Active!$A$3,CV65*CW$1,\"\")","v":""},{"$f":"IF($T66-CX$2 >=Active!$A$3,CW65*CX$1,\"\")","v":""},{"$f":"IF($T66-CY$2 >=Active!$A$3,CX65*CY$1,\"\")","v":""},{"$f":"IF($T66-CZ$2 >=Active!$A$3,CY65*CZ$1,\"\")","v":""},{"$f":"IF($T66-DA$2 >=Active!$A$3,CZ65*DA$1,\"\")","v":""},{"$f":"IF($T66-DB$2 >=Active!$A$3,DA65*DB$1,\"\")","v":""},{"$f":"IF($T66-DC$2 >=Active!$A$3,DB65*DC$1,\"\")","v":""},{"$f":"IF($T66-DD$2 >=Active!$A$3,DC65*DD$1,\"\")","v":""},{"$f":"IF($T66-DE$2 >=Active!$A$3,DD65*DE$1,\"\")","v":""},{"$f":"IF($T66-DF$2 >=Active!$A$3,DE65*DF$1,\"\")","v":""},{"$f":"IF($T66-DG$2 >=Active!$A$3,DF65*DG$1,\"\")","v":""},83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83,1.4999999999999999E-2,1.2E-2]
[84,4546.8319673204142,1715.3400000000001,5429.7046932819376,2741.28,1,1,7.1519264764860757E-2,5.2152589425150039E-2,null,null,0,0,{"$f":"ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-O67),6)","v":0.95938800000000002},{"$f":"H67*INACTMALE +I67*(1-INACTMALE)","v":5.2152589425150039E-2},null,null,null,null,2079,103393.62223563937,{"$f":"IF($T67-V$2 >=Active!$A$3,U66*V$1,\"\")","v":106434.6111249228},{"$f":"IF($T67-W$2 >=Active!$A$3,V66*W$1,\"\")","v":109461.18774458878},{"$f":"IF($T67-X$2 >=Active!$A$3,W66*X$1,\"\")","v":112573.82815438743},{"$f":"IF($T67-Y$2 >=Active!$A$3,X66*Y$1,\"\")","v":112573.82815438737},{"$f":"IF($T67-Z$2 >=Active!$A$3,Y66*Z$1,\"\")","v":112573.82815438726},{"$f":"IF($T67-AA$2 >=Active!$A$3,Z66*AA$1,\"\")","v":112573.82815438724},{"$f":"IF($T67-AB$2 >=Active!$A$3,AA66*AB$1,\"\")","v":112680.53320477046},{"$f":"IF($T67-AC$2 >=Active!$A$3,AB66*AC$1,\"\")","v":112787.33939738157},{"$f":"IF($T67-AD$2 >=Active!$A$3,AC66*AD$1,\"\")","v":113001.15425879833},{"$f":"IF($T67-AE$2 >=Active!$A$3,AD66*AE$1,\"\")","v":113108.16292760397},{"$f":"IF($T67-AF$2 >=Active!$A$3,AE66*AF$1,\"\")","v":113215.27293037625},{"$f":"IF($T67-AG$2 >=Active!$A$3,AF66*AG$1,\"\")","v":113322.48436307542},{"$f":"IF($T67-AH$2 >=Active!$A$3,AG66*AH$1,\"\")","v":112365.58466610254},{"$f":"IF($T67-AI$2 >=Active!$A$3,AH66*AI$1,\"\")","v":111412.48651489244},{"$f":"IF($T67-AJ$2 >=Active!$A$3,AI66*AJ$1,\"\")","v":110463.17117647087},{"$f":"IF($T67-AK$2 >=Active!$A$3,AJ66*AK$1,\"\")","v":109517.62001122267},{"$f":"IF($T67-AL$2 >=Active!$A$3,AK66*AL$1,\"\")","v":108575.81447241089},{"$f":"IF($T67-AM$2 >=Active!$A$3,AL66*AM$1,\"\")","v":107637.73610569899},{"$f":"IF($T67-AN$2 >=Active!$A$3,AM66*AN$1,\"\")","v":106703.36654867453},{"$f":"IF($T67-AO$2 >=Active!$A$3,AN66*AO$1,\"\")","v":104467.67408405083},{"$f":"IF($T67-AP$2 >=Active!$A$3,AO66*AP$1,\"\")","v":102254.67593759979},{"$f":"IF($T67-AQ$2 >=Active!$A$3,AP66*AQ$1,\"\")","v":100064.1272392985},{"$f":"IF($T67-AR$2 >=Active!$A$3,AQ66*AR$1,\"\")","v":97895.78577652009},{"$f":"IF($T67-AS$2 >=Active!$A$3,AR66*AS$1,\"\")","v":95749.411964907282},{"$f":"IF($T67-AT$2 >=Active!$A$3,AS66*AT$1,\"\")","v":92147.913063215019},{"$f":"IF($T67-AU$2 >=Active!$A$3,AT66*AU$1,\"\")","v":88610.672305013839},{"$f":"IF($T67-AV$2 >=Active!$A$3,AU66*AV$1,\"\")","v":85055.951420148383},{"$f":"IF($T67-AW$2 >=Active!$A$3,AV66*AW$1,\"\")","v":81569.654978860664},{"$f":"IF($T67-AX$2 >=Active!$A$3,AW66*AX$1,\"\")","v":78150.45289420175},{"$f":"IF($T67-AY$2 >=Active!$A$3,AX66*AY$1,\"\")","v":73794.848166297132},{"$f":"IF($T67-AZ$2 >=Active!$A$3,AY66*AZ$1,\"\")","v":69547.464676074596},{"$f":"IF($T67-BA$2 >=Active!$A$3,AZ66*BA$1,\"\")","v":65405.601512954723},{"$f":"IF($T67-BB$2 >=Active!$A$3,BA66*BB$1,\"\")","v":61366.62546758703},{"$f":"IF($T67-BC$2 >=Active!$A$3,BB66*BC$1,\"\")","v":57373.689583519204},{"$f":"IF($T67-BD$2 >=Active!$A$3,BC66*BD$1,\"\")","v":53485.879166864717},{"$f":"IF($T67-BE$2 >=Active!$A$3,BD66*BE$1,\"\")","v":49700.473533077071},{"$f":"IF($T67-BF$2 >=Active!$A$3,BE66*BF$1,\"\")","v":230565.11834919086},{"$f":"IF($T67-BG$2 >=Active!$A$3,BF66*BG$1,\"\")","v":201074.66831176431},{"$f":"IF($T67-BH$2 >=Active!$A$3,BG66*BH$1,\"\")","v":173261.97851867607},{"$f":"IF($T67-BI$2 >=Active!$A$3,BH66*BI$1,\"\")","v":155202.75053202096},{"$f":"IF($T67-BJ$2 >=Active!$A$3,BI66*BJ$1,\"\")","v":137972.64434779718},{"$f":"IF($T67-BK$2 >=Active!$A$3,BJ66*BK$1,\"\")","v":121535.04467045265},{"$f":"IF($T67-BL$2 >=Active!$A$3,BK66*BL$1,\"\")","v":105854.9571088464},{"$f":"IF($T67-BM$2 >=Active!$A$3,BL66*BM$1,\"\")","v":90898.936018535373},{"$f":"IF($T67-BN$2 >=Active!$A$3,BM66*BN$1,\"\")","v":80983.139638727866},{"$f":"IF($T67-BO$2 >=Active!$A$3,BN66*BO$1,\"\")","v":71431.911915547666},{"$f":"IF($T67-BP$2 >=Active!$A$3,BO66*BP$1,\"\")","v":62232.452001454862},{"$f":"IF($T67-BQ$2 >=Active!$A$3,BP66*BQ$1,\"\")","v":53372.418138187481},{"$f":"IF($T67-BR$2 >=Active!$A$3,BQ66*BR$1,\"\")","v":44839.910809756002},{"$f":"IF($T67-BS$2 >=Active!$A$3,BR66*BS$1,\"\")","v":46192.703342028035},{"$f":"IF($T67-BT$2 >=Active!$A$3,BS66*BT$1,\"\")","v":47541.325498020698},{"$f":"IF($T67-BU$2 >=Active!$A$3,BT66*BU$1,\"\")","v":48885.805881753418},{"$f":"IF($T67-BV$2 >=Active!$A$3,BU66*BV$1,\"\")","v":50226.172980462361},{"$f":"IF($T67-BW$2 >=Active!$A$3,BV66*BW$1,\"\")","v":51513.948622247779},{"$f":"IF($T67-BX$2 >=Active!$A$3,BW66*BX$1,\"\")","v":56718.129617108178},{"$f":"IF($T67-BY$2 >=Active!$A$3,BX66*BY$1,\"\")","v":61977.27132694461},{"$f":"IF($T67-BZ$2 >=Active!$A$3,BY66*BZ$1,\"\")","v":67292.596550838716},{"$f":"IF($T67-CA$2 >=Active!$A$3,BZ66*CA$1,\"\")","v":72528.890138110524},{"$f":"IF($T67-CB$2 >=Active!$A$3,CA66*CB$1,\"\")","v":77657.920832811506},{"$f":"IF($T67-CC$2 >=Active!$A$3,CB66*CC$1,\"\")","v":74328.775713110037},{"$f":"IF($T67-CD$2 >=Active!$A$3,CC66*CD$1,\"\")","v":71209.70868576158},{"$f":"IF($T67-CE$2 >=Active!$A$3,CD66*CE$1,\"\")","v":68359.351269509498},{"$f":"IF($T67-CF$2 >=Active!$A$3,CE66*CF$1,\"\")","v":65764.403506236093},{"$f":"IF($T67-CG$2 >=Active!$A$3,CF66*CG$1,\"\")","v":63412.182122694103},{"$f":"IF($T67-CH$2 >=Active!$A$3,CG66*CH$1,\"\")","v":""},{"$f":"IF($T67-CI$2 >=Active!$A$3,CH66*CI$1,\"\")","v":""},{"$f":"IF($T67-CJ$2 >=Active!$A$3,CI66*CJ$1,\"\")","v":""},{"$f":"IF($T67-CK$2 >=Active!$A$3,CJ66*CK$1,\"\")","v":""},{"$f":"IF($T67-CL$2 >=Active!$A$3,CK66*CL$1,\"\")","v":""},{"$f":"IF($T67-CM$2 >=Active!$A$3,CL66*CM$1,\"\")","v":""},{"$f":"IF($T67-CN$2 >=Active!$A$3,CM66*CN$1,\"\")","v":""},{"$f":"IF($T67-CO$2 >=Active!$A$3,CN66*CO$1,\"\")","v":""},{"$f":"IF($T67-CP$2 >=Active!$A$3,CO66*CP$1,\"\")","v":""},{"$f":"IF($T67-CQ$2 >=Active!$A$3,CP66*CQ$1,\"\")","v":""},{"$f":"IF($T67-CR$2 >=Active!$A$3,CQ66*CR$1,\"\")","v":""},{"$f":"IF($T67-CS$2 >=Active!$A$3,CR66*CS$1,\"\")","v":""},{"$f":"IF($T67-CT$2 >=Active!$A$3,CS66*CT$1,\"\")","v":""},{"$f":"IF($T67-CU$2 >=Active!$A$3,CT66*CU$1,\"\")","v":""},{"$f":"IF($T67-CV$2 >=Active!$A$3,CU66*CV$1,\"\")","v":""},{"$f":"IF($T67-CW$2 >=Active!$A$3,CV66*CW$1,\"\")","v":""},{"$f":"IF($T67-CX$2 >=Active!$A$3,CW66*CX$1,\"\")","v":""},{"$f":"IF($T67-CY$2 >=Active!$A$3,CX66*CY$1,\"\")","v":""},{"$f":"IF($T67-CZ$2 >=Active!$A$3,CY66*CZ$1,\"\")","v":""},{"$f":"IF($T67-DA$2 >=Active!$A$3,CZ66*DA$1,\"\")","v":""},{"$f":"IF($T67-DB$2 >=Active!$A$3,DA66*DB$1,\"\")","v":""},{"$f":"IF($T67-DC$2 >=Active!$A$3,DB66*DC$1,\"\")","v":""},{"$f":"IF($T67-DD$2 >=Active!$A$3,DC66*DD$1,\"\")","v":""},{"$f":"IF($T67-DE$2 >=Active!$A$3,DD66*DE$1,\"\")","v":""},{"$f":"IF($T67-DF$2 >=Active!$A$3,DE66*DF$1,\"\")","v":""},{"$f":"IF($T67-DG$2 >=Active!$A$3,DF66*DG$1,\"\")","v":""},84,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84,1.4999999999999999E-2,1.2E-2]
[{"$f":"1+A67","v":85},4569.5717249622621,1715.3400000000001,5456.8599009816207,2741.28,1,1,7.9539453832821072E-2,5.8002296724604913E-2,null,null,0,0,0.95681000000000005,5.8002296724604913E-2,null,null,null,null,{"$f":"1+T67","v":2080},108976.87783636394,{"$f":"IF($T68-V$2 >=Active!$A$3,U67*V$1,\"\")","v":112182.08012566871},{"$f":"IF($T68-W$2 >=Active!$A$3,V67*W$1,\"\")","v":115481.55307054124},{"$f":"IF($T68-X$2 >=Active!$A$3,W67*X$1,\"\")","v":118765.38870287882},{"$f":"IF($T68-Y$2 >=Active!$A$3,X67*Y$1,\"\")","v":118765.38870287873},{"$f":"IF($T68-Z$2 >=Active!$A$3,Y67*Z$1,\"\")","v":118765.38870287867},{"$f":"IF($T68-AA$2 >=Active!$A$3,Z67*AA$1,\"\")","v":118765.38870287855},{"$f":"IF($T68-AB$2 >=Active!$A$3,AA67*AB$1,\"\")","v":118877.96253103293},{"$f":"IF($T68-AC$2 >=Active!$A$3,AB67*AC$1,\"\")","v":118990.64306423761},{"$f":"IF($T68-AD$2 >=Active!$A$3,AC67*AD$1,\"\")","v":119216.21774303231},{"$f":"IF($T68-AE$2 >=Active!$A$3,AD67*AE$1,\"\")","v":119442.22005154983},{"$f":"IF($T68-AF$2 >=Active!$A$3,AE67*AF$1,\"\")","v":119555.3282144774},{"$f":"IF($T68-AG$2 >=Active!$A$3,AF67*AG$1,\"\")","v":119668.54348740769},{"$f":"IF($T68-AH$2 >=Active!$A$3,AG67*AH$1,\"\")","v":119781.86597177071},{"$f":"IF($T68-AI$2 >=Active!$A$3,AH67*AI$1,\"\")","v":118770.42299207038},{"$f":"IF($T68-AJ$2 >=Active!$A$3,AI67*AJ$1,\"\")","v":117762.9982462413},{"$f":"IF($T68-AK$2 >=Active!$A$3,AJ67*AK$1,\"\")","v":116759.5719335297},{"$f":"IF($T68-AL$2 >=Active!$A$3,AK67*AL$1,\"\")","v":115760.12435186235},{"$f":"IF($T68-AM$2 >=Active!$A$3,AL67*AM$1,\"\")","v":114764.6358973383},{"$f":"IF($T68-AN$2 >=Active!$A$3,AM67*AN$1,\"\")","v":113773.08706372383},{"$f":"IF($T68-AO$2 >=Active!$A$3,AN67*AO$1,\"\")","v":112785.45844194897},{"$f":"IF($T68-AP$2 >=Active!$A$3,AO67*AP$1,\"\")","v":110422.33150684171},{"$f":"IF($T68-AQ$2 >=Active!$A$3,AP67*AQ$1,\"\")","v":108083.19246604298},{"$f":"IF($T68-AR$2 >=Active!$A$3,AQ67*AR$1,\"\")","v":105767.7824919385},{"$f":"IF($T68-AS$2 >=Active!$A$3,AR67*AS$1,\"\")","v":103475.84556578172},{"$f":"IF($T68-AT$2 >=Active!$A$3,AS67*AT$1,\"\")","v":101207.12844690699},{"$f":"IF($T68-AU$2 >=Active!$A$3,AT67*AU$1,\"\")","v":97400.344107818266},{"$f":"IF($T68-AV$2 >=Active!$A$3,AU67*AV$1,\"\")","v":93661.480626399629},{"$f":"IF($T68-AW$2 >=Active!$A$3,AV67*AW$1,\"\")","v":89904.140651096837},{"$f":"IF($T68-AX$2 >=Active!$A$3,AW67*AX$1,\"\")","v":86219.125312655713},{"$f":"IF($T68-AY$2 >=Active!$A$3,AX67*AY$1,\"\")","v":82605.028709171238},{"$f":"IF($T68-AZ$2 >=Active!$A$3,AY67*AZ$1,\"\")","v":78001.154511776069},{"$f":"IF($T68-BA$2 >=Active!$A$3,AZ67*BA$1,\"\")","v":73511.670162610841},{"$f":"IF($T68-BB$2 >=Active!$A$3,BA67*BB$1,\"\")","v":69133.720799193135},{"$f":"IF($T68-BC$2 >=Active!$A$3,BB67*BC$1,\"\")","v":64864.523119239486},{"$f":"IF($T68-BD$2 >=Active!$A$3,BC67*BD$1,\"\")","v":60643.989889779798},{"$f":"IF($T68-BE$2 >=Active!$A$3,BD67*BE$1,\"\")","v":56534.574279376},{"$f":"IF($T68-BF$2 >=Active!$A$3,BE67*BF$1,\"\")","v":52533.400524462464},{"$f":"IF($T68-BG$2 >=Active!$A$3,BF67*BG$1,\"\")","v":243707.33009509472},{"$f":"IF($T68-BH$2 >=Active!$A$3,BG67*BH$1,\"\")","v":212535.92440553487},{"$f":"IF($T68-BI$2 >=Active!$A$3,BH67*BI$1,\"\")","v":183137.91129424059},{"$f":"IF($T68-BJ$2 >=Active!$A$3,BI67*BJ$1,\"\")","v":164049.30731234615},{"$f":"IF($T68-BK$2 >=Active!$A$3,BJ67*BK$1,\"\")","v":145837.08507562161},{"$f":"IF($T68-BL$2 >=Active!$A$3,BK67*BL$1,\"\")","v":128462.54221666844},{"$f":"IF($T68-BM$2 >=Active!$A$3,BL67*BM$1,\"\")","v":111888.68966405063},{"$f":"IF($T68-BN$2 >=Active!$A$3,BM67*BN$1,\"\")","v":96080.175371591889},{"$f":"IF($T68-BO$2 >=Active!$A$3,BN67*BO$1,\"\")","v":85599.178598135346},{"$f":"IF($T68-BP$2 >=Active!$A$3,BO67*BP$1,\"\")","v":75503.530894733878},{"$f":"IF($T68-BQ$2 >=Active!$A$3,BP67*BQ$1,\"\")","v":65779.701765537786},{"$f":"IF($T68-BR$2 >=Active!$A$3,BQ67*BR$1,\"\")","v":56414.645972064165},{"$f":"IF($T68-BS$2 >=Active!$A$3,BR67*BS$1,\"\")","v":47395.785725912094},{"$f":"IF($T68-BT$2 >=Active!$A$3,BS67*BT$1,\"\")","v":48825.687432523628},{"$f":"IF($T68-BU$2 >=Active!$A$3,BT67*BU$1,\"\")","v":50251.181051407875},{"$f":"IF($T68-BV$2 >=Active!$A$3,BU67*BV$1,\"\")","v":51672.296817013361},{"$f":"IF($T68-BW$2 >=Active!$A$3,BV67*BW$1,\"\")","v":53089.064840348714},{"$f":"IF($T68-BX$2 >=Active!$A$3,BW67*BX$1,\"\")","v":54450.2436937159},{"$f":"IF($T68-BY$2 >=Active!$A$3,BX67*BY$1,\"\")","v":59951.063005283344},{"$f":"IF($T68-BZ$2 >=Active!$A$3,BY67*BZ$1,\"\")","v":65509.975792580452},{"$f":"IF($T68-CA$2 >=Active!$A$3,BZ67*CA$1,\"\")","v":71128.274554236516},{"$f":"IF($T68-CB$2 >=Active!$A$3,CA67*CB$1,\"\")","v":76663.036875982827},{"$f":"IF($T68-CC$2 >=Active!$A$3,CB67*CC$1,\"\")","v":82084.422320281752},{"$f":"IF($T68-CD$2 >=Active!$A$3,CC67*CD$1,\"\")","v":78565.515928757304},{"$f":"IF($T68-CE$2 >=Active!$A$3,CD67*CE$1,\"\")","v":75268.662080849987},{"$f":"IF($T68-CF$2 >=Active!$A$3,CE67*CF$1,\"\")","v":72255.834291871535},{"$f":"IF($T68-CG$2 >=Active!$A$3,CF67*CG$1,\"\")","v":69512.974506091545},{"$f":"IF($T68-CH$2 >=Active!$A$3,CG67*CH$1,\"\")","v":67026.67650368766},{"$f":"IF($T68-CI$2 >=Active!$A$3,CH67*CI$1,\"\")","v":""},{"$f":"IF($T68-CJ$2 >=Active!$A$3,CI67*CJ$1,\"\")","v":""},{"$f":"IF($T68-CK$2 >=Active!$A$3,CJ67*CK$1,\"\")","v":""},{"$f":"IF($T68-CL$2 >=Active!$A$3,CK67*CL$1,\"\")","v":""},{"$f":"IF($T68-CM$2 >=Active!$A$3,CL67*CM$1,\"\")","v":""},{"$f":"IF($T68-CN$2 >=Active!$A$3,CM67*CN$1,\"\")","v":""},{"$f":"IF($T68-CO$2 >=Active!$A$3,CN67*CO$1,\"\")","v":""},{"$f":"IF($T68-CP$2 >=Active!$A$3,CO67*CP$1,\"\")","v":""},{"$f":"IF($T68-CQ$2 >=Active!$A$3,CP67*CQ$1,\"\")","v":""},{"$f":"IF($T68-CR$2 >=Active!$A$3,CQ67*CR$1,\"\")","v":""},{"$f":"IF($T68-CS$2 >=Active!$A$3,CR67*CS$1,\"\")","v":""},{"$f":"IF($T68-CT$2 >=Active!$A$3,CS67*CT$1,\"\")","v":""},{"$f":"IF($T68-CU$2 >=Active!$A$3,CT67*CU$1,\"\")","v":""},{"$f":"IF($T68-CV$2 >=Active!$A$3,CU67*CV$1,\"\")","v":""},{"$f":"IF($T68-CW$2 >=Active!$A$3,CV67*CW$1,\"\")","v":""},{"$f":"IF($T68-CX$2 >=Active!$A$3,CW67*CX$1,\"\")","v":""},{"$f":"IF($T68-CY$2 >=Active!$A$3,CX67*CY$1,\"\")","v":""},{"$f":"IF($T68-CZ$2 >=Active!$A$3,CY67*CZ$1,\"\")","v":""},{"$f":"IF($T68-DA$2 >=Active!$A$3,CZ67*DA$1,\"\")","v":""},{"$f":"IF($T68-DB$2 >=Active!$A$3,DA67*DB$1,\"\")","v":""},{"$f":"IF($T68-DC$2 >=Active!$A$3,DB67*DC$1,\"\")","v":""},{"$f":"IF($T68-DD$2 >=Active!$A$3,DC67*DD$1,\"\")","v":""},{"$f":"IF($T68-DE$2 >=Active!$A$3,DD67*DE$1,\"\")","v":""},{"$f":"IF($T68-DF$2 >=Active!$A$3,DE67*DF$1,\"\")","v":""},{"$f":"IF($T68-DG$2 >=Active!$A$3,DF67*DG$1,\"\")","v":""},{"$f":"1+DH67","v":85},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1.4999999999999999E-2,1.2E-2]
[86,4592.4252548496634,1715.3400000000001,5484.1509724380157,2741.28,1,1,8.8290635185377317E-2,6.4617947726940933E-2,null,null,0,0,0.95389400000000002,6.4617947726940933E-2,null,null,null,null,2081,114752.65236169133,{"$f":"IF($T69-V$2 >=Active!$A$3,U68*V$1,\"\")","v":118239.91245245487},{"$f":"IF($T69-W$2 >=Active!$A$3,V68*W$1,\"\")","v":121717.55693635055},{"$f":"IF($T69-X$2 >=Active!$A$3,W68*X$1,\"\")","v":125297.48508153723},{"$f":"IF($T69-Y$2 >=Active!$A$3,X68*Y$1,\"\")","v":125297.48508153715},{"$f":"IF($T69-Z$2 >=Active!$A$3,Y68*Z$1,\"\")","v":125297.48508153704},{"$f":"IF($T69-AA$2 >=Active!$A$3,Z68*AA$1,\"\")","v":125297.48508153699},{"$f":"IF($T69-AB$2 >=Active!$A$3,AA68*AB$1,\"\")","v":125416.25047023976},{"$f":"IF($T69-AC$2 >=Active!$A$3,AB68*AC$1,\"\")","v":125535.12843277078},{"$f":"IF($T69-AD$2 >=Active!$A$3,AC68*AD$1,\"\")","v":125773.10971889914},{"$f":"IF($T69-AE$2 >=Active!$A$3,AD68*AE$1,\"\")","v":126011.54215438514},{"$f":"IF($T69-AF$2 >=Active!$A$3,AE68*AF$1,\"\")","v":126250.42659448816},{"$f":"IF($T69-AG$2 >=Active!$A$3,AF68*AG$1,\"\")","v":126369.9819227026},{"$f":"IF($T69-AH$2 >=Active!$A$3,AG68*AH$1,\"\")","v":126489.65046618992},{"$f":"IF($T69-AI$2 >=Active!$A$3,AH68*AI$1,\"\")","v":126609.43233216162},{"$f":"IF($T69-AJ$2 >=Active!$A$3,AI68*AJ$1,\"\")","v":125540.33710261839},{"$f":"IF($T69-AK$2 >=Active!$A$3,AJ68*AK$1,\"\")","v":124475.48914627705},{"$f":"IF($T69-AL$2 >=Active!$A$3,AK68*AL$1,\"\")","v":123414.86753374089},{"$f":"IF($T69-AM$2 >=Active!$A$3,AL68*AM$1,\"\")","v":122358.4514399185},{"$f":"IF($T69-AN$2 >=Active!$A$3,AM68*AN$1,\"\")","v":121306.22014348659},{"$f":"IF($T69-AO$2 >=Active!$A$3,AN68*AO$1,\"\")","v":120258.15302635607},{"$f":"IF($T69-AP$2 >=Active!$A$3,AO68*AP$1,\"\")","v":119214.22957314005},{"$f":"IF($T69-AQ$2 >=Active!$A$3,AP68*AQ$1,\"\")","v":116716.40440273168},{"$f":"IF($T69-AR$2 >=Active!$A$3,AQ68*AR$1,\"\")","v":114243.93443660742},{"$f":"IF($T69-AS$2 >=Active!$A$3,AR68*AS$1,\"\")","v":111796.54609397899},{"$f":"IF($T69-AT$2 >=Active!$A$3,AS68*AT$1,\"\")","v":109373.96876303128},{"$f":"IF($T69-AU$2 >=Active!$A$3,AT68*AU$1,\"\")","v":106975.93476838068},{"$f":"IF($T69-AV$2 >=Active!$A$3,AU68*AV$1,\"\")","v":102952.16372196389},{"$f":"IF($T69-AW$2 >=Active!$A$3,AV68*AW$1,\"\")","v":99000.185022104401},{"$f":"IF($T69-AX$2 >=Active!$A$3,AW68*AX$1,\"\")","v":95028.676668209358},{"$f":"IF($T69-AY$2 >=Active!$A$3,AX68*AY$1,\"\")","v":91133.615455477076},{"$f":"IF($T69-AZ$2 >=Active!$A$3,AY68*AZ$1,\"\")","v":87313.515345593987},{"$f":"IF($T69-BA$2 >=Active!$A$3,AZ68*BA$1,\"\")","v":82447.220318947293},{"$f":"IF($T69-BB$2 >=Active!$A$3,BA68*BB$1,\"\")","v":77701.835361879654},{"$f":"IF($T69-BC$2 >=Active!$A$3,BB68*BC$1,\"\")","v":73074.342884747137},{"$f":"IF($T69-BD$2 >=Active!$A$3,BC68*BD$1,\"\")","v":68561.80093703614},{"$f":"IF($T69-BE$2 >=Active!$A$3,BD68*BE$1,\"\")","v":64100.697313497243},{"$f":"IF($T69-BF$2 >=Active!$A$3,BE68*BF$1,\"\")","v":59757.045013300427},{"$f":"IF($T69-BG$2 >=Active!$A$3,BF68*BG$1,\"\")","v":55527.80435435682},{"$f":"IF($T69-BH$2 >=Active!$A$3,BG68*BH$1,\"\")","v":257598.64791051511},{"$f":"IF($T69-BI$2 >=Active!$A$3,BH68*BI$1,\"\")","v":224650.47209665034},{"$f":"IF($T69-BJ$2 >=Active!$A$3,BI68*BJ$1,\"\")","v":193576.77223801229},{"$f":"IF($T69-BK$2 >=Active!$A$3,BJ68*BK$1,\"\")","v":173400.11782914988},{"$f":"IF($T69-BL$2 >=Active!$A$3,BK68*BL$1,\"\")","v":154149.79892493202},{"$f":"IF($T69-BM$2 >=Active!$A$3,BL68*BM$1,\"\")","v":135784.90712301855},{"$f":"IF($T69-BN$2 >=Active!$A$3,BM68*BN$1,\"\")","v":118266.34497490151},{"$f":"IF($T69-BO$2 >=Active!$A$3,BN68*BO$1,\"\")","v":101556.74536777262},{"$f":"IF($T69-BP$2 >=Active!$A$3,BO68*BP$1,\"\")","v":90478.331778229054},{"$f":"IF($T69-BQ$2 >=Active!$A$3,BP68*BQ$1,\"\")","v":79807.232155733698},{"$f":"IF($T69-BR$2 >=Active!$A$3,BQ68*BR$1,\"\")","v":69529.144766173442},{"$f":"IF($T69-BS$2 >=Active!$A$3,BR68*BS$1,\"\")","v":59630.280792471822},{"$f":"IF($T69-BT$2 >=Active!$A$3,BS68*BT$1,\"\")","v":50097.345512289081},{"$f":"IF($T69-BU$2 >=Active!$A$3,BT68*BU$1,\"\")","v":51608.751616177469},{"$f":"IF($T69-BV$2 >=Active!$A$3,BU68*BV$1,\"\")","v":53115.498371338123},{"$f":"IF($T69-BW$2 >=Active!$A$3,BV68*BW$1,\"\")","v":54617.617735583117},{"$f":"IF($T69-BX$2 >=Active!$A$3,BW68*BX$1,\"\")","v":56115.141536248586},{"$f":"IF($T69-BY$2 >=Active!$A$3,BX68*BY$1,\"\")","v":57553.9075842577},{"$f":"IF($T69-BZ$2 >=Active!$A$3,BY68*BZ$1,\"\")","v":63368.273596584491},{"$f":"IF($T69-CA$2 >=Active!$A$3,BZ68*CA$1,\"\")","v":69244.044412757532},{"$f":"IF($T69-CB$2 >=Active!$A$3,CA68*CB$1,\"\")","v":75182.586203827988},{"$f":"IF($T69-CC$2 >=Active!$A$3,CB68*CC$1,\"\")","v":81032.829977913847},{"$f":"IF($T69-CD$2 >=Active!$A$3,CC68*CD$1,\"\")","v":86763.234392537808},{"$f":"IF($T69-CE$2 >=Active!$A$3,CD68*CE$1,\"\")","v":83043.750336696467},{"$f":"IF($T69-CF$2 >=Active!$A$3,CE68*CF$1,\"\")","v":79558.975819458428},{"$f":"IF($T69-CG$2 >=Active!$A$3,CF68*CG$1,\"\")","v":76374.416846508204},{"$f":"IF($T69-CH$2 >=Active!$A$3,CG68*CH$1,\"\")","v":73475.214052938754},{"$f":"IF($T69-CI$2 >=Active!$A$3,CH68*CI$1,\"\")","v":70847.197064397857},{"$f":"IF($T69-CJ$2 >=Active!$A$3,CI68*CJ$1,\"\")","v":""},{"$f":"IF($T69-CK$2 >=Active!$A$3,CJ68*CK$1,\"\")","v":""},{"$f":"IF($T69-CL$2 >=Active!$A$3,CK68*CL$1,\"\")","v":""},{"$f":"IF($T69-CM$2 >=Active!$A$3,CL68*CM$1,\"\")","v":""},{"$f":"IF($T69-CN$2 >=Active!$A$3,CM68*CN$1,\"\")","v":""},{"$f":"IF($T69-CO$2 >=Active!$A$3,CN68*CO$1,\"\")","v":""},{"$f":"IF($T69-CP$2 >=Active!$A$3,CO68*CP$1,\"\")","v":""},{"$f":"IF($T69-CQ$2 >=Active!$A$3,CP68*CQ$1,\"\")","v":""},{"$f":"IF($T69-CR$2 >=Active!$A$3,CQ68*CR$1,\"\")","v":""},{"$f":"IF($T69-CS$2 >=Active!$A$3,CR68*CS$1,\"\")","v":""},{"$f":"IF($T69-CT$2 >=Active!$A$3,CS68*CT$1,\"\")","v":""},{"$f":"IF($T69-CU$2 >=Active!$A$3,CT68*CU$1,\"\")","v":""},{"$f":"IF($T69-CV$2 >=Active!$A$3,CU68*CV$1,\"\")","v":""},{"$f":"IF($T69-CW$2 >=Active!$A$3,CV68*CW$1,\"\")","v":""},{"$f":"IF($T69-CX$2 >=Active!$A$3,CW68*CX$1,\"\")","v":""},{"$f":"IF($T69-CY$2 >=Active!$A$3,CX68*CY$1,\"\")","v":""},{"$f":"IF($T69-CZ$2 >=Active!$A$3,CY68*CZ$1,\"\")","v":""},{"$f":"IF($T69-DA$2 >=Active!$A$3,CZ68*DA$1,\"\")","v":""},{"$f":"IF($T69-DB$2 >=Active!$A$3,DA68*DB$1,\"\")","v":""},{"$f":"IF($T69-DC$2 >=Active!$A$3,DB68*DC$1,\"\")","v":""},{"$f":"IF($T69-DD$2 >=Active!$A$3,DC68*DD$1,\"\")","v":""},{"$f":"IF($T69-DE$2 >=Active!$A$3,DD68*DE$1,\"\")","v":""},{"$f":"IF($T69-DF$2 >=Active!$A$3,DE68*DF$1,\"\")","v":""},{"$f":"IF($T69-DG$2 >=Active!$A$3,DF68*DG$1,\"\")","v":""},86,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1.4999999999999999E-2,1.2E-2]
[87,4615.3931264385328,1715.3400000000001,5511.5785876800501,2741.28,1,1,9.9389723176848854E-2,7.206879442272357E-2,null,null,0,0,0.95061099999999998,7.206879442272357E-2,null,null,null,null,2082,120834.54293686108,{"$f":"IF($T70-V$2 >=Active!$A$3,U69*V$1,\"\")","v":124506.62781243509},{"$f":"IF($T70-W$2 >=Active!$A$3,V69*W$1,\"\")","v":128290.30501091352},{"$f":"IF($T70-X$2 >=Active!$A$3,W69*X$1,\"\")","v":132063.54927594034},{"$f":"IF($T70-Y$2 >=Active!$A$3,X69*Y$1,\"\")","v":132188.84676102176},{"$f":"IF($T70-Z$2 >=Active!$A$3,Y69*Z$1,\"\")","v":132188.84676102168},{"$f":"IF($T70-AA$2 >=Active!$A$3,Z69*AA$1,\"\")","v":132188.84676102159},{"$f":"IF($T70-AB$2 >=Active!$A$3,AA69*AB$1,\"\")","v":132314.14424610307},{"$f":"IF($T70-AC$2 >=Active!$A$3,AB69*AC$1,\"\")","v":132439.56049657319},{"$f":"IF($T70-AD$2 >=Active!$A$3,AC69*AD$1,\"\")","v":132690.63075343872},{"$f":"IF($T70-AE$2 >=Active!$A$3,AD69*AE$1,\"\")","v":132942.17697287639},{"$f":"IF($T70-AF$2 >=Active!$A$3,AE69*AF$1,\"\")","v":133194.20005718508},{"$f":"IF($T70-AG$2 >=Active!$A$3,AF69*AG$1,\"\")","v":133446.70091037397},{"$f":"IF($T70-AH$2 >=Active!$A$3,AG69*AH$1,\"\")","v":133573.07089229664},{"$f":"IF($T70-AI$2 >=Active!$A$3,AH69*AI$1,\"\")","v":133699.56054276275},{"$f":"IF($T70-AJ$2 >=Active!$A$3,AI69*AJ$1,\"\")","v":133826.16997509482},{"$f":"IF($T70-AK$2 >=Active!$A$3,AJ69*AK$1,\"\")","v":132696.13631746764},{"$f":"IF($T70-AL$2 >=Active!$A$3,AK69*AL$1,\"\")","v":131570.59202761482},{"$f":"IF($T70-AM$2 >=Active!$A$3,AL69*AM$1,\"\")","v":130449.51498316412},{"$f":"IF($T70-AN$2 >=Active!$A$3,AM69*AN$1,\"\")","v":129332.88317199385},{"$f":"IF($T70-AO$2 >=Active!$A$3,AN69*AO$1,\"\")","v":128220.67469166531},{"$f":"IF($T70-AP$2 >=Active!$A$3,AO69*AP$1,\"\")","v":127112.86774885836},{"$f":"IF($T70-AQ$2 >=Active!$A$3,AP69*AQ$1,\"\")","v":126009.44065880902},{"$f":"IF($T70-AR$2 >=Active!$A$3,AQ69*AR$1,\"\")","v":123369.23945368739},{"$f":"IF($T70-AS$2 >=Active!$A$3,AR69*AS$1,\"\")","v":120755.83869949404},{"$f":"IF($T70-AT$2 >=Active!$A$3,AS69*AT$1,\"\")","v":118168.94922133579},{"$f":"IF($T70-AU$2 >=Active!$A$3,AT69*AU$1,\"\")","v":115608.28498252406},{"$f":"IF($T70-AV$2 >=Active!$A$3,AU69*AV$1,\"\")","v":113073.56305017837},{"$f":"IF($T70-AW$2 >=Active!$A$3,AV69*AW$1,\"\")","v":108820.43705411583},{"$f":"IF($T70-AX$2 >=Active!$A$3,AW69*AX$1,\"\")","v":104643.19556836435},{"$f":"IF($T70-AY$2 >=Active!$A$3,AX69*AY$1,\"\")","v":100445.31123829729},{"$f":"IF($T70-AZ$2 >=Active!$A$3,AY69*AZ$1,\"\")","v":96328.231536439271},{"$f":"IF($T70-BA$2 >=Active!$A$3,AZ69*BA$1,\"\")","v":92290.385720292834},{"$f":"IF($T70-BB$2 >=Active!$A$3,BA69*BB$1,\"\")","v":87146.71187712728},{"$f":"IF($T70-BC$2 >=Active!$A$3,BB69*BC$1,\"\")","v":82130.839977506796},{"$f":"IF($T70-BD$2 >=Active!$A$3,BC69*BD$1,\"\")","v":77239.580429177717},{"$f":"IF($T70-BE$2 >=Active!$A$3,BD69*BE$1,\"\")","v":72469.823590447195},{"$f":"IF($T70-BF$2 >=Active!$A$3,BE69*BF$1,\"\")","v":67754.437060366588},{"$f":"IF($T70-BG$2 >=Active!$A$3,BF69*BG$1,\"\")","v":63163.196579058545},{"$f":"IF($T70-BH$2 >=Active!$A$3,BG69*BH$1,\"\")","v":58692.889202555154},{"$f":"IF($T70-BI$2 >=Active!$A$3,BH69*BI$1,\"\")","v":272281.77084141446},{"$f":"IF($T70-BJ$2 >=Active!$A$3,BI69*BJ$1,\"\")","v":237455.54900615939},{"$f":"IF($T70-BK$2 >=Active!$A$3,BJ69*BK$1,\"\")","v":204610.64825557897},{"$f":"IF($T70-BL$2 >=Active!$A$3,BK69*BL$1,\"\")","v":183283.9245454114},{"$f":"IF($T70-BM$2 >=Active!$A$3,BL69*BM$1,\"\")","v":162936.33746365315},{"$f":"IF($T70-BN$2 >=Active!$A$3,BM69*BN$1,\"\")","v":143524.64682903059},{"$f":"IF($T70-BO$2 >=Active!$A$3,BN69*BO$1,\"\")","v":125007.5266384709},{"$f":"IF($T70-BP$2 >=Active!$A$3,BO69*BP$1,\"\")","v":107345.47985373565},{"$f":"IF($T70-BQ$2 >=Active!$A$3,BP69*BQ$1,\"\")","v":95635.596689588099},{"$f":"IF($T70-BR$2 >=Active!$A$3,BQ69*BR$1,\"\")","v":84356.244388610517},{"$f":"IF($T70-BS$2 >=Active!$A$3,BR69*BS$1,\"\")","v":73492.306017845331},{"$f":"IF($T70-BT$2 >=Active!$A$3,BS69*BT$1,\"\")","v":63029.206797642713},{"$f":"IF($T70-BU$2 >=Active!$A$3,BT69*BU$1,\"\")","v":52952.894206489553},{"$f":"IF($T70-BV$2 >=Active!$A$3,BU69*BV$1,\"\")","v":54550.45045829958},{"$f":"IF($T70-BW$2 >=Active!$A$3,BV69*BW$1,\"\")","v":56143.081778504391},{"$f":"IF($T70-BX$2 >=Active!$A$3,BW69*BX$1,\"\")","v":57730.821946511351},{"$f":"IF($T70-BY$2 >=Active!$A$3,BX69*BY$1,\"\")","v":59313.704603814753},{"$f":"IF($T70-BZ$2 >=Active!$A$3,BY69*BZ$1,\"\")","v":60834.480316560388},{"$f":"IF($T70-CA$2 >=Active!$A$3,BZ69*CA$1,\"\")","v":66980.265191589802},{"$f":"IF($T70-CB$2 >=Active!$A$3,CA69*CB$1,\"\")","v":73190.954944284706},{"$f":"IF($T70-CC$2 >=Active!$A$3,CB69*CC$1,\"\")","v":79467.993617446176},{"$f":"IF($T70-CD$2 >=Active!$A$3,CC69*CD$1,\"\")","v":85651.701286654934},{"$f":"IF($T70-CE$2 >=Active!$A$3,CD69*CE$1,\"\")","v":91708.738752912453},{"$f":"IF($T70-CF$2 >=Active!$A$3,CE69*CF$1,\"\")","v":87777.244105888167},{"$f":"IF($T70-CG$2 >=Active!$A$3,CF69*CG$1,\"\")","v":84093.837441167547},{"$f":"IF($T70-CH$2 >=Active!$A$3,CG69*CH$1,\"\")","v":80727.758606759162},{"$f":"IF($T70-CI$2 >=Active!$A$3,CH69*CI$1,\"\")","v":77663.301253956262},{"$f":"IF($T70-CJ$2 >=Active!$A$3,CI69*CJ$1,\"\")","v":74885.487297068525},{"$f":"IF($T70-CK$2 >=Active!$A$3,CJ69*CK$1,\"\")","v":""},{"$f":"IF($T70-CL$2 >=Active!$A$3,CK69*CL$1,\"\")","v":""},{"$f":"IF($T70-CM$2 >=Active!$A$3,CL69*CM$1,\"\")","v":""},{"$f":"IF($T70-CN$2 >=Active!$A$3,CM69*CN$1,\"\")","v":""},{"$f":"IF($T70-CO$2 >=Active!$A$3,CN69*CO$1,\"\")","v":""},{"$f":"IF($T70-CP$2 >=Active!$A$3,CO69*CP$1,\"\")","v":""},{"$f":"IF($T70-CQ$2 >=Active!$A$3,CP69*CQ$1,\"\")","v":""},{"$f":"IF($T70-CR$2 >=Active!$A$3,CQ69*CR$1,\"\")","v":""},{"$f":"IF($T70-CS$2 >=Active!$A$3,CR69*CS$1,\"\")","v":""},{"$f":"IF($T70-CT$2 >=Active!$A$3,CS69*CT$1,\"\")","v":""},{"$f":"IF($T70-CU$2 >=Active!$A$3,CT69*CU$1,\"\")","v":""},{"$f":"IF($T70-CV$2 >=Active!$A$3,CU69*CV$1,\"\")","v":""},{"$f":"IF($T70-CW$2 >=Active!$A$3,CV69*CW$1,\"\")","v":""},{"$f":"IF($T70-CX$2 >=Active!$A$3,CW69*CX$1,\"\")","v":""},{"$f":"IF($T70-CY$2 >=Active!$A$3,CX69*CY$1,\"\")","v":""},{"$f":"IF($T70-CZ$2 >=Active!$A$3,CY69*CZ$1,\"\")","v":""},{"$f":"IF($T70-DA$2 >=Active!$A$3,CZ69*DA$1,\"\")","v":""},{"$f":"IF($T70-DB$2 >=Active!$A$3,DA69*DB$1,\"\")","v":""},{"$f":"IF($T70-DC$2 >=Active!$A$3,DB69*DC$1,\"\")","v":""},{"$f":"IF($T70-DD$2 >=Active!$A$3,DC69*DD$1,\"\")","v":""},{"$f":"IF($T70-DE$2 >=Active!$A$3,DD69*DE$1,\"\")","v":""},{"$f":"IF($T70-DF$2 >=Active!$A$3,DE69*DF$1,\"\")","v":""},{"$f":"IF($T70-DG$2 >=Active!$A$3,DF69*DG$1,\"\")","v":""},87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1.4E-2,1.2E-2]
[88,4638.4759120361714,1715.3400000000001,5539.143430141703,2741.28,1,1,0.11179785997647237,8.0379867651916279E-2,null,null,0,0,0.94694800000000001,8.0379867651916279E-2,null,null,null,null,2083,127117.93916957793,{"$f":"IF($T71-V$2 >=Active!$A$3,U70*V$1,\"\")","v":131105.47908649428},{"$f":"IF($T71-W$2 >=Active!$A$3,V70*W$1,\"\")","v":135089.69117649208},{"$f":"IF($T71-X$2 >=Active!$A$3,W70*X$1,\"\")","v":139194.98093684117},{"$f":"IF($T71-Y$2 >=Active!$A$3,X70*Y$1,\"\")","v":139327.04448611705},{"$f":"IF($T71-Z$2 >=Active!$A$3,Y70*Z$1,\"\")","v":139459.23333287795},{"$f":"IF($T71-AA$2 >=Active!$A$3,Z70*AA$1,\"\")","v":139459.23333287786},{"$f":"IF($T71-AB$2 >=Active!$A$3,AA70*AB$1,\"\")","v":139591.42217963882},{"$f":"IF($T71-AC$2 >=Active!$A$3,AB70*AC$1,\"\")","v":139723.73632388483},{"$f":"IF($T71-AD$2 >=Active!$A$3,AC70*AD$1,\"\")","v":139988.61544487785},{"$f":"IF($T71-AE$2 >=Active!$A$3,AD70*AE$1,\"\")","v":140253.99670638473},{"$f":"IF($T71-AF$2 >=Active!$A$3,AE70*AF$1,\"\")","v":140519.88106033034},{"$f":"IF($T71-AG$2 >=Active!$A$3,AF70*AG$1,\"\")","v":140786.26946044463},{"$f":"IF($T71-AH$2 >=Active!$A$3,AG70*AH$1,\"\")","v":141053.16286226528},{"$f":"IF($T71-AI$2 >=Active!$A$3,AH70*AI$1,\"\")","v":141186.73593315756},{"$f":"IF($T71-AJ$2 >=Active!$A$3,AI70*AJ$1,\"\")","v":141320.43549370021},{"$f":"IF($T71-AK$2 >=Active!$A$3,AJ70*AK$1,\"\")","v":141454.26166367522},{"$f":"IF($T71-AL$2 >=Active!$A$3,AK70*AL$1,\"\")","v":140259.81608756329},{"$f":"IF($T71-AM$2 >=Active!$A$3,AL70*AM$1,\"\")","v":139070.11577318885},{"$f":"IF($T71-AN$2 >=Active!$A$3,AM70*AN$1,\"\")","v":137885.13733720448},{"$f":"IF($T71-AO$2 >=Active!$A$3,AN70*AO$1,\"\")","v":136704.85751279749},{"$f":"IF($T71-AP$2 >=Active!$A$3,AO70*AP$1,\"\")","v":135529.25314909022},{"$f":"IF($T71-AQ$2 >=Active!$A$3,AP70*AQ$1,\"\")","v":134358.30121054329},{"$f":"IF($T71-AR$2 >=Active!$A$3,AQ70*AR$1,\"\")","v":133191.97877636112},{"$f":"IF($T71-AS$2 >=Active!$A$3,AR70*AS$1,\"\")","v":130401.28610254756},{"$f":"IF($T71-AT$2 >=Active!$A$3,AS70*AT$1,\"\")","v":127638.92150536519},{"$f":"IF($T71-AU$2 >=Active!$A$3,AT70*AU$1,\"\")","v":124904.57932695192},{"$f":"IF($T71-AV$2 >=Active!$A$3,AU70*AV$1,\"\")","v":122197.95722652791},{"$f":"IF($T71-AW$2 >=Active!$A$3,AV70*AW$1,\"\")","v":119518.75614403853},{"$f":"IF($T71-AX$2 >=Active!$A$3,AW70*AX$1,\"\")","v":115023.20196620042},{"$f":"IF($T71-AY$2 >=Active!$A$3,AX70*AY$1,\"\")","v":110607.85771576111},{"$f":"IF($T71-AZ$2 >=Active!$A$3,AY70*AZ$1,\"\")","v":106170.69397888023},{"$f":"IF($T71-BA$2 >=Active!$A$3,AZ70*BA$1,\"\")","v":101818.9407340163},{"$f":"IF($T71-BB$2 >=Active!$A$3,BA70*BB$1,\"\")","v":97550.937706349519},{"$f":"IF($T71-BC$2 >=Active!$A$3,BB70*BC$1,\"\")","v":92114.074454123533},{"$f":"IF($T71-BD$2 >=Active!$A$3,BC70*BD$1,\"\")","v":86812.297856224672},{"$f":"IF($T71-BE$2 >=Active!$A$3,BD70*BE$1,\"\")","v":81642.236513640848},{"$f":"IF($T71-BF$2 >=Active!$A$3,BE70*BF$1,\"\")","v":76600.60353510268},{"$f":"IF($T71-BG$2 >=Active!$A$3,BF70*BG$1,\"\")","v":71616.439972807479},{"$f":"IF($T71-BH$2 >=Active!$A$3,BG70*BH$1,\"\")","v":66763.498784064883},{"$f":"IF($T71-BI$2 >=Active!$A$3,BH70*BI$1,\"\")","v":62038.383887100797},{"$f":"IF($T71-BJ$2 >=Active!$A$3,BI70*BJ$1,\"\")","v":287801.83177937509},{"$f":"IF($T71-BK$2 >=Active!$A$3,BJ70*BK$1,\"\")","v":250990.51529951047},{"$f":"IF($T71-BL$2 >=Active!$A$3,BK70*BL$1,\"\")","v":216273.45520614696},{"$f":"IF($T71-BM$2 >=Active!$A$3,BL70*BM$1,\"\")","v":193731.10824449983},{"$f":"IF($T71-BN$2 >=Active!$A$3,BM70*BN$1,\"\")","v":172223.70869908138},{"$f":"IF($T71-BO$2 >=Active!$A$3,BN70*BO$1,\"\")","v":151705.55169828533},{"$f":"IF($T71-BP$2 >=Active!$A$3,BO70*BP$1,\"\")","v":132132.95565686372},{"$f":"IF($T71-BQ$2 >=Active!$A$3,BP70*BQ$1,\"\")","v":113464.17220539859},{"$f":"IF($T71-BR$2 >=Active!$A$3,BQ70*BR$1,\"\")","v":101086.82570089461},{"$f":"IF($T71-BS$2 >=Active!$A$3,BR70*BS$1,\"\")","v":89164.550318761307},{"$f":"IF($T71-BT$2 >=Active!$A$3,BS70*BT$1,\"\")","v":77681.367460862515},{"$f":"IF($T71-BU$2 >=Active!$A$3,BT70*BU$1,\"\")","v":66621.87158510834},{"$f":"IF($T71-BV$2 >=Active!$A$3,BU70*BV$1,\"\")","v":55971.209176259457},{"$f":"IF($T71-BW$2 >=Active!$A$3,BV70*BW$1,\"\")","v":57659.826134422656},{"$f":"IF($T71-BX$2 >=Active!$A$3,BW70*BX$1,\"\")","v":59343.237439879136},{"$f":"IF($T71-BY$2 >=Active!$A$3,BX70*BY$1,\"\")","v":61021.478797462492},{"$f":"IF($T71-BZ$2 >=Active!$A$3,BY70*BZ$1,\"\")","v":62694.585766232187},{"$f":"IF($T71-CA$2 >=Active!$A$3,BZ70*CA$1,\"\")","v":64302.045694604327},{"$f":"IF($T71-CB$2 >=Active!$A$3,CA70*CB$1,\"\")","v":70798.140307510417},{"$f":"IF($T71-CC$2 >=Active!$A$3,CB70*CC$1,\"\")","v":77362.839376108925},{"$f":"IF($T71-CD$2 >=Active!$A$3,CC70*CD$1,\"\")","v":83997.669253640604},{"$f":"IF($T71-CE$2 >=Active!$A$3,CD70*CE$1,\"\")","v":90533.848259994265},{"$f":"IF($T71-CF$2 >=Active!$A$3,CE70*CF$1,\"\")","v":96936.136861828461},{"$f":"IF($T71-CG$2 >=Active!$A$3,CF70*CG$1,\"\")","v":92780.54701992379},{"$f":"IF($T71-CH$2 >=Active!$A$3,CG70*CH$1,\"\")","v":88887.186175314098},{"$f":"IF($T71-CI$2 >=Active!$A$3,CH70*CI$1,\"\")","v":85329.240847344423},{"$f":"IF($T71-CJ$2 >=Active!$A$3,CI70*CJ$1,\"\")","v":82090.109425431758},{"$f":"IF($T71-CK$2 >=Active!$A$3,CJ70*CK$1,\"\")","v":79153.960073001421},{"$f":"IF($T71-CL$2 >=Active!$A$3,CK70*CL$1,\"\")","v":""},{"$f":"IF($T71-CM$2 >=Active!$A$3,CL70*CM$1,\"\")","v":""},{"$f":"IF($T71-CN$2 >=Active!$A$3,CM70*CN$1,\"\")","v":""},{"$f":"IF($T71-CO$2 >=Active!$A$3,CN70*CO$1,\"\")","v":""},{"$f":"IF($T71-CP$2 >=Active!$A$3,CO70*CP$1,\"\")","v":""},{"$f":"IF($T71-CQ$2 >=Active!$A$3,CP70*CQ$1,\"\")","v":""},{"$f":"IF($T71-CR$2 >=Active!$A$3,CQ70*CR$1,\"\")","v":""},{"$f":"IF($T71-CS$2 >=Active!$A$3,CR70*CS$1,\"\")","v":""},{"$f":"IF($T71-CT$2 >=Active!$A$3,CS70*CT$1,\"\")","v":""},{"$f":"IF($T71-CU$2 >=Active!$A$3,CT70*CU$1,\"\")","v":""},{"$f":"IF($T71-CV$2 >=Active!$A$3,CU70*CV$1,\"\")","v":""},{"$f":"IF($T71-CW$2 >=Active!$A$3,CV70*CW$1,\"\")","v":""},{"$f":"IF($T71-CX$2 >=Active!$A$3,CW70*CX$1,\"\")","v":""},{"$f":"IF($T71-CY$2 >=Active!$A$3,CX70*CY$1,\"\")","v":""},{"$f":"IF($T71-CZ$2 >=Active!$A$3,CY70*CZ$1,\"\")","v":""},{"$f":"IF($T71-DA$2 >=Active!$A$3,CZ70*DA$1,\"\")","v":""},{"$f":"IF($T71-DB$2 >=Active!$A$3,DA70*DB$1,\"\")","v":""},{"$f":"IF($T71-DC$2 >=Active!$A$3,DB70*DC$1,\"\")","v":""},{"$f":"IF($T71-DD$2 >=Active!$A$3,DC70*DD$1,\"\")","v":""},{"$f":"IF($T71-DE$2 >=Active!$A$3,DD70*DE$1,\"\")","v":""},{"$f":"IF($T71-DF$2 >=Active!$A$3,DE70*DF$1,\"\")","v":""},{"$f":"IF($T71-DG$2 >=Active!$A$3,DF70*DG$1,\"\")","v":""},88,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1.2999999999999999E-2,1.2E-2]
[89,4638.4759120361714,1715.3400000000001,5539.143430141703,2741.28,1,1,0.1256464730031252,8.9529474019884078E-2,null,null,0,0,0.94291599999999998,8.9529474019884078E-2,null,null,null,null,2084,133728.07200639613,{"$f":"IF($T72-V$2 >=Active!$A$3,U71*V$1,\"\")","v":137922.96399899205},{"$f":"IF($T72-W$2 >=Active!$A$3,V71*W$1,\"\")","v":142249.44480884628},{"$f":"IF($T72-X$2 >=Active!$A$3,W71*X$1,\"\")","v":146572.31492649391},{"$f":"IF($T72-Y$2 >=Active!$A$3,X71*Y$1,\"\")","v":146850.70488836741},{"$f":"IF($T72-Z$2 >=Active!$A$3,Y71*Z$1,\"\")","v":146990.03193285348},{"$f":"IF($T72-AA$2 >=Active!$A$3,Z71*AA$1,\"\")","v":147129.49116618623},{"$f":"IF($T72-AB$2 >=Active!$A$3,AA71*AB$1,\"\")","v":147268.95039951903},{"$f":"IF($T72-AC$2 >=Active!$A$3,AB71*AC$1,\"\")","v":147408.5418216986},{"$f":"IF($T72-AD$2 >=Active!$A$3,AC71*AD$1,\"\")","v":147687.98929434625},{"$f":"IF($T72-AE$2 >=Active!$A$3,AD71*AE$1,\"\")","v":147967.96652523588},{"$f":"IF($T72-AF$2 >=Active!$A$3,AE71*AF$1,\"\")","v":148248.47451864864},{"$f":"IF($T72-AG$2 >=Active!$A$3,AF71*AG$1,\"\")","v":148529.51428076916},{"$f":"IF($T72-AH$2 >=Active!$A$3,AG71*AH$1,\"\")","v":148811.08681968995},{"$f":"IF($T72-AI$2 >=Active!$A$3,AH71*AI$1,\"\")","v":149093.19314541438},{"$f":"IF($T72-AJ$2 >=Active!$A$3,AI71*AJ$1,\"\")","v":149234.37988134753},{"$f":"IF($T72-AK$2 >=Active!$A$3,AJ71*AK$1,\"\")","v":149375.7003168411},{"$f":"IF($T72-AL$2 >=Active!$A$3,AK71*AL$1,\"\")","v":149517.15457850471},{"$f":"IF($T72-AM$2 >=Active!$A$3,AL71*AM$1,\"\")","v":148254.6256045544},{"$f":"IF($T72-AN$2 >=Active!$A$3,AM71*AN$1,\"\")","v":146997.1123722606},{"$f":"IF($T72-AO$2 >=Active!$A$3,AN71*AO$1,\"\")","v":145744.59016542512},{"$f":"IF($T72-AP$2 >=Active!$A$3,AO71*AP$1,\"\")","v":144497.03439102694},{"$f":"IF($T72-AQ$2 >=Active!$A$3,AP71*AQ$1,\"\")","v":143254.42057858835},{"$f":"IF($T72-AR$2 >=Active!$A$3,AQ71*AR$1,\"\")","v":142016.72437954423},{"$f":"IF($T72-AS$2 >=Active!$A$3,AR71*AS$1,\"\")","v":140783.92156661369},{"$f":"IF($T72-AT$2 >=Active!$A$3,AS71*AT$1,\"\")","v":137834.15941039275},{"$f":"IF($T72-AU$2 >=Active!$A$3,AT71*AU$1,\"\")","v":134914.34003117098},{"$f":"IF($T72-AV$2 >=Active!$A$3,AU71*AV$1,\"\")","v":132024.14034858817},{"$f":"IF($T72-AW$2 >=Active!$A$3,AV71*AW$1,\"\")","v":129163.24078844},{"$f":"IF($T72-AX$2 >=Active!$A$3,AW71*AX$1,\"\")","v":126331.32524424873},{"$f":"IF($T72-AY$2 >=Active!$A$3,AX71*AY$1,\"\")","v":121579.52447827383},{"$f":"IF($T72-AZ$2 >=Active!$A$3,AY71*AZ$1,\"\")","v":116912.50560555949},{"$f":"IF($T72-BA$2 >=Active!$A$3,AZ71*BA$1,\"\")","v":112222.4235356764},{"$f":"IF($T72-BB$2 >=Active!$A$3,BA71*BB$1,\"\")","v":107622.62035585522},{"$f":"IF($T72-BC$2 >=Active!$A$3,BB71*BC$1,\"\")","v":103111.34115561143},{"$f":"IF($T72-BD$2 >=Active!$A$3,BC71*BD$1,\"\")","v":97364.576698008575},{"$f":"IF($T72-BE$2 >=Active!$A$3,BD71*BE$1,\"\")","v":91760.598834029472},{"$f":"IF($T72-BF$2 >=Active!$A$3,BE71*BF$1,\"\")","v":86295.843994918367},{"$f":"IF($T72-BG$2 >=Active!$A$3,BF71*BG$1,\"\")","v":80966.837936603522},{"$f":"IF($T72-BH$2 >=Active!$A$3,BG71*BH$1,\"\")","v":75698.577051257496},{"$f":"IF($T72-BI$2 >=Active!$A$3,BH71*BI$1,\"\")","v":70569.018214756579},{"$f":"IF($T72-BJ$2 >=Active!$A$3,BI71*BJ$1,\"\")","v":65574.571768665541},{"$f":"IF($T72-BK$2 >=Active!$A$3,BJ71*BK$1,\"\")","v":304206.53619079944},{"$f":"IF($T72-BL$2 >=Active!$A$3,BK71*BL$1,\"\")","v":265296.97467158257},{"$f":"IF($T72-BM$2 >=Active!$A$3,BL71*BM$1,\"\")","v":228601.04215289731},{"$f":"IF($T72-BN$2 >=Active!$A$3,BM71*BN$1,\"\")","v":204773.78141443632},{"$f":"IF($T72-BO$2 >=Active!$A$3,BN71*BO$1,\"\")","v":182040.460094929},{"$f":"IF($T72-BP$2 >=Active!$A$3,BO71*BP$1,\"\")","v":160352.76814508758},{"$f":"IF($T72-BQ$2 >=Active!$A$3,BP71*BQ$1,\"\")","v":139664.53412930496},{"$f":"IF($T72-BR$2 >=Active!$A$3,BQ71*BR$1,\"\")","v":119931.63002110631},{"$f":"IF($T72-BS$2 >=Active!$A$3,BR71*BS$1,\"\")","v":106848.77476584559},{"$f":"IF($T72-BT$2 >=Active!$A$3,BS71*BT$1,\"\")","v":94246.9296869307},{"$f":"IF($T72-BU$2 >=Active!$A$3,BT71*BU$1,\"\")","v":82109.205406131674},{"$f":"IF($T72-BV$2 >=Active!$A$3,BU71*BV$1,\"\")","v":70419.318265459515},{"$f":"IF($T72-BW$2 >=Active!$A$3,BV71*BW$1,\"\")","v":59161.568099306241},{"$f":"IF($T72-BX$2 >=Active!$A$3,BW71*BX$1,\"\")","v":60946.43622408474},{"$f":"IF($T72-BY$2 >=Active!$A$3,BX71*BY$1,\"\")","v":62725.801973952242},{"$f":"IF($T72-BZ$2 >=Active!$A$3,BY71*BZ$1,\"\")","v":64499.70308891785},{"$f":"IF($T72-CA$2 >=Active!$A$3,BZ71*CA$1,\"\")","v":66268.177154907418},{"$f":"IF($T72-CB$2 >=Active!$A$3,CA71*CB$1,\"\")","v":67967.262299196766},{"$f":"IF($T72-CC$2 >=Active!$A$3,CB71*CC$1,\"\")","v":74833.634305038504},{"$f":"IF($T72-CD$2 >=Active!$A$3,CC71*CD$1,\"\")","v":81772.521220547133},{"$f":"IF($T72-CE$2 >=Active!$A$3,CD71*CE$1,\"\")","v":88785.536401098114},{"$f":"IF($T72-CF$2 >=Active!$A$3,CE71*CF$1,\"\")","v":95694.277610813937},{"$f":"IF($T72-CG$2 >=Active!$A$3,CF71*CG$1,\"\")","v":102461.49666295268},{"$f":"IF($T72-CH$2 >=Active!$A$3,CG71*CH$1,\"\")","v":98069.03820005944},{"$f":"IF($T72-CI$2 >=Active!$A$3,CH71*CI$1,\"\")","v":93953.755787307004},{"$f":"IF($T72-CJ$2 >=Active!$A$3,CI71*CJ$1,\"\")","v":90193.007575643045},{"$f":"IF($T72-CK$2 >=Active!$A$3,CJ71*CK$1,\"\")","v":86769.245662681366},{"$f":"IF($T72-CL$2 >=Active!$A$3,CK71*CL$1,\"\")","v":83665.735797162502},{"$f":"IF($T72-CM$2 >=Active!$A$3,CL71*CM$1,\"\")","v":""},{"$f":"IF($T72-CN$2 >=Active!$A$3,CM71*CN$1,\"\")","v":""},{"$f":"IF($T72-CO$2 >=Active!$A$3,CN71*CO$1,\"\")","v":""},{"$f":"IF($T72-CP$2 >=Active!$A$3,CO71*CP$1,\"\")","v":""},{"$f":"IF($T72-CQ$2 >=Active!$A$3,CP71*CQ$1,\"\")","v":""},{"$f":"IF($T72-CR$2 >=Active!$A$3,CQ71*CR$1,\"\")","v":""},{"$f":"IF($T72-CS$2 >=Active!$A$3,CR71*CS$1,\"\")","v":""},{"$f":"IF($T72-CT$2 >=Active!$A$3,CS71*CT$1,\"\")","v":""},{"$f":"IF($T72-CU$2 >=Active!$A$3,CT71*CU$1,\"\")","v":""},{"$f":"IF($T72-CV$2 >=Active!$A$3,CU71*CV$1,\"\")","v":""},{"$f":"IF($T72-CW$2 >=Active!$A$3,CV71*CW$1,\"\")","v":""},{"$f":"IF($T72-CX$2 >=Active!$A$3,CW71*CX$1,\"\")","v":""},{"$f":"IF($T72-CY$2 >=Active!$A$3,CX71*CY$1,\"\")","v":""},{"$f":"IF($T72-CZ$2 >=Active!$A$3,CY71*CZ$1,\"\")","v":""},{"$f":"IF($T72-DA$2 >=Active!$A$3,CZ71*DA$1,\"\")","v":""},{"$f":"IF($T72-DB$2 >=Active!$A$3,DA71*DB$1,\"\")","v":""},{"$f":"IF($T72-DC$2 >=Active!$A$3,DB71*DC$1,\"\")","v":""},{"$f":"IF($T72-DD$2 >=Active!$A$3,DC71*DD$1,\"\")","v":""},{"$f":"IF($T72-DE$2 >=Active!$A$3,DD71*DE$1,\"\")","v":""},{"$f":"IF($T72-DF$2 >=Active!$A$3,DE71*DF$1,\"\")","v":""},{"$f":"IF($T72-DG$2 >=Active!$A$3,DF71*DG$1,\"\")","v":""},89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89,1.2E-2,1.2E-2]
[90,4638.4759120361714,1715.3400000000001,5539.143430141703,2741.28,1,1,0.14097752818199533,0.10093760601488685,null,null,0,0,0.93788800000000005,0.10093760601488685,null,null,null,null,2085,140681.93175072884,{"$f":"IF($T73-V$2 >=Active!$A$3,U72*V$1,\"\")","v":145094.9581269398},{"$f":"IF($T73-W$2 >=Active!$A$3,V72*W$1,\"\")","v":149646.41593890637},{"$f":"IF($T73-X$2 >=Active!$A$3,W72*X$1,\"\")","v":154340.64761759821},{"$f":"IF($T73-Y$2 >=Active!$A$3,X72*Y$1,\"\")","v":154633.79224745106},{"$f":"IF($T73-Z$2 >=Active!$A$3,Y72*Z$1,\"\")","v":154927.49365722761},{"$f":"IF($T73-AA$2 >=Active!$A$3,Z72*AA$1,\"\")","v":155074.48368916041},{"$f":"IF($T73-AB$2 >=Active!$A$3,AA72*AB$1,\"\")","v":155368.74267149266},{"$f":"IF($T73-AC$2 >=Active!$A$3,AB72*AC$1,\"\")","v":155516.0116218921},{"$f":"IF($T73-AD$2 >=Active!$A$3,AC72*AD$1,\"\")","v":155810.82870553542},{"$f":"IF($T73-AE$2 >=Active!$A$3,AD72*AE$1,\"\")","v":156106.20468412398},{"$f":"IF($T73-AF$2 >=Active!$A$3,AE72*AF$1,\"\")","v":156402.14061717433},{"$f":"IF($T73-AG$2 >=Active!$A$3,AF72*AG$1,\"\")","v":156698.6375662116},{"$f":"IF($T73-AH$2 >=Active!$A$3,AG72*AH$1,\"\")","v":156995.69659477301},{"$f":"IF($T73-AI$2 >=Active!$A$3,AH72*AI$1,\"\")","v":157293.31876841228},{"$f":"IF($T73-AJ$2 >=Active!$A$3,AI72*AJ$1,\"\")","v":157591.50515470299},{"$f":"IF($T73-AK$2 >=Active!$A$3,AJ72*AK$1,\"\")","v":157740.73953458434},{"$f":"IF($T73-AL$2 >=Active!$A$3,AK72*AL$1,\"\")","v":157890.11523490102},{"$f":"IF($T73-AM$2 >=Active!$A$3,AL72*AM$1,\"\")","v":158039.63238947946},{"$f":"IF($T73-AN$2 >=Active!$A$3,AM72*AN$1,\"\")","v":156705.139264014},{"$f":"IF($T73-AO$2 >=Active!$A$3,AN72*AO$1,\"\")","v":155375.94777747945},{"$f":"IF($T73-AP$2 >=Active!$A$3,AO72*AP$1,\"\")","v":154052.03180485434},{"$f":"IF($T73-AQ$2 >=Active!$A$3,AP72*AQ$1,\"\")","v":152733.36535131547},{"$f":"IF($T73-AR$2 >=Active!$A$3,AQ72*AR$1,\"\")","v":151419.92255156787},{"$f":"IF($T73-AS$2 >=Active!$A$3,AR72*AS$1,\"\")","v":150111.67766917826},{"$f":"IF($T73-AT$2 >=Active!$A$3,AS72*AT$1,\"\")","v":148808.60509591067},{"$f":"IF($T73-AU$2 >=Active!$A$3,AT72*AU$1,\"\")","v":145690.70649678513},{"$f":"IF($T73-AV$2 >=Active!$A$3,AU72*AV$1,\"\")","v":142604.45741294773},{"$f":"IF($T73-AW$2 >=Active!$A$3,AV72*AW$1,\"\")","v":139549.51634845769},{"$f":"IF($T73-AX$2 >=Active!$A$3,AW72*AX$1,\"\")","v":136525.54551338108},{"$f":"IF($T73-AY$2 >=Active!$A$3,AX72*AY$1,\"\")","v":133532.21078317089},{"$f":"IF($T73-AZ$2 >=Active!$A$3,AY72*AZ$1,\"\")","v":128509.55737353543},{"$f":"IF($T73-BA$2 >=Active!$A$3,AZ72*BA$1,\"\")","v":123576.51842507637},{"$f":"IF($T73-BB$2 >=Active!$A$3,BA72*BB$1,\"\")","v":118619.10167720994},{"$f":"IF($T73-BC$2 >=Active!$A$3,BB72*BC$1,\"\")","v":113757.10971613896},{"$f":"IF($T73-BD$2 >=Active!$A$3,BC72*BD$1,\"\")","v":108988.68760148127},{"$f":"IF($T73-BE$2 >=Active!$A$3,BD72*BE$1,\"\")","v":102914.35756979506},{"$f":"IF($T73-BF$2 >=Active!$A$3,BE72*BF$1,\"\")","v":96990.952967569145},{"$f":"IF($T73-BG$2 >=Active!$A$3,BF72*BG$1,\"\")","v":91214.707102628701},{"$f":"IF($T73-BH$2 >=Active!$A$3,BG72*BH$1,\"\")","v":85581.947698989912},{"$f":"IF($T73-BI$2 >=Active!$A$3,BH72*BI$1,\"\")","v":80013.395943179174},{"$f":"IF($T73-BJ$2 >=Active!$A$3,BI72*BJ$1,\"\")","v":74591.452252997697},{"$f":"IF($T73-BK$2 >=Active!$A$3,BJ72*BK$1,\"\")","v":69312.322359479469},{"$f":"IF($T73-BL$2 >=Active!$A$3,BK72*BL$1,\"\")","v":321546.30875367497},{"$f":"IF($T73-BM$2 >=Active!$A$3,BL72*BM$1,\"\")","v":280418.90222786274},{"$f":"IF($T73-BN$2 >=Active!$A$3,BM72*BN$1,\"\")","v":241631.30155561244},{"$f":"IF($T73-BO$2 >=Active!$A$3,BN72*BO$1,\"\")","v":216445.88695505919},{"$f":"IF($T73-BP$2 >=Active!$A$3,BO72*BP$1,\"\")","v":192416.76632033996},{"$f":"IF($T73-BQ$2 >=Active!$A$3,BP72*BQ$1,\"\")","v":169492.87592935757},{"$f":"IF($T73-BR$2 >=Active!$A$3,BQ72*BR$1,\"\")","v":147625.41257467534},{"$f":"IF($T73-BS$2 >=Active!$A$3,BR72*BS$1,\"\")","v":126767.73293230936},{"$f":"IF($T73-BT$2 >=Active!$A$3,BS72*BT$1,\"\")","v":112939.15492749878},{"$f":"IF($T73-BU$2 >=Active!$A$3,BT72*BU$1,\"\")","v":99619.004679085745},{"$f":"IF($T73-BV$2 >=Active!$A$3,BU72*BV$1,\"\")","v":86789.430114281175},{"$f":"IF($T73-BW$2 >=Active!$A$3,BV72*BW$1,\"\")","v":74433.21940659071},{"$f":"IF($T73-BX$2 >=Active!$A$3,BW72*BX$1,\"\")","v":62533.777480966695},{"$f":"IF($T73-BY$2 >=Active!$A$3,BX72*BY$1,\"\")","v":64420.383088857569},{"$f":"IF($T73-BZ$2 >=Active!$A$3,BY72*BZ$1,\"\")","v":66301.172686467515},{"$f":"IF($T73-CA$2 >=Active!$A$3,BZ72*CA$1,\"\")","v":68176.186164986168},{"$f":"IF($T73-CB$2 >=Active!$A$3,CA72*CB$1,\"\")","v":70045.463252737143},{"$f":"IF($T73-CC$2 >=Active!$A$3,CB72*CC$1,\"\")","v":71841.396250250982},{"$f":"IF($T73-CD$2 >=Active!$A$3,CC72*CD$1,\"\")","v":79099.151460425695},{"$f":"IF($T73-CE$2 >=Active!$A$3,CD72*CE$1,\"\")","v":86433.55493011832},{"$f":"IF($T73-CF$2 >=Active!$A$3,CE72*CF$1,\"\")","v":93846.311975960707},{"$f":"IF($T73-CG$2 >=Active!$A$3,CF72*CG$1,\"\")","v":101148.85143463033},{"$f":"IF($T73-CH$2 >=Active!$A$3,CG72*CH$1,\"\")","v":108301.80197274097},{"$f":"IF($T73-CI$2 >=Active!$A$3,CH72*CI$1,\"\")","v":103658.97337746283},{"$f":"IF($T73-CJ$2 >=Active!$A$3,CI72*CJ$1,\"\")","v":99309.119867183501},{"$f":"IF($T73-CK$2 >=Active!$A$3,CJ72*CK$1,\"\")","v":95334.00900745469},{"$f":"IF($T73-CL$2 >=Active!$A$3,CK72*CL$1,\"\")","v":91715.092665454198},{"$f":"IF($T73-CM$2 >=Active!$A$3,CL72*CM$1,\"\")","v":88434.682737600757},{"$f":"IF($T73-CN$2 >=Active!$A$3,CM72*CN$1,\"\")","v":""},{"$f":"IF($T73-CO$2 >=Active!$A$3,CN72*CO$1,\"\")","v":""},{"$f":"IF($T73-CP$2 >=Active!$A$3,CO72*CP$1,\"\")","v":""},{"$f":"IF($T73-CQ$2 >=Active!$A$3,CP72*CQ$1,\"\")","v":""},{"$f":"IF($T73-CR$2 >=Active!$A$3,CQ72*CR$1,\"\")","v":""},{"$f":"IF($T73-CS$2 >=Active!$A$3,CR72*CS$1,\"\")","v":""},{"$f":"IF($T73-CT$2 >=Active!$A$3,CS72*CT$1,\"\")","v":""},{"$f":"IF($T73-CU$2 >=Active!$A$3,CT72*CU$1,\"\")","v":""},{"$f":"IF($T73-CV$2 >=Active!$A$3,CU72*CV$1,\"\")","v":""},{"$f":"IF($T73-CW$2 >=Active!$A$3,CV72*CW$1,\"\")","v":""},{"$f":"IF($T73-CX$2 >=Active!$A$3,CW72*CX$1,\"\")","v":""},{"$f":"IF($T73-CY$2 >=Active!$A$3,CX72*CY$1,\"\")","v":""},{"$f":"IF($T73-CZ$2 >=Active!$A$3,CY72*CZ$1,\"\")","v":""},{"$f":"IF($T73-DA$2 >=Active!$A$3,CZ72*DA$1,\"\")","v":""},{"$f":"IF($T73-DB$2 >=Active!$A$3,DA72*DB$1,\"\")","v":""},{"$f":"IF($T73-DC$2 >=Active!$A$3,DB72*DC$1,\"\")","v":""},{"$f":"IF($T73-DD$2 >=Active!$A$3,DC72*DD$1,\"\")","v":""},{"$f":"IF($T73-DE$2 >=Active!$A$3,DD72*DE$1,\"\")","v":""},{"$f":"IF($T73-DF$2 >=Active!$A$3,DE72*DF$1,\"\")","v":""},{"$f":"IF($T73-DG$2 >=Active!$A$3,DF72*DG$1,\"\")","v":""},90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,1.0999999999999999E-2,1.0999999999999999E-2]
[91,4638.4759120361714,1715.3400000000001,5539.143430141703,2741.28,1,1,0.15774158270804939,0.11325420425587412,null,null,0,0,0.93245999999999996,0.11325420425587412,null,null,null,null,2086,147856.71027001616,{"$f":"IF($T74-V$2 >=Active!$A$3,U73*V$1,\"\")","v":152639.89594954078},{"$f":"IF($T74-W$2 >=Active!$A$3,V73*W$1,\"\")","v":157428.02956772968},{"$f":"IF($T74-X$2 >=Active!$A$3,W73*X$1,\"\")","v":162366.36129371342},{"$f":"IF($T74-Y$2 >=Active!$A$3,X73*Y$1,\"\")","v":162829.38323656609},{"$f":"IF($T74-Z$2 >=Active!$A$3,Y73*Z$1,\"\")","v":163138.65082106084},{"$f":"IF($T74-AA$2 >=Active!$A$3,Z73*AA$1,\"\")","v":163448.50580837511},{"$f":"IF($T74-AB$2 >=Active!$A$3,AA73*AB$1,\"\")","v":163758.65477575338},{"$f":"IF($T74-AC$2 >=Active!$A$3,AB73*AC$1,\"\")","v":164069.39226109625},{"$f":"IF($T74-AD$2 >=Active!$A$3,AC73*AD$1,\"\")","v":164380.42428433994},{"$f":"IF($T74-AE$2 >=Active!$A$3,AD73*AE$1,\"\")","v":164692.04594175093},{"$f":"IF($T74-AF$2 >=Active!$A$3,AE73*AF$1,\"\")","v":165004.25835111903},{"$f":"IF($T74-AG$2 >=Active!$A$3,AF73*AG$1,\"\")","v":165317.06263235325},{"$f":"IF($T74-AH$2 >=Active!$A$3,AG73*AH$1,\"\")","v":165630.45990748567},{"$f":"IF($T74-AI$2 >=Active!$A$3,AH73*AI$1,\"\")","v":165944.45130067505},{"$f":"IF($T74-AJ$2 >=Active!$A$3,AI73*AJ$1,\"\")","v":166259.03793821178},{"$f":"IF($T74-AK$2 >=Active!$A$3,AJ73*AK$1,\"\")","v":166574.22094852105},{"$f":"IF($T74-AL$2 >=Active!$A$3,AK73*AL$1,\"\")","v":166731.96168805563},{"$f":"IF($T74-AM$2 >=Active!$A$3,AL73*AM$1,\"\")","v":166889.85180329037},{"$f":"IF($T74-AN$2 >=Active!$A$3,AM73*AN$1,\"\")","v":167047.89143567978},{"$f":"IF($T74-AO$2 >=Active!$A$3,AN73*AO$1,\"\")","v":165637.3322020628},{"$f":"IF($T74-AP$2 >=Active!$A$3,AO73*AP$1,\"\")","v":164232.37680079578},{"$f":"IF($T74-AQ$2 >=Active!$A$3,AP73*AQ$1,\"\")","v":162832.99761773102},{"$f":"IF($T74-AR$2 >=Active!$A$3,AQ73*AR$1,\"\")","v":161439.16717634044},{"$f":"IF($T74-AS$2 >=Active!$A$3,AR73*AS$1,\"\")","v":160050.85813700722},{"$f":"IF($T74-AT$2 >=Active!$A$3,AS73*AT$1,\"\")","v":158668.04329632141},{"$f":"IF($T74-AU$2 >=Active!$A$3,AT73*AU$1,\"\")","v":157290.69558637755},{"$f":"IF($T74-AV$2 >=Active!$A$3,AU73*AV$1,\"\")","v":153995.07676710188},{"$f":"IF($T74-AW$2 >=Active!$A$3,AV73*AW$1,\"\")","v":150732.91148548573},{"$f":"IF($T74-AX$2 >=Active!$A$3,AW73*AX$1,\"\")","v":147503.83878031978},{"$f":"IF($T74-AY$2 >=Active!$A$3,AX73*AY$1,\"\")","v":144307.50160764379},{"$f":"IF($T74-AZ$2 >=Active!$A$3,AY73*AZ$1,\"\")","v":141143.54679781161},{"$f":"IF($T74-BA$2 >=Active!$A$3,AZ73*BA$1,\"\")","v":135834.60214382692},{"$f":"IF($T74-BB$2 >=Active!$A$3,BA73*BB$1,\"\")","v":130620.37997530571},{"$f":"IF($T74-BC$2 >=Active!$A$3,BB73*BC$1,\"\")","v":125380.3904728109},{"$f":"IF($T74-BD$2 >=Active!$A$3,BC73*BD$1,\"\")","v":120241.26496995888},{"$f":"IF($T74-BE$2 >=Active!$A$3,BD73*BE$1,\"\")","v":115201.0427947657},{"$f":"IF($T74-BF$2 >=Active!$A$3,BE73*BF$1,\"\")","v":108780.47595127337},{"$f":"IF($T74-BG$2 >=Active!$A$3,BF73*BG$1,\"\")","v":102519.43728672058},{"$f":"IF($T74-BH$2 >=Active!$A$3,BG73*BH$1,\"\")","v":96413.945407478532},{"$f":"IF($T74-BI$2 >=Active!$A$3,BH73*BI$1,\"\")","v":90460.118717832331},{"$f":"IF($T74-BJ$2 >=Active!$A$3,BI73*BJ$1,\"\")","v":84574.159511940379},{"$f":"IF($T74-BK$2 >=Active!$A$3,BJ73*BK$1,\"\")","v":78843.165031418568},{"$f":"IF($T74-BL$2 >=Active!$A$3,BK73*BL$1,\"\")","v":73263.124733969787},{"$f":"IF($T74-BM$2 >=Active!$A$3,BL73*BM$1,\"\")","v":339874.44835263444},{"$f":"IF($T74-BN$2 >=Active!$A$3,BM73*BN$1,\"\")","v":296402.77965485089},{"$f":"IF($T74-BO$2 >=Active!$A$3,BN73*BO$1,\"\")","v":255404.28574428233},{"$f":"IF($T74-BP$2 >=Active!$A$3,BO73*BP$1,\"\")","v":228783.30251149755},{"$f":"IF($T74-BQ$2 >=Active!$A$3,BP73*BQ$1,\"\")","v":203384.52200059933},{"$f":"IF($T74-BR$2 >=Active!$A$3,BQ73*BR$1,\"\")","v":179153.96985733093},{"$f":"IF($T74-BS$2 >=Active!$A$3,BR73*BS$1,\"\")","v":156040.06109143182},{"$f":"IF($T74-BT$2 >=Active!$A$3,BS73*BT$1,\"\")","v":133993.493709451},{"$f":"IF($T74-BU$2 >=Active!$A$3,BT73*BU$1,\"\")","v":119376.6867583662},{"$f":"IF($T74-BV$2 >=Active!$A$3,BU73*BV$1,\"\")","v":105297.28794579362},{"$f":"IF($T74-BW$2 >=Active!$A$3,BV73*BW$1,\"\")","v":91736.427630795195},{"$f":"IF($T74-BX$2 >=Active!$A$3,BW73*BX$1,\"\")","v":78675.912912766376},{"$f":"IF($T74-BY$2 >=Active!$A$3,BX73*BY$1,\"\")","v":66098.202797381789},{"$f":"IF($T74-BZ$2 >=Active!$A$3,BY73*BZ$1,\"\")","v":68092.34492492245},{"$f":"IF($T74-CA$2 >=Active!$A$3,BZ73*CA$1,\"\")","v":70080.339529596153},{"$f":"IF($T74-CB$2 >=Active!$A$3,CA73*CB$1,\"\")","v":72062.228776390373},{"$f":"IF($T74-CC$2 >=Active!$A$3,CB73*CC$1,\"\")","v":74038.054658143155},{"$f":"IF($T74-CD$2 >=Active!$A$3,CC73*CD$1,\"\")","v":75936.355836515286},{"$f":"IF($T74-CE$2 >=Active!$A$3,CD73*CE$1,\"\")","v":83607.803093669951},{"$f":"IF($T74-CF$2 >=Active!$A$3,CE73*CF$1,\"\")","v":91360.267561135057},{"$f":"IF($T74-CG$2 >=Active!$A$3,CF73*CG$1,\"\")","v":99195.55175859046},{"$f":"IF($T74-CH$2 >=Active!$A$3,CG73*CH$1,\"\")","v":106914.33596640425},{"$f":"IF($T74-CI$2 >=Active!$A$3,CH73*CI$1,\"\")","v":114475.0046851872},{"$f":"IF($T74-CJ$2 >=Active!$A$3,CI73*CJ$1,\"\")","v":109567.5348599782},{"$f":"IF($T74-CK$2 >=Active!$A$3,CJ73*CK$1,\"\")","v":104969.73969961295},{"$f":"IF($T74-CL$2 >=Active!$A$3,CK73*CL$1,\"\")","v":100768.0475208796},{"$f":"IF($T74-CM$2 >=Active!$A$3,CL73*CM$1,\"\")","v":96942.852947385079},{"$f":"IF($T74-CN$2 >=Active!$A$3,CM73*CN$1,\"\")","v":93475.459653643993},{"$f":"IF($T74-CO$2 >=Active!$A$3,CN73*CO$1,\"\")","v":""},{"$f":"IF($T74-CP$2 >=Active!$A$3,CO73*CP$1,\"\")","v":""},{"$f":"IF($T74-CQ$2 >=Active!$A$3,CP73*CQ$1,\"\")","v":""},{"$f":"IF($T74-CR$2 >=Active!$A$3,CQ73*CR$1,\"\")","v":""},{"$f":"IF($T74-CS$2 >=Active!$A$3,CR73*CS$1,\"\")","v":""},{"$f":"IF($T74-CT$2 >=Active!$A$3,CS73*CT$1,\"\")","v":""},{"$f":"IF($T74-CU$2 >=Active!$A$3,CT73*CU$1,\"\")","v":""},{"$f":"IF($T74-CV$2 >=Active!$A$3,CU73*CV$1,\"\")","v":""},{"$f":"IF($T74-CW$2 >=Active!$A$3,CV73*CW$1,\"\")","v":""},{"$f":"IF($T74-CX$2 >=Active!$A$3,CW73*CX$1,\"\")","v":""},{"$f":"IF($T74-CY$2 >=Active!$A$3,CX73*CY$1,\"\")","v":""},{"$f":"IF($T74-CZ$2 >=Active!$A$3,CY73*CZ$1,\"\")","v":""},{"$f":"IF($T74-DA$2 >=Active!$A$3,CZ73*DA$1,\"\")","v":""},{"$f":"IF($T74-DB$2 >=Active!$A$3,DA73*DB$1,\"\")","v":""},{"$f":"IF($T74-DC$2 >=Active!$A$3,DB73*DC$1,\"\")","v":""},{"$f":"IF($T74-DD$2 >=Active!$A$3,DC73*DD$1,\"\")","v":""},{"$f":"IF($T74-DE$2 >=Active!$A$3,DD73*DE$1,\"\")","v":""},{"$f":"IF($T74-DF$2 >=Active!$A$3,DE73*DF$1,\"\")","v":""},{"$f":"IF($T74-DG$2 >=Active!$A$3,DF73*DG$1,\"\")","v":""},91,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91,0.01,0.01]
[92,4638.4759120361714,1715.3400000000001,5539.143430141703,2741.28,1,1,0.17443471215216017,0.12626562237409691,null,null,0,0,0.92672600000000005,0.12626562237409691,null,null,null,null,2087,155397.40249378714,{"$f":"IF($T75-V$2 >=Active!$A$3,U74*V$1,\"\")","v":160424.53064296753},{"$f":"IF($T75-W$2 >=Active!$A$3,V74*W$1,\"\")","v":165614.28710525174},{"$f":"IF($T75-X$2 >=Active!$A$3,W74*X$1,\"\")","v":170809.41208098669},{"$f":"IF($T75-Y$2 >=Active!$A$3,X74*Y$1,\"\")","v":171296.51116486764},{"$f":"IF($T75-Z$2 >=Active!$A$3,Y74*Z$1,\"\")","v":171784.99931457723},{"$f":"IF($T75-AA$2 >=Active!$A$3,Z74*AA$1,\"\")","v":172111.27661621917},{"$f":"IF($T75-AB$2 >=Active!$A$3,AA74*AB$1,\"\")","v":172601.62213364412},{"$f":"IF($T75-AC$2 >=Active!$A$3,AB74*AC$1,\"\")","v":172929.13944319557},{"$f":"IF($T75-AD$2 >=Active!$A$3,AC74*AD$1,\"\")","v":173421.34761997871},{"$f":"IF($T75-AE$2 >=Active!$A$3,AD74*AE$1,\"\")","v":173750.10846854732},{"$f":"IF($T75-AF$2 >=Active!$A$3,AE74*AF$1,\"\")","v":174079.49256043072},{"$f":"IF($T75-AG$2 >=Active!$A$3,AF74*AG$1,\"\")","v":174409.50107713279},{"$f":"IF($T75-AH$2 >=Active!$A$3,AG74*AH$1,\"\")","v":174740.13520239736},{"$f":"IF($T75-AI$2 >=Active!$A$3,AH74*AI$1,\"\")","v":175071.39612221235},{"$f":"IF($T75-AJ$2 >=Active!$A$3,AI74*AJ$1,\"\")","v":175403.28502481352},{"$f":"IF($T75-AK$2 >=Active!$A$3,AJ74*AK$1,\"\")","v":175735.80310068984},{"$f":"IF($T75-AL$2 >=Active!$A$3,AK74*AL$1,\"\")","v":176068.95154258673},{"$f":"IF($T75-AM$2 >=Active!$A$3,AL74*AM$1,\"\")","v":176235.68350427478},{"$f":"IF($T75-AN$2 >=Active!$A$3,AM74*AN$1,\"\")","v":176402.57335607792},{"$f":"IF($T75-AO$2 >=Active!$A$3,AN74*AO$1,\"\")","v":176569.62124751351},{"$f":"IF($T75-AP$2 >=Active!$A$3,AO74*AP$1,\"\")","v":175078.66013758036},{"$f":"IF($T75-AQ$2 >=Active!$A$3,AP74*AQ$1,\"\")","v":173593.62227844112},{"$f":"IF($T75-AR$2 >=Active!$A$3,AQ74*AR$1,\"\")","v":172114.47848194168},{"$f":"IF($T75-AS$2 >=Active!$A$3,AR74*AS$1,\"\")","v":170641.19970539183},{"$f":"IF($T75-AT$2 >=Active!$A$3,AS74*AT$1,\"\")","v":169173.75705081661},{"$f":"IF($T75-AU$2 >=Active!$A$3,AT74*AU$1,\"\")","v":167712.12176421171},{"$f":"IF($T75-AV$2 >=Active!$A$3,AU74*AV$1,\"\")","v":166256.26523480107},{"$f":"IF($T75-AW$2 >=Active!$A$3,AV74*AW$1,\"\")","v":162772.79614282667},{"$f":"IF($T75-AX$2 >=Active!$A$3,AW74*AX$1,\"\")","v":159324.68744015842},{"$f":"IF($T75-AY$2 >=Active!$A$3,AX74*AY$1,\"\")","v":155911.55759079801},{"$f":"IF($T75-AZ$2 >=Active!$A$3,AY74*AZ$1,\"\")","v":152533.02919927947},{"$f":"IF($T75-BA$2 >=Active!$A$3,AZ74*BA$1,\"\")","v":149188.72896528686},{"$f":"IF($T75-BB$2 >=Active!$A$3,BA74*BB$1,\"\")","v":143577.17446602506},{"$f":"IF($T75-BC$2 >=Active!$A$3,BB74*BC$1,\"\")","v":138065.74163389814},{"$f":"IF($T75-BD$2 >=Active!$A$3,BC74*BD$1,\"\")","v":132527.07272976113},{"$f":"IF($T75-BE$2 >=Active!$A$3,BD74*BE$1,\"\")","v":127095.01707324653},{"$f":"IF($T75-BF$2 >=Active!$A$3,BE74*BF$1,\"\")","v":121767.50223406735},{"$f":"IF($T75-BG$2 >=Active!$A$3,BF74*BG$1,\"\")","v":114980.96308049595},{"$f":"IF($T75-BH$2 >=Active!$A$3,BG74*BH$1,\"\")","v":108363.04521206365},{"$f":"IF($T75-BI$2 >=Active!$A$3,BH74*BI$1,\"\")","v":101909.54029570481},{"$f":"IF($T75-BJ$2 >=Active!$A$3,BI74*BJ$1,\"\")","v":95616.345484748774},{"$f":"IF($T75-BK$2 >=Active!$A$3,BJ74*BK$1,\"\")","v":89394.886604120969},{"$f":"IF($T75-BL$2 >=Active!$A$3,BK74*BL$1,\"\")","v":83337.225438209425},{"$f":"IF($T75-BM$2 >=Active!$A$3,BL74*BM$1,\"\")","v":77439.122843806064},{"$f":"IF($T75-BN$2 >=Active!$A$3,BM74*BN$1,\"\")","v":359247.29190873459},{"$f":"IF($T75-BO$2 >=Active!$A$3,BN74*BO$1,\"\")","v":313297.7380951774},{"$f":"IF($T75-BP$2 >=Active!$A$3,BO74*BP$1,\"\")","v":269962.33003170643},{"$f":"IF($T75-BQ$2 >=Active!$A$3,BP74*BQ$1,\"\")","v":241823.95075465291},{"$f":"IF($T75-BR$2 >=Active!$A$3,BQ74*BR$1,\"\")","v":214977.43975463349},{"$f":"IF($T75-BS$2 >=Active!$A$3,BR74*BS$1,\"\")","v":189365.74613919877},{"$f":"IF($T75-BT$2 >=Active!$A$3,BS74*BT$1,\"\")","v":164934.34457364344},{"$f":"IF($T75-BU$2 >=Active!$A$3,BT74*BU$1,\"\")","v":141631.12285088969},{"$f":"IF($T75-BV$2 >=Active!$A$3,BU74*BV$1,\"\")","v":126181.15790359306},{"$f":"IF($T75-BW$2 >=Active!$A$3,BV74*BW$1,\"\")","v":111299.23335870384},{"$f":"IF($T75-BX$2 >=Active!$A$3,BW74*BX$1,\"\")","v":96965.404005750519},{"$f":"IF($T75-BY$2 >=Active!$A$3,BX74*BY$1,\"\")","v":83160.439948794054},{"$f":"IF($T75-BZ$2 >=Active!$A$3,BY74*BZ$1,\"\")","v":69865.800356832551},{"$f":"IF($T75-CA$2 >=Active!$A$3,BZ74*CA$1,\"\")","v":71973.608585643029},{"$f":"IF($T75-CB$2 >=Active!$A$3,CA74*CB$1,\"\")","v":74074.918882783124},{"$f":"IF($T75-CC$2 >=Active!$A$3,CB74*CC$1,\"\")","v":76169.775816644615},{"$f":"IF($T75-CD$2 >=Active!$A$3,CC74*CD$1,\"\")","v":78258.223773657315},{"$f":"IF($T75-CE$2 >=Active!$A$3,CD74*CE$1,\"\")","v":80264.728119196647},{"$f":"IF($T75-CF$2 >=Active!$A$3,CE74*CF$1,\"\")","v":88373.447870009128},{"$f":"IF($T75-CG$2 >=Active!$A$3,CF74*CG$1,\"\")","v":96567.802812119757},{"$f":"IF($T75-CH$2 >=Active!$A$3,CG74*CH$1,\"\")","v":104849.69820883012},{"$f":"IF($T75-CI$2 >=Active!$A$3,CH74*CI$1,\"\")","v":113008.45311648928},{"$f":"IF($T75-CJ$2 >=Active!$A$3,CI74*CJ$1,\"\")","v":121000.07995224287},{"$f":"IF($T75-CK$2 >=Active!$A$3,CJ74*CK$1,\"\")","v":115812.88434699696},{"$f":"IF($T75-CL$2 >=Active!$A$3,CK74*CL$1,\"\")","v":110953.01486249089},{"$f":"IF($T75-CM$2 >=Active!$A$3,CL74*CM$1,\"\")","v":106511.82622956974},{"$f":"IF($T75-CN$2 >=Active!$A$3,CM74*CN$1,\"\")","v":102468.59556538603},{"$f":"IF($T75-CO$2 >=Active!$A$3,CN74*CO$1,\"\")","v":98803.560853901698},{"$f":"IF($T75-CP$2 >=Active!$A$3,CO74*CP$1,\"\")","v":""},{"$f":"IF($T75-CQ$2 >=Active!$A$3,CP74*CQ$1,\"\")","v":""},{"$f":"IF($T75-CR$2 >=Active!$A$3,CQ74*CR$1,\"\")","v":""},{"$f":"IF($T75-CS$2 >=Active!$A$3,CR74*CS$1,\"\")","v":""},{"$f":"IF($T75-CT$2 >=Active!$A$3,CS74*CT$1,\"\")","v":""},{"$f":"IF($T75-CU$2 >=Active!$A$3,CT74*CU$1,\"\")","v":""},{"$f":"IF($T75-CV$2 >=Active!$A$3,CU74*CV$1,\"\")","v":""},{"$f":"IF($T75-CW$2 >=Active!$A$3,CV74*CW$1,\"\")","v":""},{"$f":"IF($T75-CX$2 >=Active!$A$3,CW74*CX$1,\"\")","v":""},{"$f":"IF($T75-CY$2 >=Active!$A$3,CX74*CY$1,\"\")","v":""},{"$f":"IF($T75-CZ$2 >=Active!$A$3,CY74*CZ$1,\"\")","v":""},{"$f":"IF($T75-DA$2 >=Active!$A$3,CZ74*DA$1,\"\")","v":""},{"$f":"IF($T75-DB$2 >=Active!$A$3,DA74*DB$1,\"\")","v":""},{"$f":"IF($T75-DC$2 >=Active!$A$3,DB74*DC$1,\"\")","v":""},{"$f":"IF($T75-DD$2 >=Active!$A$3,DC74*DD$1,\"\")","v":""},{"$f":"IF($T75-DE$2 >=Active!$A$3,DD74*DE$1,\"\")","v":""},{"$f":"IF($T75-DF$2 >=Active!$A$3,DE74*DF$1,\"\")","v":""},{"$f":"IF($T75-DG$2 >=Active!$A$3,DF74*DG$1,\"\")","v":""},92,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92,8.9999999999999993E-3,8.9999999999999993E-3]
[93,4638.4759120361714,1715.3400000000001,5539.143430141703,2741.28,1,1,0.19201871531328057,0.13972718021397779,null,null,0,0,0.92079299999999997,0.13972718021397779,null,null,null,null,2088,163167.27261847671,{"$f":"IF($T76-V$2 >=Active!$A$3,U75*V$1,\"\")","v":168606.18170575905},{"$f":"IF($T76-W$2 >=Active!$A$3,V75*W$1,\"\")","v":174060.61574761977},{"$f":"IF($T76-X$2 >=Active!$A$3,W75*X$1,\"\")","v":179691.50150919813},{"$f":"IF($T76-Y$2 >=Active!$A$3,X75*Y$1,\"\")","v":180203.92974544095},{"$f":"IF($T76-Z$2 >=Active!$A$3,Y75*Z$1,\"\")","v":180717.81927893535},{"$f":"IF($T76-AA$2 >=Active!$A$3,Z75*AA$1,\"\")","v":181233.17427687897},{"$f":"IF($T76-AB$2 >=Active!$A$3,AA75*AB$1,\"\")","v":181749.50810672744},{"$f":"IF($T76-AC$2 >=Active!$A$3,AB75*AC$1,\"\")","v":182267.3129731282},{"$f":"IF($T76-AD$2 >=Active!$A$3,AC75*AD$1,\"\")","v":182786.1003914577},{"$f":"IF($T76-AE$2 >=Active!$A$3,AD75*AE$1,\"\")","v":183306.36443431748},{"$f":"IF($T76-AF$2 >=Active!$A$3,AE75*AF$1,\"\")","v":183653.86465125449},{"$f":"IF($T76-AG$2 >=Active!$A$3,AF75*AG$1,\"\")","v":184002.02363637526},{"$f":"IF($T76-AH$2 >=Active!$A$3,AG75*AH$1,\"\")","v":184350.84263852934},{"$f":"IF($T76-AI$2 >=Active!$A$3,AH75*AI$1,\"\")","v":184700.322908934},{"$f":"IF($T76-AJ$2 >=Active!$A$3,AI75*AJ$1,\"\")","v":185050.46570117844},{"$f":"IF($T76-AK$2 >=Active!$A$3,AJ75*AK$1,\"\")","v":185401.27227122788},{"$f":"IF($T76-AL$2 >=Active!$A$3,AK75*AL$1,\"\")","v":185752.74387742914},{"$f":"IF($T76-AM$2 >=Active!$A$3,AL75*AM$1,\"\")","v":186104.88178051417},{"$f":"IF($T76-AN$2 >=Active!$A$3,AM75*AN$1,\"\")","v":186281.11746401843},{"$f":"IF($T76-AO$2 >=Active!$A$3,AN75*AO$1,\"\")","v":186457.52003737434},{"$f":"IF($T76-AP$2 >=Active!$A$3,AO75*AP$1,\"\")","v":186634.08965862176},{"$f":"IF($T76-AQ$2 >=Active!$A$3,AP75*AQ$1,\"\")","v":185058.14376542243},{"$f":"IF($T76-AR$2 >=Active!$A$3,AQ75*AR$1,\"\")","v":183488.45874831226},{"$f":"IF($T76-AS$2 >=Active!$A$3,AR75*AS$1,\"\")","v":181925.00375541236},{"$f":"IF($T76-AT$2 >=Active!$A$3,AS75*AT$1,\"\")","v":180367.74808859915},{"$f":"IF($T76-AU$2 >=Active!$A$3,AT75*AU$1,\"\")","v":178816.66120271315},{"$f":"IF($T76-AV$2 >=Active!$A$3,AU75*AV$1,\"\")","v":177271.71270477178},{"$f":"IF($T76-AW$2 >=Active!$A$3,AV75*AW$1,\"\")","v":175732.87235318474},{"$f":"IF($T76-AX$2 >=Active!$A$3,AW75*AX$1,\"\")","v":172050.84552296778},{"$f":"IF($T76-AY$2 >=Active!$A$3,AX75*AY$1,\"\")","v":168406.19462424744},{"$f":"IF($T76-AZ$2 >=Active!$A$3,AY75*AZ$1,\"\")","v":164798.51637347348},{"$f":"IF($T76-BA$2 >=Active!$A$3,AZ75*BA$1,\"\")","v":161227.41186363838},{"$f":"IF($T76-BB$2 >=Active!$A$3,BA75*BB$1,\"\")","v":157692.48651630821},{"$f":"IF($T76-BC$2 >=Active!$A$3,BB75*BC$1,\"\")","v":151761.07341058846},{"$f":"IF($T76-BD$2 >=Active!$A$3,BC75*BD$1,\"\")","v":145935.48890703032},{"$f":"IF($T76-BE$2 >=Active!$A$3,BD75*BE$1,\"\")","v":140081.1158753575},{"$f":"IF($T76-BF$2 >=Active!$A$3,BE75*BF$1,\"\")","v":134339.43304642159},{"$f":"IF($T76-BG$2 >=Active!$A$3,BF75*BG$1,\"\")","v":128708.24986140917},{"$f":"IF($T76-BH$2 >=Active!$A$3,BG75*BH$1,\"\")","v":121534.8779760842},{"$f":"IF($T76-BI$2 >=Active!$A$3,BH75*BI$1,\"\")","v":114539.73878915126},{"$f":"IF($T76-BJ$2 >=Active!$A$3,BI75*BJ$1,\"\")","v":107718.38409255998},{"$f":"IF($T76-BK$2 >=Active!$A$3,BJ75*BK$1,\"\")","v":101066.47717737945},{"$f":"IF($T76-BL$2 >=Active!$A$3,BK75*BL$1,\"\")","v":94490.395140555862},{"$f":"IF($T76-BM$2 >=Active!$A$3,BL75*BM$1,\"\")","v":88087.447288187352},{"$f":"IF($T76-BN$2 >=Active!$A$3,BM75*BN$1,\"\")","v":81853.152845903009},{"$f":"IF($T76-BO$2 >=Active!$A$3,BN75*BO$1,\"\")","v":379724.38754753245},{"$f":"IF($T76-BP$2 >=Active!$A$3,BO75*BP$1,\"\")","v":331155.70916660246},{"$f":"IF($T76-BQ$2 >=Active!$A$3,BP75*BQ$1,\"\")","v":285350.18284351367},{"$f":"IF($T76-BR$2 >=Active!$A$3,BQ75*BR$1,\"\")","v":255607.91594766811},{"$f":"IF($T76-BS$2 >=Active!$A$3,BR75*BS$1,\"\")","v":227231.1538206476},{"$f":"IF($T76-BT$2 >=Active!$A$3,BS75*BT$1,\"\")","v":200159.59366913309},{"$f":"IF($T76-BU$2 >=Active!$A$3,BT75*BU$1,\"\")","v":174335.60221434111},{"$f":"IF($T76-BV$2 >=Active!$A$3,BU75*BV$1,\"\")","v":149704.09685339039},{"$f":"IF($T76-BW$2 >=Active!$A$3,BV75*BW$1,\"\")","v":133373.48390409787},{"$f":"IF($T76-BX$2 >=Active!$A$3,BW75*BX$1,\"\")","v":117643.28966014995},{"$f":"IF($T76-BY$2 >=Active!$A$3,BX75*BY$1,\"\")","v":102492.43203407829},{"$f":"IF($T76-BZ$2 >=Active!$A$3,BY75*BZ$1,\"\")","v":87900.585025875305},{"$f":"IF($T76-CA$2 >=Active!$A$3,BZ75*CA$1,\"\")","v":73848.150977172001},{"$f":"IF($T76-CB$2 >=Active!$A$3,CA75*CB$1,\"\")","v":76076.104275024671},{"$f":"IF($T76-CC$2 >=Active!$A$3,CB75*CC$1,\"\")","v":78297.189259101753},{"$f":"IF($T76-CD$2 >=Active!$A$3,CC75*CD$1,\"\")","v":80511.453038193358},{"$f":"IF($T76-CE$2 >=Active!$A$3,CD75*CE$1,\"\")","v":82718.942528755782},{"$f":"IF($T76-CF$2 >=Active!$A$3,CE75*CF$1,\"\")","v":84839.817621990849},{"$f":"IF($T76-CG$2 >=Active!$A$3,CF75*CG$1,\"\")","v":93410.734398599641},{"$f":"IF($T76-CH$2 >=Active!$A$3,CG75*CH$1,\"\")","v":102072.16757241057},{"$f":"IF($T76-CI$2 >=Active!$A$3,CH75*CI$1,\"\")","v":110826.13100673343},{"$f":"IF($T76-CJ$2 >=Active!$A$3,CI75*CJ$1,\"\")","v":119449.93494412917},{"$f":"IF($T76-CK$2 >=Active!$A$3,CJ75*CK$1,\"\")","v":127897.0845095207},{"$f":"IF($T76-CL$2 >=Active!$A$3,CK75*CL$1,\"\")","v":122414.21875477578},{"$f":"IF($T76-CM$2 >=Active!$A$3,CL75*CM$1,\"\")","v":117277.33670965287},{"$f":"IF($T76-CN$2 >=Active!$A$3,CM75*CN$1,\"\")","v":112583.00032465521},{"$f":"IF($T76-CO$2 >=Active!$A$3,CN75*CO$1,\"\")","v":108309.30551261302},{"$f":"IF($T76-CP$2 >=Active!$A$3,CO75*CP$1,\"\")","v":104435.36382257409},{"$f":"IF($T76-CQ$2 >=Active!$A$3,CP75*CQ$1,\"\")","v":""},{"$f":"IF($T76-CR$2 >=Active!$A$3,CQ75*CR$1,\"\")","v":""},{"$f":"IF($T76-CS$2 >=Active!$A$3,CR75*CS$1,\"\")","v":""},{"$f":"IF($T76-CT$2 >=Active!$A$3,CS75*CT$1,\"\")","v":""},{"$f":"IF($T76-CU$2 >=Active!$A$3,CT75*CU$1,\"\")","v":""},{"$f":"IF($T76-CV$2 >=Active!$A$3,CU75*CV$1,\"\")","v":""},{"$f":"IF($T76-CW$2 >=Active!$A$3,CV75*CW$1,\"\")","v":""},{"$f":"IF($T76-CX$2 >=Active!$A$3,CW75*CX$1,\"\")","v":""},{"$f":"IF($T76-CY$2 >=Active!$A$3,CX75*CY$1,\"\")","v":""},{"$f":"IF($T76-CZ$2 >=Active!$A$3,CY75*CZ$1,\"\")","v":""},{"$f":"IF($T76-DA$2 >=Active!$A$3,CZ75*DA$1,\"\")","v":""},{"$f":"IF($T76-DB$2 >=Active!$A$3,DA75*DB$1,\"\")","v":""},{"$f":"IF($T76-DC$2 >=Active!$A$3,DB75*DC$1,\"\")","v":""},{"$f":"IF($T76-DD$2 >=Active!$A$3,DC75*DD$1,\"\")","v":""},{"$f":"IF($T76-DE$2 >=Active!$A$3,DD75*DE$1,\"\")","v":""},{"$f":"IF($T76-DF$2 >=Active!$A$3,DE75*DF$1,\"\")","v":""},{"$f":"IF($T76-DG$2 >=Active!$A$3,DF75*DG$1,\"\")","v":""},93,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93,8.0000000000000002E-3,8.0000000000000002E-3]
[94,4638.4759120361714,1715.3400000000001,5539.143430141703,2741.28,1,1,0.21029396866873568,0.15338836422746799,null,null,0,0,0.91477299999999995,0.15338836422746799,null,null,null,null,2089,171325.6362494007,{"$f":"IF($T77-V$2 >=Active!$A$3,U76*V$1,\"\")","v":177036.49079104722},{"$f":"IF($T77-W$2 >=Active!$A$3,V76*W$1,\"\")","v":182937.70715074855},{"$f":"IF($T77-X$2 >=Active!$A$3,W76*X$1,\"\")","v":188855.76808616743},{"$f":"IF($T77-Y$2 >=Active!$A$3,X76*Y$1,\"\")","v":189574.534092204},{"$f":"IF($T77-Z$2 >=Active!$A$3,Y76*Z$1,\"\")","v":190115.1458814402},{"$f":"IF($T77-AA$2 >=Active!$A$3,Z76*AA$1,\"\")","v":190657.29933927677},{"$f":"IF($T77-AB$2 >=Active!$A$3,AA76*AB$1,\"\")","v":191382.2320363842},{"$f":"IF($T77-AC$2 >=Active!$A$3,AB76*AC$1,\"\")","v":191927.48056070419},{"$f":"IF($T77-AD$2 >=Active!$A$3,AC76*AD$1,\"\")","v":192656.5498125965},{"$f":"IF($T77-AE$2 >=Active!$A$3,AD76*AE$1,\"\")","v":193204.90811377077},{"$f":"IF($T77-AF$2 >=Active!$A$3,AE76*AF$1,\"\")","v":193754.82720707357},{"$f":"IF($T77-AG$2 >=Active!$A$3,AF76*AG$1,\"\")","v":194122.13493637598},{"$f":"IF($T77-AH$2 >=Active!$A$3,AG76*AH$1,\"\")","v":194490.13898364865},{"$f":"IF($T77-AI$2 >=Active!$A$3,AH76*AI$1,\"\")","v":194858.84066892549},{"$f":"IF($T77-AJ$2 >=Active!$A$3,AI76*AJ$1,\"\")","v":195228.24131474324},{"$f":"IF($T77-AK$2 >=Active!$A$3,AJ76*AK$1,\"\")","v":195598.34224614559},{"$f":"IF($T77-AL$2 >=Active!$A$3,AK76*AL$1,\"\")","v":195969.14479068786},{"$f":"IF($T77-AM$2 >=Active!$A$3,AL76*AM$1,\"\")","v":196340.6502784426},{"$f":"IF($T77-AN$2 >=Active!$A$3,AM76*AN$1,\"\")","v":196712.86004200348},{"$f":"IF($T77-AO$2 >=Active!$A$3,AN76*AO$1,\"\")","v":196899.14115946749},{"$f":"IF($T77-AP$2 >=Active!$A$3,AO76*AP$1,\"\")","v":197085.59867950468},{"$f":"IF($T77-AQ$2 >=Active!$A$3,AP76*AQ$1,\"\")","v":197272.23276916318},{"$f":"IF($T77-AR$2 >=Active!$A$3,AQ76*AR$1,\"\")","v":195606.45796005148},{"$f":"IF($T77-AS$2 >=Active!$A$3,AR76*AS$1,\"\")","v":193947.30089696604},{"$f":"IF($T77-AT$2 >=Active!$A$3,AS76*AT$1,\"\")","v":192294.72896947086},{"$f":"IF($T77-AU$2 >=Active!$A$3,AT76*AU$1,\"\")","v":190648.7097296493},{"$f":"IF($T77-AV$2 >=Active!$A$3,AU76*AV$1,\"\")","v":189009.21089126778},{"$f":"IF($T77-AW$2 >=Active!$A$3,AV76*AW$1,\"\")","v":187376.20032894376},{"$f":"IF($T77-AX$2 >=Active!$A$3,AW76*AX$1,\"\")","v":185749.64607731625},{"$f":"IF($T77-AY$2 >=Active!$A$3,AX76*AY$1,\"\")","v":181857.74371777693},{"$f":"IF($T77-AZ$2 >=Active!$A$3,AY76*AZ$1,\"\")","v":178005.34771782954},{"$f":"IF($T77-BA$2 >=Active!$A$3,AZ76*BA$1,\"\")","v":174192.03180676146},{"$f":"IF($T77-BB$2 >=Active!$A$3,BA76*BB$1,\"\")","v":170417.37433986575},{"$f":"IF($T77-BC$2 >=Active!$A$3,BB76*BC$1,\"\")","v":166680.95824773778},{"$f":"IF($T77-BD$2 >=Active!$A$3,BC76*BD$1,\"\")","v":160411.45459499198},{"$f":"IF($T77-BE$2 >=Active!$A$3,BD76*BE$1,\"\")","v":154253.81177473103},{"$f":"IF($T77-BF$2 >=Active!$A$3,BE76*BF$1,\"\")","v":148065.73948025287},{"$f":"IF($T77-BG$2 >=Active!$A$3,BF76*BG$1,\"\")","v":141996.78073006761},{"$f":"IF($T77-BH$2 >=Active!$A$3,BG76*BH$1,\"\")","v":136044.62010350949},{"$f":"IF($T77-BI$2 >=Active!$A$3,BH76*BI$1,\"\")","v":128462.36602072099},{"$f":"IF($T77-BJ$2 >=Active!$A$3,BI76*BJ$1,\"\")","v":121068.50390013288},{"$f":"IF($T77-BK$2 >=Active!$A$3,BJ76*BK$1,\"\")","v":113858.33198583589},{"$f":"IF($T77-BL$2 >=Active!$A$3,BK76*BL$1,\"\")","v":106827.26637649006},{"$f":"IF($T77-BM$2 >=Active!$A$3,BL76*BM$1,\"\")","v":99876.347663567547},{"$f":"IF($T77-BN$2 >=Active!$A$3,BM76*BN$1,\"\")","v":93108.431783614025},{"$f":"IF($T77-BO$2 >=Active!$A$3,BN76*BO$1,\"\")","v":86518.782558119477},{"$f":"IF($T77-BP$2 >=Active!$A$3,BO76*BP$1,\"\")","v":401368.67763774178},{"$f":"IF($T77-BQ$2 >=Active!$A$3,BP76*BQ$1,\"\")","v":350031.58458909881},{"$f":"IF($T77-BR$2 >=Active!$A$3,BQ76*BR$1,\"\")","v":301615.14326559391},{"$f":"IF($T77-BS$2 >=Active!$A$3,BR76*BS$1,\"\")","v":270177.56715668517},{"$f":"IF($T77-BT$2 >=Active!$A$3,BS76*BT$1,\"\")","v":240183.3295884245},{"$f":"IF($T77-BU$2 >=Active!$A$3,BT76*BU$1,\"\")","v":211568.69050827366},{"$f":"IF($T77-BV$2 >=Active!$A$3,BU76*BV$1,\"\")","v":184272.73154055854},{"$f":"IF($T77-BW$2 >=Active!$A$3,BV76*BW$1,\"\")","v":158237.23037403365},{"$f":"IF($T77-BX$2 >=Active!$A$3,BW76*BX$1,\"\")","v":140975.77248663144},{"$f":"IF($T77-BY$2 >=Active!$A$3,BX76*BY$1,\"\")","v":124348.95717077849},{"$f":"IF($T77-BZ$2 >=Active!$A$3,BY76*BZ$1,\"\")","v":108334.50066002074},{"$f":"IF($T77-CA$2 >=Active!$A$3,BZ76*CA$1,\"\")","v":92910.918372350192},{"$f":"IF($T77-CB$2 >=Active!$A$3,CA76*CB$1,\"\")","v":78057.495582870804},{"$f":"IF($T77-CC$2 >=Active!$A$3,CB76*CC$1,\"\")","v":80412.442218701079},{"$f":"IF($T77-CD$2 >=Active!$A$3,CC76*CD$1,\"\")","v":82760.129046870541},{"$f":"IF($T77-CE$2 >=Active!$A$3,CD76*CE$1,\"\")","v":85100.605861370379},{"$f":"IF($T77-CF$2 >=Active!$A$3,CE76*CF$1,\"\")","v":87433.922252894859},{"$f":"IF($T77-CG$2 >=Active!$A$3,CF76*CG$1,\"\")","v":89675.687226444323},{"$f":"IF($T77-CH$2 >=Active!$A$3,CG76*CH$1,\"\")","v":98735.146259319808},{"$f":"IF($T77-CI$2 >=Active!$A$3,CH76*CI$1,\"\")","v":107890.28112403797},{"$f":"IF($T77-CJ$2 >=Active!$A$3,CI76*CJ$1,\"\")","v":117143.22047411723},{"$f":"IF($T77-CK$2 >=Active!$A$3,CJ76*CK$1,\"\")","v":126258.58123594453},{"$f":"IF($T77-CL$2 >=Active!$A$3,CK76*CL$1,\"\")","v":135187.21832656336},{"$f":"IF($T77-CM$2 >=Active!$A$3,CL76*CM$1,\"\")","v":129391.82922379799},{"$f":"IF($T77-CN$2 >=Active!$A$3,CM76*CN$1,\"\")","v":123962.14490210307},{"$f":"IF($T77-CO$2 >=Active!$A$3,CN76*CO$1,\"\")","v":119000.23134316054},{"$f":"IF($T77-CP$2 >=Active!$A$3,CO76*CP$1,\"\")","v":114482.93592683195},{"$f":"IF($T77-CQ$2 >=Active!$A$3,CP76*CQ$1,\"\")","v":110388.17956046081},{"$f":"IF($T77-CR$2 >=Active!$A$3,CQ76*CR$1,\"\")","v":""},{"$f":"IF($T77-CS$2 >=Active!$A$3,CR76*CS$1,\"\")","v":""},{"$f":"IF($T77-CT$2 >=Active!$A$3,CS76*CT$1,\"\")","v":""},{"$f":"IF($T77-CU$2 >=Active!$A$3,CT76*CU$1,\"\")","v":""},{"$f":"IF($T77-CV$2 >=Active!$A$3,CU76*CV$1,\"\")","v":""},{"$f":"IF($T77-CW$2 >=Active!$A$3,CV76*CW$1,\"\")","v":""},{"$f":"IF($T77-CX$2 >=Active!$A$3,CW76*CX$1,\"\")","v":""},{"$f":"IF($T77-CY$2 >=Active!$A$3,CX76*CY$1,\"\")","v":""},{"$f":"IF($T77-CZ$2 >=Active!$A$3,CY76*CZ$1,\"\")","v":""},{"$f":"IF($T77-DA$2 >=Active!$A$3,CZ76*DA$1,\"\")","v":""},{"$f":"IF($T77-DB$2 >=Active!$A$3,DA76*DB$1,\"\")","v":""},{"$f":"IF($T77-DC$2 >=Active!$A$3,DB76*DC$1,\"\")","v":""},{"$f":"IF($T77-DD$2 >=Active!$A$3,DC76*DD$1,\"\")","v":""},{"$f":"IF($T77-DE$2 >=Active!$A$3,DD76*DE$1,\"\")","v":""},{"$f":"IF($T77-DF$2 >=Active!$A$3,DE76*DF$1,\"\")","v":""},{"$f":"IF($T77-DG$2 >=Active!$A$3,DF76*DG$1,\"\")","v":""},94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94,7.0000000000000001E-3,7.0000000000000001E-3]
[95,4638.4759120361714,1715.3400000000001,5539.143430141703,2741.28,1,1,0.22905404912198155,0.16702042388678226,null,null,0,0,0.90876500000000004,0.16702042388678226,null,null,null,null,2090,179891.91806187094,{"$f":"IF($T78-V$2 >=Active!$A$3,U77*V$1,\"\")","v":185888.31533059975},{"$f":"IF($T78-W$2 >=Active!$A$3,V77*W$1,\"\")","v":192084.59250828624},{"$f":"IF($T78-X$2 >=Active!$A$3,W77*X$1,\"\")","v":198487.41225856217},{"$f":"IF($T78-Y$2 >=Active!$A$3,X77*Y$1,\"\")","v":199242.83533090662},{"$f":"IF($T78-Z$2 >=Active!$A$3,Y77*Z$1,\"\")","v":200001.13346727521},{"$f":"IF($T78-AA$2 >=Active!$A$3,Z77*AA$1,\"\")","v":200571.47890491941},{"$f":"IF($T78-AB$2 >=Active!$A$3,AA77*AB$1,\"\")","v":201334.10810227628},{"$f":"IF($T78-AC$2 >=Active!$A$3,AB77*AC$1,\"\")","v":202099.63703042173},{"$f":"IF($T78-AD$2 >=Active!$A$3,AC77*AD$1,\"\")","v":202867.34695266432},{"$f":"IF($T78-AE$2 >=Active!$A$3,AD77*AE$1,\"\")","v":203637.97315191448},{"$f":"IF($T78-AF$2 >=Active!$A$3,AE77*AF$1,\"\")","v":204217.58787625568},{"$f":"IF($T78-AG$2 >=Active!$A$3,AF77*AG$1,\"\")","v":204798.85235787675},{"$f":"IF($T78-AH$2 >=Active!$A$3,AG77*AH$1,\"\")","v":205187.09662774939},{"$f":"IF($T78-AI$2 >=Active!$A$3,AH77*AI$1,\"\")","v":205576.07690571662},{"$f":"IF($T78-AJ$2 >=Active!$A$3,AI77*AJ$1,\"\")","v":205965.79458705423},{"$f":"IF($T78-AK$2 >=Active!$A$3,AJ77*AK$1,\"\")","v":206356.25106968358},{"$f":"IF($T78-AL$2 >=Active!$A$3,AK77*AL$1,\"\")","v":206747.44775417587},{"$f":"IF($T78-AM$2 >=Active!$A$3,AL77*AM$1,\"\")","v":207139.38604375705},{"$f":"IF($T78-AN$2 >=Active!$A$3,AM77*AN$1,\"\")","v":207532.06734431381},{"$f":"IF($T78-AO$2 >=Active!$A$3,AN77*AO$1,\"\")","v":207925.49306439765},{"$f":"IF($T78-AP$2 >=Active!$A$3,AO77*AP$1,\"\")","v":208122.39220555712},{"$f":"IF($T78-AQ$2 >=Active!$A$3,AP77*AQ$1,\"\")","v":208319.47780423643},{"$f":"IF($T78-AR$2 >=Active!$A$3,AQ77*AR$1,\"\")","v":208516.75003700546},{"$f":"IF($T78-AS$2 >=Active!$A$3,AR77*AS$1,\"\")","v":206756.02606377442},{"$f":"IF($T78-AT$2 >=Active!$A$3,AS77*AT$1,\"\")","v":205002.29704809311},{"$f":"IF($T78-AU$2 >=Active!$A$3,AT77*AU$1,\"\")","v":203255.52852073067},{"$f":"IF($T78-AV$2 >=Active!$A$3,AU77*AV$1,\"\")","v":201515.68618423931},{"$f":"IF($T78-AW$2 >=Active!$A$3,AV77*AW$1,\"\")","v":199782.73591207003},{"$f":"IF($T78-AX$2 >=Active!$A$3,AW77*AX$1,\"\")","v":198056.64374769354},{"$f":"IF($T78-AY$2 >=Active!$A$3,AX77*AY$1,\"\")","v":196337.37590372327},{"$f":"IF($T78-AZ$2 >=Active!$A$3,AY77*AZ$1,\"\")","v":192223.63510969019},{"$f":"IF($T78-BA$2 >=Active!$A$3,AZ77*BA$1,\"\")","v":188151.65253774583},{"$f":"IF($T78-BB$2 >=Active!$A$3,BA77*BB$1,\"\")","v":184120.97761974685},{"$f":"IF($T78-BC$2 >=Active!$A$3,BB77*BC$1,\"\")","v":180131.16467723809},{"$f":"IF($T78-BD$2 >=Active!$A$3,BC77*BD$1,\"\")","v":176181.77286785882},{"$f":"IF($T78-BE$2 >=Active!$A$3,BD77*BE$1,\"\")","v":169554.90750690651},{"$f":"IF($T78-BF$2 >=Active!$A$3,BE77*BF$1,\"\")","v":163046.2790458907},{"$f":"IF($T78-BG$2 >=Active!$A$3,BF77*BG$1,\"\")","v":156505.48663062727},{"$f":"IF($T78-BH$2 >=Active!$A$3,BG77*BH$1,\"\")","v":150090.59723168146},{"$f":"IF($T78-BI$2 >=Active!$A$3,BH77*BI$1,\"\")","v":143799.16344940951},{"$f":"IF($T78-BJ$2 >=Active!$A$3,BI77*BJ$1,\"\")","v":135784.72088390208},{"$f":"IF($T78-BK$2 >=Active!$A$3,BJ77*BK$1,\"\")","v":127969.40862244045},{"$f":"IF($T78-BL$2 >=Active!$A$3,BK77*BL$1,\"\")","v":120348.25690902853},{"$f":"IF($T78-BM$2 >=Active!$A$3,BL77*BM$1,\"\")","v":112916.42055995},{"$f":"IF($T78-BN$2 >=Active!$A$3,BM77*BN$1,\"\")","v":105569.2994803909},{"$f":"IF($T78-BO$2 >=Active!$A$3,BN77*BO$1,\"\")","v":98415.612395280026},{"$f":"IF($T78-BP$2 >=Active!$A$3,BO77*BP$1,\"\")","v":91450.353163932275},{"$f":"IF($T78-BQ$2 >=Active!$A$3,BP77*BQ$1,\"\")","v":424246.69226309302},{"$f":"IF($T78-BR$2 >=Active!$A$3,BQ77*BR$1,\"\")","v":369983.38491067744},{"$f":"IF($T78-BS$2 >=Active!$A$3,BR77*BS$1,\"\")","v":318807.20643173275},{"$f":"IF($T78-BT$2 >=Active!$A$3,BS77*BT$1,\"\")","v":285577.68848461623},{"$f":"IF($T78-BU$2 >=Active!$A$3,BT77*BU$1,\"\")","v":253873.77937496468},{"$f":"IF($T78-BV$2 >=Active!$A$3,BU77*BV$1,\"\")","v":223628.10586724523},{"$f":"IF($T78-BW$2 >=Active!$A$3,BV77*BW$1,\"\")","v":194776.27723837036},{"$f":"IF($T78-BX$2 >=Active!$A$3,BW77*BX$1,\"\")","v":167256.75250535356},{"$f":"IF($T78-BY$2 >=Active!$A$3,BX77*BY$1,\"\")","v":149011.39151836943},{"$f":"IF($T78-BZ$2 >=Active!$A$3,BY77*BZ$1,\"\")","v":131436.84772951287},{"$f":"IF($T78-CA$2 >=Active!$A$3,BZ77*CA$1,\"\")","v":114509.56719764191},{"$f":"IF($T78-CB$2 >=Active!$A$3,CA77*CB$1,\"\")","v":98206.840719574146},{"$f":"IF($T78-CC$2 >=Active!$A$3,CB77*CC$1,\"\")","v":82506.772831094437},{"$f":"IF($T78-CD$2 >=Active!$A$3,CC77*CD$1,\"\")","v":84995.951425167033},{"$f":"IF($T78-CE$2 >=Active!$A$3,CD77*CE$1,\"\")","v":87477.456402542157},{"$f":"IF($T78-CF$2 >=Active!$A$3,CE77*CF$1,\"\")","v":89951.340395468491},{"$f":"IF($T78-CG$2 >=Active!$A$3,CF77*CG$1,\"\")","v":92417.655821309861},{"$f":"IF($T78-CH$2 >=Active!$A$3,CG77*CH$1,\"\")","v":94787.201398351637},{"$f":"IF($T78-CI$2 >=Active!$A$3,CH77*CI$1,\"\")","v":104363.04959610103},{"$f":"IF($T78-CJ$2 >=Active!$A$3,CI77*CJ$1,\"\")","v":114040.02714810813},{"$f":"IF($T78-CK$2 >=Active!$A$3,CJ77*CK$1,\"\")","v":123820.38404114191},{"$f":"IF($T78-CL$2 >=Active!$A$3,CK77*CL$1,\"\")","v":133455.32036639337},{"$f":"IF($T78-CM$2 >=Active!$A$3,CL77*CM$1,\"\")","v":142892.88977117746},{"$f":"IF($T78-CN$2 >=Active!$A$3,CM77*CN$1,\"\")","v":136767.16348955446},{"$f":"IF($T78-CO$2 >=Active!$A$3,CN77*CO$1,\"\")","v":131027.98716152293},{"$f":"IF($T78-CP$2 >=Active!$A$3,CO77*CP$1,\"\")","v":125783.24452972069},{"$f":"IF($T78-CQ$2 >=Active!$A$3,CP77*CQ$1,\"\")","v":121008.46327466136},{"$f":"IF($T78-CR$2 >=Active!$A$3,CQ77*CR$1,\"\")","v":116680.30579540707},{"$f":"IF($T78-CS$2 >=Active!$A$3,CR77*CS$1,\"\")","v":""},{"$f":"IF($T78-CT$2 >=Active!$A$3,CS77*CT$1,\"\")","v":""},{"$f":"IF($T78-CU$2 >=Active!$A$3,CT77*CU$1,\"\")","v":""},{"$f":"IF($T78-CV$2 >=Active!$A$3,CU77*CV$1,\"\")","v":""},{"$f":"IF($T78-CW$2 >=Active!$A$3,CV77*CW$1,\"\")","v":""},{"$f":"IF($T78-CX$2 >=Active!$A$3,CW77*CX$1,\"\")","v":""},{"$f":"IF($T78-CY$2 >=Active!$A$3,CX77*CY$1,\"\")","v":""},{"$f":"IF($T78-CZ$2 >=Active!$A$3,CY77*CZ$1,\"\")","v":""},{"$f":"IF($T78-DA$2 >=Active!$A$3,CZ77*DA$1,\"\")","v":""},{"$f":"IF($T78-DB$2 >=Active!$A$3,DA77*DB$1,\"\")","v":""},{"$f":"IF($T78-DC$2 >=Active!$A$3,DB77*DC$1,\"\")","v":""},{"$f":"IF($T78-DD$2 >=Active!$A$3,DC77*DD$1,\"\")","v":""},{"$f":"IF($T78-DE$2 >=Active!$A$3,DD77*DE$1,\"\")","v":""},{"$f":"IF($T78-DF$2 >=Active!$A$3,DE77*DF$1,\"\")","v":""},{"$f":"IF($T78-DG$2 >=Active!$A$3,DF77*DG$1,\"\")","v":""},95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,6.0000000000000001E-3,6.0000000000000001E-3]
[96,4638.4759120361714,1715.3400000000001,5539.143430141703,2741.28,1,1,0.24811635103818339,0.18042051255588415,null,null,0,0,0.90286,0.18042051255588415,null,null,null,null,2091,188886.51396496472,{"$f":"IF($T79-V$2 >=Active!$A$3,U78*V$1,\"\")","v":195182.73109712996},{"$f":"IF($T79-W$2 >=Active!$A$3,V78*W$1,\"\")","v":201688.82213370074},{"$f":"IF($T79-X$2 >=Active!$A$3,W78*X$1,\"\")","v":208411.78287149055},{"$f":"IF($T79-Y$2 >=Active!$A$3,X78*Y$1,\"\")","v":209404.21993278307},{"$f":"IF($T79-Z$2 >=Active!$A$3,Y78*Z$1,\"\")","v":210201.19127410647},{"$f":"IF($T79-AA$2 >=Active!$A$3,Z78*AA$1,\"\")","v":211001.19580797534},{"$f":"IF($T79-AB$2 >=Active!$A$3,AA78*AB$1,\"\")","v":211803.48172359492},{"$f":"IF($T79-AC$2 >=Active!$A$3,AB78*AC$1,\"\")","v":212608.81815600375},{"$f":"IF($T79-AD$2 >=Active!$A$3,AC78*AD$1,\"\")","v":213619.31634115576},{"$f":"IF($T79-AE$2 >=Active!$A$3,AD78*AE$1,\"\")","v":214430.78572896618},{"$f":"IF($T79-AF$2 >=Active!$A$3,AE78*AF$1,\"\")","v":215245.33762157359},{"$f":"IF($T79-AG$2 >=Active!$A$3,AF78*AG$1,\"\")","v":215857.99038520225},{"$f":"IF($T79-AH$2 >=Active!$A$3,AG78*AH$1,\"\")","v":216472.38694227571},{"$f":"IF($T79-AI$2 >=Active!$A$3,AH78*AI$1,\"\")","v":216882.76113553109},{"$f":"IF($T79-AJ$2 >=Active!$A$3,AI78*AJ$1,\"\")","v":217293.91328934245},{"$f":"IF($T79-AK$2 >=Active!$A$3,AJ78*AK$1,\"\")","v":217705.84487851631},{"$f":"IF($T79-AL$2 >=Active!$A$3,AK78*AL$1,\"\")","v":218118.55738065555},{"$f":"IF($T79-AM$2 >=Active!$A$3,AL78*AM$1,\"\")","v":218532.05227616389},{"$f":"IF($T79-AN$2 >=Active!$A$3,AM78*AN$1,\"\")","v":218946.33104825119},{"$f":"IF($T79-AO$2 >=Active!$A$3,AN78*AO$1,\"\")","v":219361.39518293968},{"$f":"IF($T79-AP$2 >=Active!$A$3,AO78*AP$1,\"\")","v":219777.2461690683},{"$f":"IF($T79-AQ$2 >=Active!$A$3,AP78*AQ$1,\"\")","v":219985.36856127385},{"$f":"IF($T79-AR$2 >=Active!$A$3,AQ78*AR$1,\"\")","v":220193.68803907791},{"$f":"IF($T79-AS$2 >=Active!$A$3,AR78*AS$1,\"\")","v":220402.20478911477},{"$f":"IF($T79-AT$2 >=Active!$A$3,AS78*AT$1,\"\")","v":218541.11954940954},{"$f":"IF($T79-AU$2 >=Active!$A$3,AT78*AU$1,\"\")","v":216687.42797983441},{"$f":"IF($T79-AV$2 >=Active!$A$3,AU78*AV$1,\"\")","v":214841.09364641231},{"$f":"IF($T79-AW$2 >=Active!$A$3,AV78*AW$1,\"\")","v":213002.08029674095},{"$f":"IF($T79-AX$2 >=Active!$A$3,AW78*AX$1,\"\")","v":211170.35185905802},{"$f":"IF($T79-AY$2 >=Active!$A$3,AX78*AY$1,\"\")","v":209345.87244131207},{"$f":"IF($T79-AZ$2 >=Active!$A$3,AY78*AZ$1,\"\")","v":207528.60633023549},{"$f":"IF($T79-BA$2 >=Active!$A$3,AZ78*BA$1,\"\")","v":203180.38231094251},{"$f":"IF($T79-BB$2 >=Active!$A$3,BA78*BB$1,\"\")","v":198876.29673239734},{"$f":"IF($T79-BC$2 >=Active!$A$3,BB78*BC$1,\"\")","v":194615.8733440724},{"$f":"IF($T79-BD$2 >=Active!$A$3,BC78*BD$1,\"\")","v":190398.64106384065},{"$f":"IF($T79-BE$2 >=Active!$A$3,BD78*BE$1,\"\")","v":186224.13392132675},{"$f":"IF($T79-BF$2 >=Active!$A$3,BE78*BF$1,\"\")","v":179219.53723480017},{"$f":"IF($T79-BG$2 >=Active!$A$3,BF78*BG$1,\"\")","v":172339.91695150646},{"$f":"IF($T79-BH$2 >=Active!$A$3,BG78*BH$1,\"\")","v":165426.29936857303},{"$f":"IF($T79-BI$2 >=Active!$A$3,BH78*BI$1,\"\")","v":158645.7612738873},{"$f":"IF($T79-BJ$2 >=Active!$A$3,BI78*BJ$1,\"\")","v":151995.71576602585},{"$f":"IF($T79-BK$2 >=Active!$A$3,BJ78*BK$1,\"\")","v":143524.44997428448},{"$f":"IF($T79-BL$2 >=Active!$A$3,BK78*BL$1,\"\")","v":135263.66491391955},{"$f":"IF($T79-BM$2 >=Active!$A$3,BL78*BM$1,\"\")","v":127208.10755284314},{"$f":"IF($T79-BN$2 >=Active!$A$3,BM78*BN$1,\"\")","v":119352.65653186713},{"$f":"IF($T79-BO$2 >=Active!$A$3,BN78*BO$1,\"\")","v":111586.74955077317},{"$f":"IF($T79-BP$2 >=Active!$A$3,BO78*BP$1,\"\")","v":104025.30230181098},{"$f":"IF($T79-BQ$2 >=Active!$A$3,BP78*BQ$1,\"\")","v":96663.023294276412},{"$f":"IF($T79-BR$2 >=Active!$A$3,BQ78*BR$1,\"\")","v":448428.75372208928},{"$f":"IF($T79-BS$2 >=Active!$A$3,BR78*BS$1,\"\")","v":391072.43785058602},{"$f":"IF($T79-BT$2 >=Active!$A$3,BS78*BT$1,\"\")","v":336979.2171983415},{"$f":"IF($T79-BU$2 >=Active!$A$3,BT78*BU$1,\"\")","v":301855.61672823934},{"$f":"IF($T79-BV$2 >=Active!$A$3,BU78*BV$1,\"\")","v":268344.58479933767},{"$f":"IF($T79-BW$2 >=Active!$A$3,BV78*BW$1,\"\")","v":236374.90790167821},{"$f":"IF($T79-BX$2 >=Active!$A$3,BW78*BX$1,\"\")","v":205878.52504095747},{"$f":"IF($T79-BY$2 >=Active!$A$3,BX78*BY$1,\"\")","v":176790.38739815869},{"$f":"IF($T79-BZ$2 >=Active!$A$3,BY78*BZ$1,\"\")","v":157505.04083491649},{"$f":"IF($T79-CA$2 >=Active!$A$3,BZ78*CA$1,\"\")","v":138928.74805009511},{"$f":"IF($T79-CB$2 >=Active!$A$3,CA78*CB$1,\"\")","v":121036.61252790749},{"$f":"IF($T79-CC$2 >=Active!$A$3,CB78*CC$1,\"\")","v":103804.63064058986},{"$f":"IF($T79-CD$2 >=Active!$A$3,CC78*CD$1,\"\")","v":87209.658882466814},{"$f":"IF($T79-CE$2 >=Active!$A$3,CD78*CE$1,\"\")","v":89840.720656401551},{"$f":"IF($T79-CF$2 >=Active!$A$3,CE78*CF$1,\"\")","v":92463.671417487058},{"$f":"IF($T79-CG$2 >=Active!$A$3,CF78*CG$1,\"\")","v":95078.566798010186},{"$f":"IF($T79-CH$2 >=Active!$A$3,CG78*CH$1,\"\")","v":97685.462203124524},{"$f":"IF($T79-CI$2 >=Active!$A$3,CH78*CI$1,\"\")","v":100190.07187805767},{"$f":"IF($T79-CJ$2 >=Active!$A$3,CI78*CJ$1,\"\")","v":110311.74342307878},{"$f":"IF($T79-CK$2 >=Active!$A$3,CJ78*CK$1,\"\")","v":120540.30869555028},{"$f":"IF($T79-CL$2 >=Active!$A$3,CK78*CL$1,\"\")","v":130878.14593148699},{"$f":"IF($T79-CM$2 >=Active!$A$3,CL78*CM$1,\"\")","v":141062.27362727778},{"$f":"IF($T79-CN$2 >=Active!$A$3,CM78*CN$1,\"\")","v":151037.78448813458},{"$f":"IF($T79-CO$2 >=Active!$A$3,CN78*CO$1,\"\")","v":144562.89180845904},{"$f":"IF($T79-CP$2 >=Active!$A$3,CO78*CP$1,\"\")","v":138496.58242972972},{"$f":"IF($T79-CQ$2 >=Active!$A$3,CP78*CQ$1,\"\")","v":132952.88946791476},{"$f":"IF($T79-CR$2 >=Active!$A$3,CQ78*CR$1,\"\")","v":127905.94568131705},{"$f":"IF($T79-CS$2 >=Active!$A$3,CR78*CS$1,\"\")","v":123331.08322574527},{"$f":"IF($T79-CT$2 >=Active!$A$3,CS78*CT$1,\"\")","v":""},{"$f":"IF($T79-CU$2 >=Active!$A$3,CT78*CU$1,\"\")","v":""},{"$f":"IF($T79-CV$2 >=Active!$A$3,CU78*CV$1,\"\")","v":""},{"$f":"IF($T79-CW$2 >=Active!$A$3,CV78*CW$1,\"\")","v":""},{"$f":"IF($T79-CX$2 >=Active!$A$3,CW78*CX$1,\"\")","v":""},{"$f":"IF($T79-CY$2 >=Active!$A$3,CX78*CY$1,\"\")","v":""},{"$f":"IF($T79-CZ$2 >=Active!$A$3,CY78*CZ$1,\"\")","v":""},{"$f":"IF($T79-DA$2 >=Active!$A$3,CZ78*DA$1,\"\")","v":""},{"$f":"IF($T79-DB$2 >=Active!$A$3,DA78*DB$1,\"\")","v":""},{"$f":"IF($T79-DC$2 >=Active!$A$3,DB78*DC$1,\"\")","v":""},{"$f":"IF($T79-DD$2 >=Active!$A$3,DC78*DD$1,\"\")","v":""},{"$f":"IF($T79-DE$2 >=Active!$A$3,DD78*DE$1,\"\")","v":""},{"$f":"IF($T79-DF$2 >=Active!$A$3,DE78*DF$1,\"\")","v":""},{"$f":"IF($T79-DG$2 >=Active!$A$3,DF78*DG$1,\"\")","v":""},96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,5.0000000000000001E-3,5.0000000000000001E-3]
[97,4638.4759120361714,1715.3400000000001,5539.143430141703,2741.28,1,1,0.26733949142692531,0.19339538722379135,null,null,0,0,0.89714099999999997,0.19339538722379135,null,null,null,null,2092,198330.83966321321,{"$f":"IF($T80-V$2 >=Active!$A$3,U79*V$1,\"\")","v":204941.86765198671},{"$f":"IF($T80-W$2 >=Active!$A$3,V79*W$1,\"\")","v":211773.263240386},{"$f":"IF($T80-X$2 >=Active!$A$3,W79*X$1,\"\")","v":218832.37201506531},{"$f":"IF($T80-Y$2 >=Active!$A$3,X79*Y$1,\"\")","v":219874.43092942252},{"$f":"IF($T80-Z$2 >=Active!$A$3,Y79*Z$1,\"\")","v":220921.45202908613},{"$f":"IF($T80-AA$2 >=Active!$A$3,Z79*AA$1,\"\")","v":221762.25679418232},{"$f":"IF($T80-AB$2 >=Active!$A$3,AA79*AB$1,\"\")","v":222817.26277322197},{"$f":"IF($T80-AC$2 >=Active!$A$3,AB79*AC$1,\"\")","v":223664.47670011624},{"$f":"IF($T80-AD$2 >=Active!$A$3,AC79*AD$1,\"\")","v":224727.52079089594},{"$f":"IF($T80-AE$2 >=Active!$A$3,AD79*AE$1,\"\")","v":225795.61737260161},{"$f":"IF($T80-AF$2 >=Active!$A$3,AE79*AF$1,\"\")","v":226653.34051551722},{"$f":"IF($T80-AG$2 >=Active!$A$3,AF79*AG$1,\"\")","v":227514.32186600327},{"$f":"IF($T80-AH$2 >=Active!$A$3,AG79*AH$1,\"\")","v":228161.89583715878},{"$f":"IF($T80-AI$2 >=Active!$A$3,AH79*AI$1,\"\")","v":228811.31299798543},{"$f":"IF($T80-AJ$2 >=Active!$A$3,AI79*AJ$1,\"\")","v":229245.07852025636},{"$f":"IF($T80-AK$2 >=Active!$A$3,AJ79*AK$1,\"\")","v":229679.66634683497},{"$f":"IF($T80-AL$2 >=Active!$A$3,AK79*AL$1,\"\")","v":230115.07803659173},{"$f":"IF($T80-AM$2 >=Active!$A$3,AL79*AM$1,\"\")","v":230551.3151513529},{"$f":"IF($T80-AN$2 >=Active!$A$3,AM79*AN$1,\"\")","v":230988.37925590522},{"$f":"IF($T80-AO$2 >=Active!$A$3,AN79*AO$1,\"\")","v":231426.2719180015},{"$f":"IF($T80-AP$2 >=Active!$A$3,AO79*AP$1,\"\")","v":231864.99470836725},{"$f":"IF($T80-AQ$2 >=Active!$A$3,AP79*AQ$1,\"\")","v":232304.54920070517},{"$f":"IF($T80-AR$2 >=Active!$A$3,AQ79*AR$1,\"\")","v":232524.53456926646},{"$f":"IF($T80-AS$2 >=Active!$A$3,AR79*AS$1,\"\")","v":232744.72825730534},{"$f":"IF($T80-AT$2 >=Active!$A$3,AS79*AT$1,\"\")","v":232965.1304620943},{"$f":"IF($T80-AU$2 >=Active!$A$3,AT79*AU$1,\"\")","v":230997.96336372587},{"$f":"IF($T80-AV$2 >=Active!$A$3,AU79*AV$1,\"\")","v":229038.61137468496},{"$f":"IF($T80-AW$2 >=Active!$A$3,AV79*AW$1,\"\")","v":227087.03598425779},{"$f":"IF($T80-AX$2 >=Active!$A$3,AW79*AX$1,\"\")","v":225143.19887365517},{"$f":"IF($T80-AY$2 >=Active!$A$3,AX79*AY$1,\"\")","v":223207.06191502433},{"$f":"IF($T80-AZ$2 >=Active!$A$3,AY79*AZ$1,\"\")","v":221278.58717046684},{"$f":"IF($T80-BA$2 >=Active!$A$3,AZ79*BA$1,\"\")","v":219357.73689105888},{"$f":"IF($T80-BB$2 >=Active!$A$3,BA79*BB$1,\"\")","v":214761.66410266623},{"$f":"IF($T80-BC$2 >=Active!$A$3,BB79*BC$1,\"\")","v":210212.24564614397},{"$f":"IF($T80-BD$2 >=Active!$A$3,BC79*BD$1,\"\")","v":205708.97812468451},{"$f":"IF($T80-BE$2 >=Active!$A$3,BD79*BE$1,\"\")","v":201251.36360447956},{"$f":"IF($T80-BF$2 >=Active!$A$3,BE79*BF$1,\"\")","v":196838.90955484236},{"$f":"IF($T80-BG$2 >=Active!$A$3,BF79*BG$1,\"\")","v":189435.05085718376},{"$f":"IF($T80-BH$2 >=Active!$A$3,BG79*BH$1,\"\")","v":182163.2922177423},{"$f":"IF($T80-BI$2 >=Active!$A$3,BH79*BI$1,\"\")","v":174855.5984325817},{"$f":"IF($T80-BJ$2 >=Active!$A$3,BI79*BJ$1,\"\")","v":167688.56966649886},{"$f":"IF($T80-BK$2 >=Active!$A$3,BJ79*BK$1,\"\")","v":160659.47156468933},{"$f":"IF($T80-BL$2 >=Active!$A$3,BK79*BL$1,\"\")","v":151705.34362281868},{"$f":"IF($T80-BM$2 >=Active!$A$3,BL79*BM$1,\"\")","v":142973.69381401295},{"$f":"IF($T80-BN$2 >=Active!$A$3,BM79*BN$1,\"\")","v":134458.96968335519},{"$f":"IF($T80-BO$2 >=Active!$A$3,BN79*BO$1,\"\")","v":126155.75795418356},{"$f":"IF($T80-BP$2 >=Active!$A$3,BO79*BP$1,\"\")","v":117947.19427516723},{"$f":"IF($T80-BQ$2 >=Active!$A$3,BP79*BQ$1,\"\")","v":109954.74453301421},{"$f":"IF($T80-BR$2 >=Active!$A$3,BQ79*BR$1,\"\")","v":102172.81562205016},{"$f":"IF($T80-BS$2 >=Active!$A$3,BR79*BS$1,\"\")","v":473989.19268424832},{"$f":"IF($T80-BT$2 >=Active!$A$3,BS79*BT$1,\"\")","v":413363.56680806942},{"$f":"IF($T80-BU$2 >=Active!$A$3,BT79*BU$1,\"\")","v":356187.03257864696},{"$f":"IF($T80-BV$2 >=Active!$A$3,BU79*BV$1,\"\")","v":319061.38688174897},{"$f":"IF($T80-BW$2 >=Active!$A$3,BV79*BW$1,\"\")","v":283640.22613289987},{"$f":"IF($T80-BX$2 >=Active!$A$3,BW79*BX$1,\"\")","v":249848.27765207386},{"$f":"IF($T80-BY$2 >=Active!$A$3,BX79*BY$1,\"\")","v":217613.60096829204},{"$f":"IF($T80-BZ$2 >=Active!$A$3,BY79*BZ$1,\"\")","v":186867.43947985373},{"$f":"IF($T80-CA$2 >=Active!$A$3,BZ79*CA$1,\"\")","v":166482.82816250672},{"$f":"IF($T80-CB$2 >=Active!$A$3,CA79*CB$1,\"\")","v":146847.68668895052},{"$f":"IF($T80-CC$2 >=Active!$A$3,CB79*CC$1,\"\")","v":127935.69944199821},{"$f":"IF($T80-CD$2 >=Active!$A$3,CC79*CD$1,\"\")","v":109721.49458710349},{"$f":"IF($T80-CE$2 >=Active!$A$3,CD79*CE$1,\"\")","v":92180.609438767424},{"$f":"IF($T80-CF$2 >=Active!$A$3,CE79*CF$1,\"\")","v":94961.641733816432},{"$f":"IF($T80-CG$2 >=Active!$A$3,CF79*CG$1,\"\")","v":97734.100688283812},{"$f":"IF($T80-CH$2 >=Active!$A$3,CG79*CH$1,\"\")","v":100498.04510549676},{"$f":"IF($T80-CI$2 >=Active!$A$3,CH79*CI$1,\"\")","v":103253.53354870262},{"$f":"IF($T80-CJ$2 >=Active!$A$3,CI79*CJ$1,\"\")","v":105900.90597510696},{"$f":"IF($T80-CK$2 >=Active!$A$3,CJ79*CK$1,\"\")","v":116599.51279819426},{"$f":"IF($T80-CL$2 >=Active!$A$3,CK79*CL$1,\"\")","v":127411.10629119664},{"$f":"IF($T80-CM$2 >=Active!$A$3,CL79*CM$1,\"\")","v":138338.20024958174},{"$f":"IF($T80-CN$2 >=Active!$A$3,CM79*CN$1,\"\")","v":149102.82322403262},{"$f":"IF($T80-CO$2 >=Active!$A$3,CN79*CO$1,\"\")","v":159646.93820395824},{"$f":"IF($T80-CP$2 >=Active!$A$3,CO79*CP$1,\"\")","v":152802.9766415412},{"$f":"IF($T80-CQ$2 >=Active!$A$3,CP79*CQ$1,\"\")","v":146390.8876282243},{"$f":"IF($T80-CR$2 >=Active!$A$3,CQ79*CR$1,\"\")","v":140531.20416758591},{"$f":"IF($T80-CS$2 >=Active!$A$3,CR79*CS$1,\"\")","v":135196.58458515213},{"$f":"IF($T80-CT$2 >=Active!$A$3,CS79*CT$1,\"\")","v":130360.95496961275},{"$f":"IF($T80-CU$2 >=Active!$A$3,CT79*CU$1,\"\")","v":""},{"$f":"IF($T80-CV$2 >=Active!$A$3,CU79*CV$1,\"\")","v":""},{"$f":"IF($T80-CW$2 >=Active!$A$3,CV79*CW$1,\"\")","v":""},{"$f":"IF($T80-CX$2 >=Active!$A$3,CW79*CX$1,\"\")","v":""},{"$f":"IF($T80-CY$2 >=Active!$A$3,CX79*CY$1,\"\")","v":""},{"$f":"IF($T80-CZ$2 >=Active!$A$3,CY79*CZ$1,\"\")","v":""},{"$f":"IF($T80-DA$2 >=Active!$A$3,CZ79*DA$1,\"\")","v":""},{"$f":"IF($T80-DB$2 >=Active!$A$3,DA79*DB$1,\"\")","v":""},{"$f":"IF($T80-DC$2 >=Active!$A$3,DB79*DC$1,\"\")","v":""},{"$f":"IF($T80-DD$2 >=Active!$A$3,DC79*DD$1,\"\")","v":""},{"$f":"IF($T80-DE$2 >=Active!$A$3,DD79*DE$1,\"\")","v":""},{"$f":"IF($T80-DF$2 >=Active!$A$3,DE79*DF$1,\"\")","v":""},{"$f":"IF($T80-DG$2 >=Active!$A$3,DF79*DG$1,\"\")","v":""},97,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97,4.0000000000000001E-3,4.0000000000000001E-3]
[98,4638.4759120361714,1715.3400000000001,5539.143430141703,2741.28,1,1,0.28235600353409201,0.20268100996717703,null,null,0,0,0.89304899999999998,0.20268100996717703,null,null,null,null,2093,208247.38164637404,{"$f":"IF($T81-V$2 >=Active!$A$3,U80*V$1,\"\")","v":215188.96103458633},{"$f":"IF($T81-W$2 >=Active!$A$3,V80*W$1,\"\")","v":222361.92640240557},{"$f":"IF($T81-X$2 >=Active!$A$3,W80*X$1,\"\")","v":229773.9906158188},{"$f":"IF($T81-Y$2 >=Active!$A$3,X80*Y$1,\"\")","v":230868.15247589388},{"$f":"IF($T81-Z$2 >=Active!$A$3,Y80*Z$1,\"\")","v":231967.52463054075},{"$f":"IF($T81-AA$2 >=Active!$A$3,Z80*AA$1,\"\")","v":233072.13189068585},{"$f":"IF($T81-AB$2 >=Active!$A$3,AA80*AB$1,\"\")","v":234180.94317465654},{"$f":"IF($T81-AC$2 >=Active!$A$3,AB80*AC$1,\"\")","v":235295.02948852241},{"$f":"IF($T81-AD$2 >=Active!$A$3,AC80*AD$1,\"\")","v":236413.35187202285},{"$f":"IF($T81-AE$2 >=Active!$A$3,AD80*AE$1,\"\")","v":237536.989475977},{"$f":"IF($T81-AF$2 >=Active!$A$3,AE80*AF$1,\"\")","v":238665.96756283988},{"$f":"IF($T81-AG$2 >=Active!$A$3,AF80*AG$1,\"\")","v":239572.5809249017},{"$f":"IF($T81-AH$2 >=Active!$A$3,AG80*AH$1,\"\")","v":240482.63821236545},{"$f":"IF($T81-AI$2 >=Active!$A$3,AH80*AI$1,\"\")","v":241167.12389987681},{"$f":"IF($T81-AJ$2 >=Active!$A$3,AI80*AJ$1,\"\")","v":241853.55783887059},{"$f":"IF($T81-AK$2 >=Active!$A$3,AJ80*AK$1,\"\")","v":242312.04799591095},{"$f":"IF($T81-AL$2 >=Active!$A$3,AK80*AL$1,\"\")","v":242771.40732860455},{"$f":"IF($T81-AM$2 >=Active!$A$3,AL80*AM$1,\"\")","v":243231.63748467746},{"$f":"IF($T81-AN$2 >=Active!$A$3,AM80*AN$1,\"\")","v":243692.74011498},{"$f":"IF($T81-AO$2 >=Active!$A$3,AN80*AO$1,\"\")","v":244154.71687349179},{"$f":"IF($T81-AP$2 >=Active!$A$3,AO80*AP$1,\"\")","v":244617.56941732756},{"$f":"IF($T81-AQ$2 >=Active!$A$3,AP80*AQ$1,\"\")","v":245081.29940674416},{"$f":"IF($T81-AR$2 >=Active!$A$3,AQ80*AR$1,\"\")","v":245545.90850514534},{"$f":"IF($T81-AS$2 >=Active!$A$3,AR80*AS$1,\"\")","v":245778.43303971464},{"$f":"IF($T81-AT$2 >=Active!$A$3,AS80*AT$1,\"\")","v":246011.17776797173},{"$f":"IF($T81-AU$2 >=Active!$A$3,AT80*AU$1,\"\")","v":246244.14289843367},{"$f":"IF($T81-AV$2 >=Active!$A$3,AU80*AV$1,\"\")","v":244164.84727545822},{"$f":"IF($T81-AW$2 >=Active!$A$3,AV80*AW$1,\"\")","v":242093.81222304198},{"$f":"IF($T81-AX$2 >=Active!$A$3,AW80*AX$1,\"\")","v":240030.99703536046},{"$f":"IF($T81-AY$2 >=Active!$A$3,AX80*AY$1,\"\")","v":237976.36120945349},{"$f":"IF($T81-AZ$2 >=Active!$A$3,AY80*AZ$1,\"\")","v":235929.86444418071},{"$f":"IF($T81-BA$2 >=Active!$A$3,AZ80*BA$1,\"\")","v":233891.46663918343},{"$f":"IF($T81-BB$2 >=Active!$A$3,BA80*BB$1,\"\")","v":231861.12789384922},{"$f":"IF($T81-BC$2 >=Active!$A$3,BB80*BC$1,\"\")","v":227003.07895651818},{"$f":"IF($T81-BD$2 >=Active!$A$3,BC80*BD$1,\"\")","v":222194.34364797416},{"$f":"IF($T81-BE$2 >=Active!$A$3,BD80*BE$1,\"\")","v":217434.38987779152},{"$f":"IF($T81-BF$2 >=Active!$A$3,BE80*BF$1,\"\")","v":212722.69132993487},{"$f":"IF($T81-BG$2 >=Active!$A$3,BF80*BG$1,\"\")","v":208058.72739946836},{"$f":"IF($T81-BH$2 >=Active!$A$3,BG80*BH$1,\"\")","v":200232.84875604321},{"$f":"IF($T81-BI$2 >=Active!$A$3,BH80*BI$1,\"\")","v":192546.59987415362},{"$f":"IF($T81-BJ$2 >=Active!$A$3,BI80*BJ$1,\"\")","v":184822.36754323886},{"$f":"IF($T81-BK$2 >=Active!$A$3,BJ80*BK$1,\"\")","v":177246.81813748929},{"$f":"IF($T81-BL$2 >=Active!$A$3,BK80*BL$1,\"\")","v":169817.06144387662},{"$f":"IF($T81-BM$2 >=Active!$A$3,BL80*BM$1,\"\")","v":160352.54820931933},{"$f":"IF($T81-BN$2 >=Active!$A$3,BM80*BN$1,\"\")","v":151123.19436141168},{"$f":"IF($T81-BO$2 >=Active!$A$3,BN80*BO$1,\"\")","v":142123.13095530643},{"$f":"IF($T81-BP$2 >=Active!$A$3,BO80*BP$1,\"\")","v":133346.63615757201},{"$f":"IF($T81-BQ$2 >=Active!$A$3,BP80*BQ$1,\"\")","v":124670.18434885176},{"$f":"IF($T81-BR$2 >=Active!$A$3,BQ80*BR$1,\"\")","v":116222.16497139601},{"$f":"IF($T81-BS$2 >=Active!$A$3,BR80*BS$1,\"\")","v":107996.66611250701},{"$f":"IF($T81-BT$2 >=Active!$A$3,BS80*BT$1,\"\")","v":501006.57666725043},{"$f":"IF($T81-BU$2 >=Active!$A$3,BT80*BU$1,\"\")","v":436925.29011612933},{"$f":"IF($T81-BV$2 >=Active!$A$3,BU80*BV$1,\"\")","v":376489.69343562983},{"$f":"IF($T81-BW$2 >=Active!$A$3,BV80*BW$1,\"\")","v":337247.88593400863},{"$f":"IF($T81-BX$2 >=Active!$A$3,BW80*BX$1,\"\")","v":299807.71902247512},{"$f":"IF($T81-BY$2 >=Active!$A$3,BX80*BY$1,\"\")","v":264089.62947824207},{"$f":"IF($T81-BZ$2 >=Active!$A$3,BY80*BZ$1,\"\")","v":230017.57622348468},{"$f":"IF($T81-CA$2 >=Active!$A$3,BZ80*CA$1,\"\")","v":197518.88353020538},{"$f":"IF($T81-CB$2 >=Active!$A$3,CA80*CB$1,\"\")","v":175972.34936776958},{"$f":"IF($T81-CC$2 >=Active!$A$3,CB80*CC$1,\"\")","v":155218.00483022069},{"$f":"IF($T81-CD$2 >=Active!$A$3,CC80*CD$1,\"\")","v":135228.0343101921},{"$f":"IF($T81-CE$2 >=Active!$A$3,CD80*CE$1,\"\")","v":115975.61977856838},{"$f":"IF($T81-CF$2 >=Active!$A$3,CE80*CF$1,\"\")","v":97434.904176777156},{"$f":"IF($T81-CG$2 >=Active!$A$3,CF80*CG$1,\"\")","v":100374.45531264396},{"$f":"IF($T81-CH$2 >=Active!$A$3,CG80*CH$1,\"\")","v":103304.94442751598},{"$f":"IF($T81-CI$2 >=Active!$A$3,CH80*CI$1,\"\")","v":106226.43367651006},{"$f":"IF($T81-CJ$2 >=Active!$A$3,CI80*CJ$1,\"\")","v":109138.98496097866},{"$f":"IF($T81-CK$2 >=Active!$A$3,CJ80*CK$1,\"\")","v":111937.25761568805},{"$f":"IF($T81-CL$2 >=Active!$A$3,CK80*CL$1,\"\")","v":123245.68502769133},{"$f":"IF($T81-CM$2 >=Active!$A$3,CL80*CM$1,\"\")","v":134673.53934979485},{"$f":"IF($T81-CN$2 >=Active!$A$3,CM80*CN$1,\"\")","v":146223.47766380789},{"$f":"IF($T81-CO$2 >=Active!$A$3,CN80*CO$1,\"\")","v":157601.68414780247},{"$f":"IF($T81-CP$2 >=Active!$A$3,CO80*CP$1,\"\")","v":168746.81368158385},{"$f":"IF($T81-CQ$2 >=Active!$A$3,CP80*CQ$1,\"\")","v":161512.74631010904},{"$f":"IF($T81-CR$2 >=Active!$A$3,CQ80*CR$1,\"\")","v":154735.16822303308},{"$f":"IF($T81-CS$2 >=Active!$A$3,CR80*CS$1,\"\")","v":148541.48280513831},{"$f":"IF($T81-CT$2 >=Active!$A$3,CS80*CT$1,\"\")","v":142902.78990650579},{"$f":"IF($T81-CU$2 >=Active!$A$3,CT80*CU$1,\"\")","v":137791.52940288067},{"$f":"IF($T81-CV$2 >=Active!$A$3,CU80*CV$1,\"\")","v":""},{"$f":"IF($T81-CW$2 >=Active!$A$3,CV80*CW$1,\"\")","v":""},{"$f":"IF($T81-CX$2 >=Active!$A$3,CW80*CX$1,\"\")","v":""},{"$f":"IF($T81-CY$2 >=Active!$A$3,CX80*CY$1,\"\")","v":""},{"$f":"IF($T81-CZ$2 >=Active!$A$3,CY80*CZ$1,\"\")","v":""},{"$f":"IF($T81-DA$2 >=Active!$A$3,CZ80*DA$1,\"\")","v":""},{"$f":"IF($T81-DB$2 >=Active!$A$3,DA80*DB$1,\"\")","v":""},{"$f":"IF($T81-DC$2 >=Active!$A$3,DB80*DC$1,\"\")","v":""},{"$f":"IF($T81-DD$2 >=Active!$A$3,DC80*DD$1,\"\")","v":""},{"$f":"IF($T81-DE$2 >=Active!$A$3,DD80*DE$1,\"\")","v":""},{"$f":"IF($T81-DF$2 >=Active!$A$3,DE80*DF$1,\"\")","v":""},{"$f":"IF($T81-DG$2 >=Active!$A$3,DF80*DG$1,\"\")","v":""},98,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98,4.0000000000000001E-3,4.0000000000000001E-3]
[99,4638.4759120361714,1715.3400000000001,5539.143430141703,2741.28,1,1,0.30140179594040767,0.21407828832419842,null,null,0,0,0.88802599999999998,0.21407828832419842,null,null,null,null,2094,218659.750728693,{"$f":"IF($T82-V$2 >=Active!$A$3,U81*V$1,\"\")","v":225948.40908631583},{"$f":"IF($T82-W$2 >=Active!$A$3,V81*W$1,\"\")","v":233480.02272252616},{"$f":"IF($T82-X$2 >=Active!$A$3,W81*X$1,\"\")","v":241262.69014661005},{"$f":"IF($T82-Y$2 >=Active!$A$3,X81*Y$1,\"\")","v":242411.56009968882},{"$f":"IF($T82-Z$2 >=Active!$A$3,Y81*Z$1,\"\")","v":243565.90086206803},{"$f":"IF($T82-AA$2 >=Active!$A$3,Z81*AA$1,\"\")","v":244725.73848522047},{"$f":"IF($T82-AB$2 >=Active!$A$3,AA81*AB$1,\"\")","v":246124.17127656427},{"$f":"IF($T82-AC$2 >=Active!$A$3,AB81*AC$1,\"\")","v":247295.07599243731},{"$f":"IF($T82-AD$2 >=Active!$A$3,AC81*AD$1,\"\")","v":248706.84616936819},{"$f":"IF($T82-AE$2 >=Active!$A$3,AD81*AE$1,\"\")","v":249888.91292872812},{"$f":"IF($T82-AF$2 >=Active!$A$3,AE81*AF$1,\"\")","v":251076.59787610767},{"$f":"IF($T82-AG$2 >=Active!$A$3,AF81*AG$1,\"\")","v":252269.92771392173},{"$f":"IF($T82-AH$2 >=Active!$A$3,AG81*AH$1,\"\")","v":253228.21803762109},{"$f":"IF($T82-AI$2 >=Active!$A$3,AH81*AI$1,\"\")","v":254190.14859047026},{"$f":"IF($T82-AJ$2 >=Active!$A$3,AI81*AJ$1,\"\")","v":254913.64996216976},{"$f":"IF($T82-AK$2 >=Active!$A$3,AJ81*AK$1,\"\")","v":255639.21063568621},{"$f":"IF($T82-AL$2 >=Active!$A$3,AK81*AL$1,\"\")","v":256123.83473167787},{"$f":"IF($T82-AM$2 >=Active!$A$3,AL81*AM$1,\"\")","v":256609.37754633499},{"$f":"IF($T82-AN$2 >=Active!$A$3,AM81*AN$1,\"\")","v":257095.84082130407},{"$f":"IF($T82-AO$2 >=Active!$A$3,AN81*AO$1,\"\")","v":257583.22630153384},{"$f":"IF($T82-AP$2 >=Active!$A$3,AO81*AP$1,\"\")","v":258071.53573528081},{"$f":"IF($T82-AQ$2 >=Active!$A$3,AP81*AQ$1,\"\")","v":258560.7708741152},{"$f":"IF($T82-AR$2 >=Active!$A$3,AQ81*AR$1,\"\")","v":259050.93347292856},{"$f":"IF($T82-AS$2 >=Active!$A$3,AR81*AS$1,\"\")","v":259542.02528993861},{"$f":"IF($T82-AT$2 >=Active!$A$3,AS81*AT$1,\"\")","v":259787.80372297837},{"$f":"IF($T82-AU$2 >=Active!$A$3,AT81*AU$1,\"\")","v":260033.8149007461},{"$f":"IF($T82-AV$2 >=Active!$A$3,AU81*AV$1,\"\")","v":260280.05904364437},{"$f":"IF($T82-AW$2 >=Active!$A$3,AV81*AW$1,\"\")","v":258082.24357015933},{"$f":"IF($T82-AX$2 >=Active!$A$3,AW81*AX$1,\"\")","v":255893.15951975537},{"$f":"IF($T82-AY$2 >=Active!$A$3,AX81*AY$1,\"\")","v":253712.76386637599},{"$f":"IF($T82-AZ$2 >=Active!$A$3,AY81*AZ$1,\"\")","v":251541.01379839232},{"$f":"IF($T82-BA$2 >=Active!$A$3,AZ81*BA$1,\"\")","v":249377.86671749901},{"$f":"IF($T82-BB$2 >=Active!$A$3,BA81*BB$1,\"\")","v":247223.28023761688},{"$f":"IF($T82-BC$2 >=Active!$A$3,BB81*BC$1,\"\")","v":245077.21218379861},{"$f":"IF($T82-BD$2 >=Active!$A$3,BC81*BD$1,\"\")","v":239942.2544570397},{"$f":"IF($T82-BE$2 >=Active!$A$3,BD81*BE$1,\"\")","v":234859.42123590867},{"$f":"IF($T82-BF$2 >=Active!$A$3,BE81*BF$1,\"\")","v":229828.15010082562},{"$f":"IF($T82-BG$2 >=Active!$A$3,BF81*BG$1,\"\")","v":224847.88473574113},{"$f":"IF($T82-BH$2 >=Active!$A$3,BG81*BH$1,\"\")","v":219918.07486123804},{"$f":"IF($T82-BI$2 >=Active!$A$3,BH81*BI$1,\"\")","v":211646.12113513766},{"$f":"IF($T82-BJ$2 >=Active!$A$3,BI81*BJ$1,\"\")","v":203521.75606698036},{"$f":"IF($T82-BK$2 >=Active!$A$3,BJ81*BK$1,\"\")","v":195357.24249320346},{"$f":"IF($T82-BL$2 >=Active!$A$3,BK81*BL$1,\"\")","v":187349.88677132616},{"$f":"IF($T82-BM$2 >=Active!$A$3,BL81*BM$1,\"\")","v":179496.63394617758},{"$f":"IF($T82-BN$2 >=Active!$A$3,BM81*BN$1,\"\")","v":169492.64345725052},{"$f":"IF($T82-BO$2 >=Active!$A$3,BN81*BO$1,\"\")","v":159737.21644001213},{"$f":"IF($T82-BP$2 >=Active!$A$3,BO81*BP$1,\"\")","v":150224.14941975891},{"$f":"IF($T82-BQ$2 >=Active!$A$3,BP81*BQ$1,\"\")","v":140947.39441855359},{"$f":"IF($T82-BR$2 >=Active!$A$3,BQ81*BR$1,\"\")","v":131776.38485673632},{"$f":"IF($T82-BS$2 >=Active!$A$3,BR81*BS$1,\"\")","v":122846.82837476557},{"$f":"IF($T82-BT$2 >=Active!$A$3,BS81*BT$1,\"\")","v":114152.47608091991},{"$f":"IF($T82-BU$2 >=Active!$A$3,BT81*BU$1,\"\")","v":529563.95153728372},{"$f":"IF($T82-BV$2 >=Active!$A$3,BU81*BV$1,\"\")","v":461830.03165274864},{"$f":"IF($T82-BW$2 >=Active!$A$3,BV81*BW$1,\"\")","v":397949.60596146068},{"$f":"IF($T82-BX$2 >=Active!$A$3,BW81*BX$1,\"\")","v":356471.01543224714},{"$f":"IF($T82-BY$2 >=Active!$A$3,BX81*BY$1,\"\")","v":316896.75900675618},{"$f":"IF($T82-BZ$2 >=Active!$A$3,BY81*BZ$1,\"\")","v":279142.73835850187},{"$f":"IF($T82-CA$2 >=Active!$A$3,BZ81*CA$1,\"\")","v":243128.57806822329},{"$f":"IF($T82-CB$2 >=Active!$A$3,CA81*CB$1,\"\")","v":208777.45989142708},{"$f":"IF($T82-CC$2 >=Active!$A$3,CB81*CC$1,\"\")","v":186002.77328173243},{"$f":"IF($T82-CD$2 >=Active!$A$3,CC81*CD$1,\"\")","v":164065.43110554325},{"$f":"IF($T82-CE$2 >=Active!$A$3,CD81*CE$1,\"\")","v":142936.03226587304},{"$f":"IF($T82-CF$2 >=Active!$A$3,CE81*CF$1,\"\")","v":122586.23010594677},{"$f":"IF($T82-CG$2 >=Active!$A$3,CF81*CG$1,\"\")","v":102988.69371485345},{"$f":"IF($T82-CH$2 >=Active!$A$3,CG81*CH$1,\"\")","v":106095.79926546465},{"$f":"IF($T82-CI$2 >=Active!$A$3,CH81*CI$1,\"\")","v":109193.32625988439},{"$f":"IF($T82-CJ$2 >=Active!$A$3,CI81*CJ$1,\"\")","v":112281.34039607113},{"$f":"IF($T82-CK$2 >=Active!$A$3,CJ81*CK$1,\"\")","v":115359.90710375443},{"$f":"IF($T82-CL$2 >=Active!$A$3,CK81*CL$1,\"\")","v":118317.68129978227},{"$f":"IF($T82-CM$2 >=Active!$A$3,CL81*CM$1,\"\")","v":130270.68907426973},{"$f":"IF($T82-CN$2 >=Active!$A$3,CM81*CN$1,\"\")","v":142349.93109273314},{"$f":"IF($T82-CO$2 >=Active!$A$3,CN81*CO$1,\"\")","v":154558.21589064493},{"$f":"IF($T82-CP$2 >=Active!$A$3,CO81*CP$1,\"\")","v":166584.98014422721},{"$f":"IF($T82-CQ$2 >=Active!$A$3,CP81*CQ$1,\"\")","v":178365.38206143412},{"$f":"IF($T82-CR$2 >=Active!$A$3,CQ81*CR$1,\"\")","v":170718.97284978523},{"$f":"IF($T82-CS$2 >=Active!$A$3,CR81*CS$1,\"\")","v":163555.07281174595},{"$f":"IF($T82-CT$2 >=Active!$A$3,CS81*CT$1,\"\")","v":157008.34732503118},{"$f":"IF($T82-CU$2 >=Active!$A$3,CT81*CU$1,\"\")","v":151048.24893117661},{"$f":"IF($T82-CV$2 >=Active!$A$3,CU81*CV$1,\"\")","v":145645.64657884487},{"$f":"IF($T82-CW$2 >=Active!$A$3,CV81*CW$1,\"\")","v":""},{"$f":"IF($T82-CX$2 >=Active!$A$3,CW81*CX$1,\"\")","v":""},{"$f":"IF($T82-CY$2 >=Active!$A$3,CX81*CY$1,\"\")","v":""},{"$f":"IF($T82-CZ$2 >=Active!$A$3,CY81*CZ$1,\"\")","v":""},{"$f":"IF($T82-DA$2 >=Active!$A$3,CZ81*DA$1,\"\")","v":""},{"$f":"IF($T82-DB$2 >=Active!$A$3,DA81*DB$1,\"\")","v":""},{"$f":"IF($T82-DC$2 >=Active!$A$3,DB81*DC$1,\"\")","v":""},{"$f":"IF($T82-DD$2 >=Active!$A$3,DC81*DD$1,\"\")","v":""},{"$f":"IF($T82-DE$2 >=Active!$A$3,DD81*DE$1,\"\")","v":""},{"$f":"IF($T82-DF$2 >=Active!$A$3,DE81*DF$1,\"\")","v":""},{"$f":"IF($T82-DG$2 >=Active!$A$3,DF81*DG$1,\"\")","v":""},99,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99,3.0000000000000001E-3,3.0000000000000001E-3]
[100,4638.4759120361714,1715.3400000000001,5539.143430141703,2741.28,1,1,0.31565571029158052,0.22119042854099988,null,null,0,0,0.88489200000000001,0.22119042854099988,null,null,null,null,2095,229592.73826512787,{"$f":"IF($T83-V$2 >=Active!$A$3,U82*V$1,\"\")","v":237245.82954063191},{"$f":"IF($T83-W$2 >=Active!$A$3,V82*W$1,\"\")","v":245154.02385865268},{"$f":"IF($T83-X$2 >=Active!$A$3,W82*X$1,\"\")","v":253325.82465394089},{"$f":"IF($T83-Y$2 >=Active!$A$3,X82*Y$1,\"\")","v":254532.13810467359},{"$f":"IF($T83-Z$2 >=Active!$A$3,Y82*Z$1,\"\")","v":255744.19590517168},{"$f":"IF($T83-AA$2 >=Active!$A$3,Z82*AA$1,\"\")","v":256962.02540948175},{"$f":"IF($T83-AB$2 >=Active!$A$3,AA82*AB$1,\"\")","v":258430.37984039282},{"$f":"IF($T83-AC$2 >=Active!$A$3,AB82*AC$1,\"\")","v":259907.12486805188},{"$f":"IF($T83-AD$2 >=Active!$A$3,AC82*AD$1,\"\")","v":261390.89532400621},{"$f":"IF($T83-AE$2 >=Active!$A$3,AD82*AE$1,\"\")","v":262883.13640102214},{"$f":"IF($T83-AF$2 >=Active!$A$3,AE82*AF$1,\"\")","v":264132.58096566563},{"$f":"IF($T83-AG$2 >=Active!$A$3,AF82*AG$1,\"\")","v":265387.96395504579},{"$f":"IF($T83-AH$2 >=Active!$A$3,AG82*AH$1,\"\")","v":266649.31359361525},{"$f":"IF($T83-AI$2 >=Active!$A$3,AH82*AI$1,\"\")","v":267662.2264657655},{"$f":"IF($T83-AJ$2 >=Active!$A$3,AI82*AJ$1,\"\")","v":268678.98706012702},{"$f":"IF($T83-AK$2 >=Active!$A$3,AJ82*AK$1,\"\")","v":269443.72801001341},{"$f":"IF($T83-AL$2 >=Active!$A$3,AK82*AL$1,\"\")","v":270210.64564192033},{"$f":"IF($T83-AM$2 >=Active!$A$3,AL82*AM$1,\"\")","v":270722.89331138349},{"$f":"IF($T83-AN$2 >=Active!$A$3,AM82*AN$1,\"\")","v":271236.11206647608},{"$f":"IF($T83-AO$2 >=Active!$A$3,AN82*AO$1,\"\")","v":271750.3037481184},{"$f":"IF($T83-AP$2 >=Active!$A$3,AO82*AP$1,\"\")","v":272265.47020072123},{"$f":"IF($T83-AQ$2 >=Active!$A$3,AP82*AQ$1,\"\")","v":272781.61327219178},{"$f":"IF($T83-AR$2 >=Active!$A$3,AQ82*AR$1,\"\")","v":273298.73481393978},{"$f":"IF($T83-AS$2 >=Active!$A$3,AR82*AS$1,\"\")","v":273816.83668088546},{"$f":"IF($T83-AT$2 >=Active!$A$3,AS82*AT$1,\"\")","v":274335.9207314651},{"$f":"IF($T83-AU$2 >=Active!$A$3,AT82*AU$1,\"\")","v":274595.70853518811},{"$f":"IF($T83-AV$2 >=Active!$A$3,AU82*AV$1,\"\")","v":274855.74235008861},{"$f":"IF($T83-AW$2 >=Active!$A$3,AV82*AW$1,\"\")","v":275116.0224091321},{"$f":"IF($T83-AX$2 >=Active!$A$3,AW82*AX$1,\"\")","v":272792.93145365838},{"$f":"IF($T83-AY$2 >=Active!$A$3,AX82*AY$1,\"\")","v":270479.0696123814},{"$f":"IF($T83-AZ$2 >=Active!$A$3,AY82*AZ$1,\"\")","v":268174.39140675939},{"$f":"IF($T83-BA$2 >=Active!$A$3,AZ82*BA$1,\"\")","v":265878.85158490069},{"$f":"IF($T83-BB$2 >=Active!$A$3,BA82*BB$1,\"\")","v":263592.40512039646},{"$f":"IF($T83-BC$2 >=Active!$A$3,BB82*BC$1,\"\")","v":261315.00721116102},{"$f":"IF($T83-BD$2 >=Active!$A$3,BC82*BD$1,\"\")","v":259046.61327827512},{"$f":"IF($T83-BE$2 >=Active!$A$3,BD82*BE$1,\"\")","v":253618.96296109096},{"$f":"IF($T83-BF$2 >=Active!$A$3,BE82*BF$1,\"\")","v":248246.40824635545},{"$f":"IF($T83-BG$2 >=Active!$A$3,BF82*BG$1,\"\")","v":242928.35465657266},{"$f":"IF($T83-BH$2 >=Active!$A$3,BG82*BH$1,\"\")","v":237664.21416567836},{"$f":"IF($T83-BI$2 >=Active!$A$3,BH82*BI$1,\"\")","v":232453.4051283286},{"$f":"IF($T83-BJ$2 >=Active!$A$3,BI82*BJ$1,\"\")","v":223709.95003984048},{"$f":"IF($T83-BK$2 >=Active!$A$3,BJ82*BK$1,\"\")","v":215122.49616279823},{"$f":"IF($T83-BL$2 >=Active!$A$3,BK82*BL$1,\"\")","v":206492.60531531606},{"$f":"IF($T83-BM$2 >=Active!$A$3,BL82*BM$1,\"\")","v":198028.83031729172},{"$f":"IF($T83-BN$2 >=Active!$A$3,BM82*BN$1,\"\")","v":189727.94208110968},{"$f":"IF($T83-BO$2 >=Active!$A$3,BN82*BO$1,\"\")","v":179153.72413431379},{"$f":"IF($T83-BP$2 >=Active!$A$3,BO82*BP$1,\"\")","v":168842.23777709281},{"$f":"IF($T83-BQ$2 >=Active!$A$3,BP82*BQ$1,\"\")","v":158786.92593668515},{"$f":"IF($T83-BR$2 >=Active!$A$3,BQ82*BR$1,\"\")","v":148981.39590041115},{"$f":"IF($T83-BS$2 >=Active!$A$3,BR82*BS$1,\"\")","v":139287.63879357028},{"$f":"IF($T83-BT$2 >=Active!$A$3,BS82*BT$1,\"\")","v":129849.09759212719},{"$f":"IF($T83-BU$2 >=Active!$A$3,BT82*BU$1,\"\")","v":120659.16721753233},{"$f":"IF($T83-BV$2 >=Active!$A$3,BU82*BV$1,\"\")","v":559749.09677490883},{"$f":"IF($T83-BW$2 >=Active!$A$3,BV82*BW$1,\"\")","v":488154.34345695528},{"$f":"IF($T83-BX$2 >=Active!$A$3,BW82*BX$1,\"\")","v":420632.73350126389},{"$f":"IF($T83-BY$2 >=Active!$A$3,BX82*BY$1,\"\")","v":376789.86331188522},{"$f":"IF($T83-BZ$2 >=Active!$A$3,BY82*BZ$1,\"\")","v":334959.87427014124},{"$f":"IF($T83-CA$2 >=Active!$A$3,BZ82*CA$1,\"\")","v":295053.87444493646},{"$f":"IF($T83-CB$2 >=Active!$A$3,CA82*CB$1,\"\")","v":256986.90701811199},{"$f":"IF($T83-CC$2 >=Active!$A$3,CB82*CC$1,\"\")","v":220677.7751052384},{"$f":"IF($T83-CD$2 >=Active!$A$3,CC82*CD$1,\"\")","v":196604.93135879116},{"$f":"IF($T83-CE$2 >=Active!$A$3,CD82*CE$1,\"\")","v":173417.16067855922},{"$f":"IF($T83-CF$2 >=Active!$A$3,CE82*CF$1,\"\")","v":151083.38610502781},{"$f":"IF($T83-CG$2 >=Active!$A$3,CF82*CG$1,\"\")","v":129573.64522198573},{"$f":"IF($T83-CH$2 >=Active!$A$3,CG82*CH$1,\"\")","v":108859.04925660009},{"$f":"IF($T83-CI$2 >=Active!$A$3,CH82*CI$1,\"\")","v":112143.25982359613},{"$f":"IF($T83-CJ$2 >=Active!$A$3,CI82*CJ$1,\"\")","v":115417.34585669779},{"$f":"IF($T83-CK$2 >=Active!$A$3,CJ82*CK$1,\"\")","v":118681.37679864718},{"$f":"IF($T83-CL$2 >=Active!$A$3,CK82*CL$1,\"\")","v":121935.42180866843},{"$f":"IF($T83-CM$2 >=Active!$A$3,CL82*CM$1,\"\")","v":125061.78913386985},{"$f":"IF($T83-CN$2 >=Active!$A$3,CM82*CN$1,\"\")","v":137696.1183515031},{"$f":"IF($T83-CO$2 >=Active!$A$3,CN82*CO$1,\"\")","v":150463.87716501893},{"$f":"IF($T83-CP$2 >=Active!$A$3,CO82*CP$1,\"\")","v":163368.0341964117},{"$f":"IF($T83-CQ$2 >=Active!$A$3,CP82*CQ$1,\"\")","v":176080.32401244817},{"$f":"IF($T83-CR$2 >=Active!$A$3,CQ82*CR$1,\"\")","v":188532.20883893585},{"$f":"IF($T83-CS$2 >=Active!$A$3,CR82*CS$1,\"\")","v":180449.95430222299},{"$f":"IF($T83-CT$2 >=Active!$A$3,CS82*CT$1,\"\")","v":172877.71196201546},{"$f":"IF($T83-CU$2 >=Active!$A$3,CT82*CU$1,\"\")","v":165957.82312255795},{"$f":"IF($T83-CV$2 >=Active!$A$3,CU82*CV$1,\"\")","v":159657.99912025366},{"$f":"IF($T83-CW$2 >=Active!$A$3,CV82*CW$1,\"\")","v":153947.44843383902},{"$f":"IF($T83-CX$2 >=Active!$A$3,CW82*CX$1,\"\")","v":""},{"$f":"IF($T83-CY$2 >=Active!$A$3,CX82*CY$1,\"\")","v":""},{"$f":"IF($T83-CZ$2 >=Active!$A$3,CY82*CZ$1,\"\")","v":""},{"$f":"IF($T83-DA$2 >=Active!$A$3,CZ82*DA$1,\"\")","v":""},{"$f":"IF($T83-DB$2 >=Active!$A$3,DA82*DB$1,\"\")","v":""},{"$f":"IF($T83-DC$2 >=Active!$A$3,DB82*DC$1,\"\")","v":""},{"$f":"IF($T83-DD$2 >=Active!$A$3,DC82*DD$1,\"\")","v":""},{"$f":"IF($T83-DE$2 >=Active!$A$3,DD82*DE$1,\"\")","v":""},{"$f":"IF($T83-DF$2 >=Active!$A$3,DE82*DF$1,\"\")","v":""},{"$f":"IF($T83-DG$2 >=Active!$A$3,DF82*DG$1,\"\")","v":""},100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,3.0000000000000001E-3,3.0000000000000001E-3]
[101,4638.4759120361714,1715.3400000000001,5539.143430141703,2741.28,1,1,0.3343627868282627,0.23044186692365556,null,null,0,0,0.88081500000000001,0.23044186692365556,null,null,null,null,2096,241072.37517838454,{"$f":"IF($T84-V$2 >=Active!$A$3,U83*V$1,\"\")","v":249108.12101766374},{"$f":"IF($T84-W$2 >=Active!$A$3,V83*W$1,\"\")","v":257411.72505158561},{"$f":"IF($T84-X$2 >=Active!$A$3,W83*X$1,\"\")","v":265992.11588663817},{"$f":"IF($T84-Y$2 >=Active!$A$3,X83*Y$1,\"\")","v":267258.74500990764},{"$f":"IF($T84-Z$2 >=Active!$A$3,Y83*Z$1,\"\")","v":268531.40570043062},{"$f":"IF($T84-AA$2 >=Active!$A$3,Z83*AA$1,\"\")","v":269810.1266799561},{"$f":"IF($T84-AB$2 >=Active!$A$3,AA83*AB$1,\"\")","v":271351.89883241273},{"$f":"IF($T84-AC$2 >=Active!$A$3,AB83*AC$1,\"\")","v":272902.48111145484},{"$f":"IF($T84-AD$2 >=Active!$A$3,AC83*AD$1,\"\")","v":274721.8309855308},{"$f":"IF($T84-AE$2 >=Active!$A$3,AD83*AE$1,\"\")","v":276290.17635747453},{"$f":"IF($T84-AF$2 >=Active!$A$3,AE83*AF$1,\"\")","v":277867.47517588036},{"$f":"IF($T84-AG$2 >=Active!$A$3,AF83*AG$1,\"\")","v":279188.13808070857},{"$f":"IF($T84-AH$2 >=Active!$A$3,AG83*AH$1,\"\")","v":280515.07790048339},{"$f":"IF($T84-AI$2 >=Active!$A$3,AH83*AI$1,\"\")","v":281848.32446845132},{"$f":"IF($T84-AJ$2 >=Active!$A$3,AI83*AJ$1,\"\")","v":282918.97337431414},{"$f":"IF($T84-AK$2 >=Active!$A$3,AJ83*AK$1,\"\")","v":283993.68932255427},{"$f":"IF($T84-AL$2 >=Active!$A$3,AK83*AL$1,\"\")","v":284802.02050658414},{"$f":"IF($T84-AM$2 >=Active!$A$3,AL83*AM$1,\"\")","v":285612.65244350978},{"$f":"IF($T84-AN$2 >=Active!$A$3,AM83*AN$1,\"\")","v":286154.09823013231},{"$f":"IF($T84-AO$2 >=Active!$A$3,AN83*AO$1,\"\")","v":286696.57045426522},{"$f":"IF($T84-AP$2 >=Active!$A$3,AO83*AP$1,\"\")","v":287240.07106176112},{"$f":"IF($T84-AQ$2 >=Active!$A$3,AP83*AQ$1,\"\")","v":287784.60200216231},{"$f":"IF($T84-AR$2 >=Active!$A$3,AQ83*AR$1,\"\")","v":288330.16522870667},{"$f":"IF($T84-AS$2 >=Active!$A$3,AR83*AS$1,\"\")","v":288876.76269833435},{"$f":"IF($T84-AT$2 >=Active!$A$3,AS83*AT$1,\"\")","v":289424.39637169591},{"$f":"IF($T84-AU$2 >=Active!$A$3,AT83*AU$1,\"\")","v":289973.06821315858},{"$f":"IF($T84-AV$2 >=Active!$A$3,AU83*AV$1,\"\")","v":290247.66392169381},{"$f":"IF($T84-AW$2 >=Active!$A$3,AV83*AW$1,\"\")","v":290522.51966404362},{"$f":"IF($T84-AX$2 >=Active!$A$3,AW83*AX$1,\"\")","v":290797.63568645262},{"$f":"IF($T84-AY$2 >=Active!$A$3,AX83*AY$1,\"\")","v":288342.12854651688},{"$f":"IF($T84-AZ$2 >=Active!$A$3,AY83*AZ$1,\"\")","v":285896.37658028712},{"$f":"IF($T84-BA$2 >=Active!$A$3,AZ83*BA$1,\"\")","v":283460.33171694464},{"$f":"IF($T84-BB$2 >=Active!$A$3,BA83*BB$1,\"\")","v":281033.94612524001},{"$f":"IF($T84-BC$2 >=Active!$A$3,BB83*BC$1,\"\")","v":278617.17221225903},{"$f":"IF($T84-BD$2 >=Active!$A$3,BC83*BD$1,\"\")","v":276209.96262219717},{"$f":"IF($T84-BE$2 >=Active!$A$3,BD83*BE$1,\"\")","v":273812.27023513679},{"$f":"IF($T84-BF$2 >=Active!$A$3,BE83*BF$1,\"\")","v":268075.24384987314},{"$f":"IF($T84-BG$2 >=Active!$A$3,BF83*BG$1,\"\")","v":262396.45351639768},{"$f":"IF($T84-BH$2 >=Active!$A$3,BG83*BH$1,\"\")","v":256775.27087199729},{"$f":"IF($T84-BI$2 >=Active!$A$3,BH83*BI$1,\"\")","v":251211.07437312201},{"$f":"IF($T84-BJ$2 >=Active!$A$3,BI83*BJ$1,\"\")","v":245703.24922064331},{"$f":"IF($T84-BK$2 >=Active!$A$3,BJ83*BK$1,\"\")","v":236461.41719211137},{"$f":"IF($T84-BL$2 >=Active!$A$3,BK83*BL$1,\"\")","v":227384.47844407771},{"$f":"IF($T84-BM$2 >=Active!$A$3,BL83*BM$1,\"\")","v":218262.68381828905},{"$f":"IF($T84-BN$2 >=Active!$A$3,BM83*BN$1,\"\")","v":209316.47364537735},{"$f":"IF($T84-BO$2 >=Active!$A$3,BN83*BO$1,\"\")","v":200542.43477973292},{"$f":"IF($T84-BP$2 >=Active!$A$3,BO83*BP$1,\"\")","v":189365.48640996966},{"$f":"IF($T84-BQ$2 >=Active!$A$3,BP83*BQ$1,\"\")","v":178466.24533038709},{"$f":"IF($T84-BR$2 >=Active!$A$3,BQ83*BR$1,\"\")","v":167837.78071507619},{"$f":"IF($T84-BS$2 >=Active!$A$3,BR83*BS$1,\"\")","v":157473.33546673457},{"$f":"IF($T84-BT$2 >=Active!$A$3,BS83*BT$1,\"\")","v":147227.03420480379},{"$f":"IF($T84-BU$2 >=Active!$A$3,BT83*BU$1,\"\")","v":137250.49615487843},{"$f":"IF($T84-BV$2 >=Active!$A$3,BU83*BV$1,\"\")","v":127536.73974893166},{"$f":"IF($T84-BW$2 >=Active!$A$3,BV83*BW$1,\"\")","v":591654.79529107863},{"$f":"IF($T84-BX$2 >=Active!$A$3,BW83*BX$1,\"\")","v":515979.14103400172},{"$f":"IF($T84-BY$2 >=Active!$A$3,BX83*BY$1,\"\")","v":444608.79931083589},{"$f":"IF($T84-BZ$2 >=Active!$A$3,BY83*BZ$1,\"\")","v":398266.88552066265},{"$f":"IF($T84-CA$2 >=Active!$A$3,BZ83*CA$1,\"\")","v":354052.58710353926},{"$f":"IF($T84-CB$2 >=Active!$A$3,CA83*CB$1,\"\")","v":311871.94528829784},{"$f":"IF($T84-CC$2 >=Active!$A$3,CB83*CC$1,\"\")","v":271635.16071814438},{"$f":"IF($T84-CD$2 >=Active!$A$3,CC83*CD$1,\"\")","v":233256.40828623698},{"$f":"IF($T84-CE$2 >=Active!$A$3,CD83*CE$1,\"\")","v":207811.41244624223},{"$f":"IF($T84-CF$2 >=Active!$A$3,CE83*CF$1,\"\")","v":183301.93883723707},{"$f":"IF($T84-CG$2 >=Active!$A$3,CF83*CG$1,\"\")","v":159695.13911301439},{"$f":"IF($T84-CH$2 >=Active!$A$3,CG83*CH$1,\"\")","v":136959.3429996389},{"$f":"IF($T84-CI$2 >=Active!$A$3,CH83*CI$1,\"\")","v":115064.01506422629},{"$f":"IF($T84-CJ$2 >=Active!$A$3,CI83*CJ$1,\"\")","v":118535.4256335411},{"$f":"IF($T84-CK$2 >=Active!$A$3,CJ83*CK$1,\"\")","v":121996.13457052955},{"$f":"IF($T84-CL$2 >=Active!$A$3,CK83*CL$1,\"\")","v":125446.21527617006},{"$f":"IF($T84-CM$2 >=Active!$A$3,CL83*CM$1,\"\")","v":128885.74085176252},{"$f":"IF($T84-CN$2 >=Active!$A$3,CM83*CN$1,\"\")","v":132190.31111450042},{"$f":"IF($T84-CO$2 >=Active!$A$3,CN83*CO$1,\"\")","v":145544.79709753877},{"$f":"IF($T84-CP$2 >=Active!$A$3,CO83*CP$1,\"\")","v":159040.31816342499},{"$f":"IF($T84-CQ$2 >=Active!$A$3,CP83*CQ$1,\"\")","v":172680.01214560715},{"$f":"IF($T84-CR$2 >=Active!$A$3,CQ83*CR$1,\"\")","v":186116.90248115771},{"$f":"IF($T84-CS$2 >=Active!$A$3,CR83*CS$1,\"\")","v":199278.54474275518},{"$f":"IF($T84-CT$2 >=Active!$A$3,CS83*CT$1,\"\")","v":190735.60169744969},{"$f":"IF($T84-CU$2 >=Active!$A$3,CT83*CU$1,\"\")","v":182731.74154385034},{"$f":"IF($T84-CV$2 >=Active!$A$3,CU83*CV$1,\"\")","v":175417.41904054375},{"$f":"IF($T84-CW$2 >=Active!$A$3,CV83*CW$1,\"\")","v":168758.50507010811},{"$f":"IF($T84-CX$2 >=Active!$A$3,CW83*CX$1,\"\")","v":162722.45299456784},{"$f":"IF($T84-CY$2 >=Active!$A$3,CX83*CY$1,\"\")","v":""},{"$f":"IF($T84-CZ$2 >=Active!$A$3,CY83*CZ$1,\"\")","v":""},{"$f":"IF($T84-DA$2 >=Active!$A$3,CZ83*DA$1,\"\")","v":""},{"$f":"IF($T84-DB$2 >=Active!$A$3,DA83*DB$1,\"\")","v":""},{"$f":"IF($T84-DC$2 >=Active!$A$3,DB83*DC$1,\"\")","v":""},{"$f":"IF($T84-DD$2 >=Active!$A$3,DC83*DD$1,\"\")","v":""},{"$f":"IF($T84-DE$2 >=Active!$A$3,DD83*DE$1,\"\")","v":""},{"$f":"IF($T84-DF$2 >=Active!$A$3,DE83*DF$1,\"\")","v":""},{"$f":"IF($T84-DG$2 >=Active!$A$3,DF83*DG$1,\"\")","v":""},101,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101,2E-3,2E-3]
[102,4638.4759120361714,1715.3400000000001,5539.143430141703,2741.28,1,1,0.34801848615216741,0.23759092440796525,null,null,0,0,0.877664,0.23759092440796525,null,null,null,null,2097,253125.99393730407,{"$f":"IF($T85-V$2 >=Active!$A$3,U84*V$1,\"\")","v":261563.52706854721},{"$f":"IF($T85-W$2 >=Active!$A$3,V84*W$1,\"\")","v":270282.31130416517},{"$f":"IF($T85-X$2 >=Active!$A$3,W84*X$1,\"\")","v":279291.7216809704},{"$f":"IF($T85-Y$2 >=Active!$A$3,X84*Y$1,\"\")","v":280621.68226040323},{"$f":"IF($T85-Z$2 >=Active!$A$3,Y84*Z$1,\"\")","v":281957.97598545253},{"$f":"IF($T85-AA$2 >=Active!$A$3,Z84*AA$1,\"\")","v":283300.63301395427},{"$f":"IF($T85-AB$2 >=Active!$A$3,AA84*AB$1,\"\")","v":284919.49377403368},{"$f":"IF($T85-AC$2 >=Active!$A$3,AB84*AC$1,\"\")","v":286547.60516702785},{"$f":"IF($T85-AD$2 >=Active!$A$3,AC84*AD$1,\"\")","v":288457.92253480776},{"$f":"IF($T85-AE$2 >=Active!$A$3,AD84*AE$1,\"\")","v":290380.97535170603},{"$f":"IF($T85-AF$2 >=Active!$A$3,AE84*AF$1,\"\")","v":292038.71640985057},{"$f":"IF($T85-AG$2 >=Active!$A$3,AF84*AG$1,\"\")","v":293705.92126090551},{"$f":"IF($T85-AH$2 >=Active!$A$3,AG84*AH$1,\"\")","v":295101.86195130897},{"$f":"IF($T85-AI$2 >=Active!$A$3,AH84*AI$1,\"\")","v":296504.43734081095},{"$f":"IF($T85-AJ$2 >=Active!$A$3,AI84*AJ$1,\"\")","v":297913.67896315304},{"$f":"IF($T85-AK$2 >=Active!$A$3,AJ84*AK$1,\"\")","v":299045.35485665005},{"$f":"IF($T85-AL$2 >=Active!$A$3,AK84*AL$1,\"\")","v":300181.32961393986},{"$f":"IF($T85-AM$2 >=Active!$A$3,AL84*AM$1,\"\")","v":301035.73567545944},{"$f":"IF($T85-AN$2 >=Active!$A$3,AM84*AN$1,\"\")","v":301892.57363278983},{"$f":"IF($T85-AO$2 >=Active!$A$3,AN84*AO$1,\"\")","v":302464.88182924985},{"$f":"IF($T85-AP$2 >=Active!$A$3,AO84*AP$1,\"\")","v":303038.27497015835},{"$f":"IF($T85-AQ$2 >=Active!$A$3,AP84*AQ$1,\"\")","v":303612.75511228148},{"$f":"IF($T85-AR$2 >=Active!$A$3,AQ84*AR$1,\"\")","v":304188.32431628555},{"$f":"IF($T85-AS$2 >=Active!$A$3,AR84*AS$1,\"\")","v":304764.98464674293},{"$f":"IF($T85-AT$2 >=Active!$A$3,AS84*AT$1,\"\")","v":305342.73817213939},{"$f":"IF($T85-AU$2 >=Active!$A$3,AT84*AU$1,\"\")","v":305921.58696488256},{"$f":"IF($T85-AV$2 >=Active!$A$3,AU84*AV$1,\"\")","v":306501.53310130863},{"$f":"IF($T85-AW$2 >=Active!$A$3,AV84*AW$1,\"\")","v":306791.78076523036},{"$f":"IF($T85-AX$2 >=Active!$A$3,AW84*AX$1,\"\")","v":307082.30328489409},{"$f":"IF($T85-AY$2 >=Active!$A$3,AX84*AY$1,\"\")","v":307373.10092058039},{"$f":"IF($T85-AZ$2 >=Active!$A$3,AY84*AZ$1,\"\")","v":304777.62987366831},{"$f":"IF($T85-BA$2 >=Active!$A$3,AZ84*BA$1,\"\")","v":302192.47004536347},{"$f":"IF($T85-BB$2 >=Active!$A$3,BA84*BB$1,\"\")","v":299617.57062481047},{"$f":"IF($T85-BC$2 >=Active!$A$3,BB84*BC$1,\"\")","v":297052.8810543787},{"$f":"IF($T85-BD$2 >=Active!$A$3,BC84*BD$1,\"\")","v":294498.35102835775},{"$f":"IF($T85-BE$2 >=Active!$A$3,BD84*BE$1,\"\")","v":291953.93049166241},{"$f":"IF($T85-BF$2 >=Active!$A$3,BE84*BF$1,\"\")","v":289419.56963853957},{"$f":"IF($T85-BG$2 >=Active!$A$3,BF84*BG$1,\"\")","v":283355.5327493159},{"$f":"IF($T85-BH$2 >=Active!$A$3,BG84*BH$1,\"\")","v":277353.05136683234},{"$f":"IF($T85-BI$2 >=Active!$A$3,BH84*BI$1,\"\")","v":271411.4613117011},{"$f":"IF($T85-BJ$2 >=Active!$A$3,BI84*BJ$1,\"\")","v":265530.10561238998},{"$f":"IF($T85-BK$2 >=Active!$A$3,BJ84*BK$1,\"\")","v":259708.33442621995},{"$f":"IF($T85-BL$2 >=Active!$A$3,BK84*BL$1,\"\")","v":249939.71797206171},{"$f":"IF($T85-BM$2 >=Active!$A$3,BL84*BM$1,\"\")","v":240345.39371539012},{"$f":"IF($T85-BN$2 >=Active!$A$3,BM84*BN$1,\"\")","v":230703.65679593151},{"$f":"IF($T85-BO$2 >=Active!$A$3,BN84*BO$1,\"\")","v":221247.51264316385},{"$f":"IF($T85-BP$2 >=Active!$A$3,BO84*BP$1,\"\")","v":211973.35356217768},{"$f":"IF($T85-BQ$2 >=Active!$A$3,BP84*BQ$1,\"\")","v":200159.31913533792},{"$f":"IF($T85-BR$2 >=Active!$A$3,BQ84*BR$1,\"\")","v":188638.82131421915},{"$f":"IF($T85-BS$2 >=Active!$A$3,BR84*BS$1,\"\")","v":177404.53421583553},{"$f":"IF($T85-BT$2 >=Active!$A$3,BS84*BT$1,\"\")","v":166449.31558833842},{"$f":"IF($T85-BU$2 >=Active!$A$3,BT84*BU$1,\"\")","v":155618.97515447758},{"$f":"IF($T85-BV$2 >=Active!$A$3,BU84*BV$1,\"\")","v":145073.77443570649},{"$f":"IF($T85-BW$2 >=Active!$A$3,BV84*BW$1,\"\")","v":134806.33391462077},{"$f":"IF($T85-BX$2 >=Active!$A$3,BW84*BX$1,\"\")","v":625379.11862267007},{"$f":"IF($T85-BY$2 >=Active!$A$3,BX84*BY$1,\"\")","v":545389.95207293984},{"$f":"IF($T85-BZ$2 >=Active!$A$3,BY84*BZ$1,\"\")","v":469951.50087155349},{"$f":"IF($T85-CA$2 >=Active!$A$3,BZ84*CA$1,\"\")","v":420968.09799534042},{"$f":"IF($T85-CB$2 >=Active!$A$3,CA84*CB$1,\"\")","v":374233.58456844097},{"$f":"IF($T85-CC$2 >=Active!$A$3,CB84*CC$1,\"\")","v":329648.64616973081},{"$f":"IF($T85-CD$2 >=Active!$A$3,CC84*CD$1,\"\")","v":287118.36487907858},{"$f":"IF($T85-CE$2 >=Active!$A$3,CD84*CE$1,\"\")","v":246552.02355855246},{"$f":"IF($T85-CF$2 >=Active!$A$3,CE84*CF$1,\"\")","v":219656.66295567804},{"$f":"IF($T85-CG$2 >=Active!$A$3,CF84*CG$1,\"\")","v":193750.14935095957},{"$f":"IF($T85-CH$2 >=Active!$A$3,CG84*CH$1,\"\")","v":168797.76204245619},{"$f":"IF($T85-CI$2 >=Active!$A$3,CH84*CI$1,\"\")","v":144766.0255506183},{"$f":"IF($T85-CJ$2 >=Active!$A$3,CI84*CJ$1,\"\")","v":121622.66392288718},{"$f":"IF($T85-CK$2 >=Active!$A$3,CJ84*CK$1,\"\")","v":125291.94489465294},{"$f":"IF($T85-CL$2 >=Active!$A$3,CK84*CL$1,\"\")","v":128949.91424104973},{"$f":"IF($T85-CM$2 >=Active!$A$3,CL84*CM$1,\"\")","v":132596.64954691174},{"$f":"IF($T85-CN$2 >=Active!$A$3,CM84*CN$1,\"\")","v":136232.22808031298},{"$f":"IF($T85-CO$2 >=Active!$A$3,CN84*CO$1,\"\")","v":139725.15884802694},{"$f":"IF($T85-CP$2 >=Active!$A$3,CO84*CP$1,\"\")","v":153840.85053209847},{"$f":"IF($T85-CQ$2 >=Active!$A$3,CP84*CQ$1,\"\")","v":168105.61629874021},{"$f":"IF($T85-CR$2 >=Active!$A$3,CQ84*CR$1,\"\")","v":182522.77283790676},{"$f":"IF($T85-CS$2 >=Active!$A$3,CR84*CS$1,\"\")","v":196725.56592258369},{"$f":"IF($T85-CT$2 >=Active!$A$3,CS84*CT$1,\"\")","v":210637.42179309222},{"$f":"IF($T85-CU$2 >=Active!$A$3,CT84*CU$1,\"\")","v":201607.53099420431},{"$f":"IF($T85-CV$2 >=Active!$A$3,CU84*CV$1,\"\")","v":193147.45081184979},{"$f":"IF($T85-CW$2 >=Active!$A$3,CV84*CW$1,\"\")","v":185416.21192585473},{"$f":"IF($T85-CX$2 >=Active!$A$3,CW84*CX$1,\"\")","v":178377.73985910424},{"$f":"IF($T85-CY$2 >=Active!$A$3,CX84*CY$1,\"\")","v":171997.6328152582},{"$f":"IF($T85-CZ$2 >=Active!$A$3,CY84*CZ$1,\"\")","v":""},{"$f":"IF($T85-DA$2 >=Active!$A$3,CZ84*DA$1,\"\")","v":""},{"$f":"IF($T85-DB$2 >=Active!$A$3,DA84*DB$1,\"\")","v":""},{"$f":"IF($T85-DC$2 >=Active!$A$3,DB84*DC$1,\"\")","v":""},{"$f":"IF($T85-DD$2 >=Active!$A$3,DC84*DD$1,\"\")","v":""},{"$f":"IF($T85-DE$2 >=Active!$A$3,DD84*DE$1,\"\")","v":""},{"$f":"IF($T85-DF$2 >=Active!$A$3,DE84*DF$1,\"\")","v":""},{"$f":"IF($T85-DG$2 >=Active!$A$3,DF84*DG$1,\"\")","v":""},102,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102,2E-3,2E-3]
[103,4638.4759120361714,1715.3400000000001,5539.143430141703,2741.28,1,1,0.36614858331456074,0.25070713684003681,null,null,0,0,0.87188399999999999,0.25070713684003681,null,null,null,null,2098,265782.2936341695,{"$f":"IF($T86-V$2 >=Active!$A$3,U85*V$1,\"\")","v":274641.7034219749},{"$f":"IF($T86-W$2 >=Active!$A$3,V85*W$1,\"\")","v":283796.42686937371},{"$f":"IF($T86-X$2 >=Active!$A$3,W85*X$1,\"\")","v":293256.30776501918},{"$f":"IF($T86-Y$2 >=Active!$A$3,X85*Y$1,\"\")","v":294652.76637342374},{"$f":"IF($T86-Z$2 >=Active!$A$3,Y85*Z$1,\"\")","v":296055.87478472537},{"$f":"IF($T86-AA$2 >=Active!$A$3,Z85*AA$1,\"\")","v":297465.66466465243},{"$f":"IF($T86-AB$2 >=Active!$A$3,AA85*AB$1,\"\")","v":299165.46846273571},{"$f":"IF($T86-AC$2 >=Active!$A$3,AB85*AC$1,\"\")","v":300874.98542537959},{"$f":"IF($T86-AD$2 >=Active!$A$3,AC85*AD$1,\"\")","v":302880.81866154843},{"$f":"IF($T86-AE$2 >=Active!$A$3,AD85*AE$1,\"\")","v":304900.0241192918},{"$f":"IF($T86-AF$2 >=Active!$A$3,AE85*AF$1,\"\")","v":306932.69094675325},{"$f":"IF($T86-AG$2 >=Active!$A$3,AF85*AG$1,\"\")","v":308684.92324521206},{"$f":"IF($T86-AH$2 >=Active!$A$3,AG85*AH$1,\"\")","v":310447.15877277713},{"$f":"IF($T86-AI$2 >=Active!$A$3,AH85*AI$1,\"\")","v":311922.66808253358},{"$f":"IF($T86-AJ$2 >=Active!$A$3,AI85*AJ$1,\"\")","v":313405.19026923715},{"$f":"IF($T86-AK$2 >=Active!$A$3,AJ85*AK$1,\"\")","v":314894.75866405276},{"$f":"IF($T86-AL$2 >=Active!$A$3,AK85*AL$1,\"\")","v":316090.9400834791},{"$f":"IF($T86-AM$2 >=Active!$A$3,AL85*AM$1,\"\")","v":317291.66540193441},{"$f":"IF($T86-AN$2 >=Active!$A$3,AM85*AN$1,\"\")","v":318194.77260896063},{"$f":"IF($T86-AO$2 >=Active!$A$3,AN85*AO$1,\"\")","v":319100.45032985881},{"$f":"IF($T86-AP$2 >=Active!$A$3,AO85*AP$1,\"\")","v":319705.38009351707},{"$f":"IF($T86-AQ$2 >=Active!$A$3,AP85*AQ$1,\"\")","v":320311.45664345735},{"$f":"IF($T86-AR$2 >=Active!$A$3,AQ85*AR$1,\"\")","v":320918.68215368153},{"$f":"IF($T86-AS$2 >=Active!$A$3,AR85*AS$1,\"\")","v":321527.05880231381},{"$f":"IF($T86-AT$2 >=Active!$A$3,AS85*AT$1,\"\")","v":322136.58877160726},{"$f":"IF($T86-AU$2 >=Active!$A$3,AT85*AU$1,\"\")","v":322747.27424795134},{"$f":"IF($T86-AV$2 >=Active!$A$3,AU85*AV$1,\"\")","v":323359.11742188083},{"$f":"IF($T86-AW$2 >=Active!$A$3,AV85*AW$1,\"\")","v":323972.12048808322},{"$f":"IF($T86-AX$2 >=Active!$A$3,AW85*AX$1,\"\")","v":324278.91226884845},{"$f":"IF($T86-AY$2 >=Active!$A$3,AX85*AY$1,\"\")","v":324585.99457213306},{"$f":"IF($T86-AZ$2 >=Active!$A$3,AY85*AZ$1,\"\")","v":324893.36767305346},{"$f":"IF($T86-BA$2 >=Active!$A$3,AZ85*BA$1,\"\")","v":322149.95477646741},{"$f":"IF($T86-BB$2 >=Active!$A$3,BA85*BB$1,\"\")","v":319417.44083794917},{"$f":"IF($T86-BC$2 >=Active!$A$3,BB85*BC$1,\"\")","v":316695.77215042466},{"$f":"IF($T86-BD$2 >=Active!$A$3,BC85*BD$1,\"\")","v":313984.89527447824},{"$f":"IF($T86-BE$2 >=Active!$A$3,BD85*BE$1,\"\")","v":311284.75703697413},{"$f":"IF($T86-BF$2 >=Active!$A$3,BE85*BF$1,\"\")","v":308595.30452968716},{"$f":"IF($T86-BG$2 >=Active!$A$3,BF85*BG$1,\"\")","v":305916.48510793631},{"$f":"IF($T86-BH$2 >=Active!$A$3,BG85*BH$1,\"\")","v":299506.79811602691},{"$f":"IF($T86-BI$2 >=Active!$A$3,BH85*BI$1,\"\")","v":293162.17529474176},{"$f":"IF($T86-BJ$2 >=Active!$A$3,BI85*BJ$1,\"\")","v":286881.91460646805},{"$f":"IF($T86-BK$2 >=Active!$A$3,BJ85*BK$1,\"\")","v":280665.3216322962},{"$f":"IF($T86-BL$2 >=Active!$A$3,BK85*BL$1,\"\")","v":274511.70948851446},{"$f":"IF($T86-BM$2 >=Active!$A$3,BL85*BM$1,\"\")","v":264186.28189646924},{"$f":"IF($T86-BN$2 >=Active!$A$3,BM85*BN$1,\"\")","v":254045.08115716735},{"$f":"IF($T86-BO$2 >=Active!$A$3,BN85*BO$1,\"\")","v":243853.76523329961},{"$f":"IF($T86-BP$2 >=Active!$A$3,BO85*BP$1,\"\")","v":233858.62086382418},{"$f":"IF($T86-BQ$2 >=Active!$A$3,BP85*BQ$1,\"\")","v":224055.8347152218},{"$f":"IF($T86-BR$2 >=Active!$A$3,BQ85*BR$1,\"\")","v":211568.40032605219},{"$f":"IF($T86-BS$2 >=Active!$A$3,BR85*BS$1,\"\")","v":199391.23412912965},{"$f":"IF($T86-BT$2 >=Active!$A$3,BS85*BT$1,\"\")","v":187516.59266613814},{"$f":"IF($T86-BU$2 >=Active!$A$3,BT85*BU$1,\"\")","v":175936.9265768737},{"$f":"IF($T86-BV$2 >=Active!$A$3,BU85*BV$1,\"\")","v":164489.2567382828},{"$f":"IF($T86-BW$2 >=Active!$A$3,BV85*BW$1,\"\")","v":153342.97957854177},{"$f":"IF($T86-BX$2 >=Active!$A$3,BW85*BX$1,\"\")","v":142490.29494775416},{"$f":"IF($T86-BY$2 >=Active!$A$3,BX85*BY$1,\"\")","v":661025.72838416218},{"$f":"IF($T86-BZ$2 >=Active!$A$3,BY85*BZ$1,\"\")","v":576477.17934109736},{"$f":"IF($T86-CA$2 >=Active!$A$3,BZ85*CA$1,\"\")","v":496738.736421232},{"$f":"IF($T86-CB$2 >=Active!$A$3,CA85*CB$1,\"\")","v":444963.27958107478},{"$f":"IF($T86-CC$2 >=Active!$A$3,CB85*CC$1,\"\")","v":395564.89888884209},{"$f":"IF($T86-CD$2 >=Active!$A$3,CC85*CD$1,\"\")","v":348438.61900140543},{"$f":"IF($T86-CE$2 >=Active!$A$3,CD85*CE$1,\"\")","v":303484.11167718604},{"$f":"IF($T86-CF$2 >=Active!$A$3,CE85*CF$1,\"\")","v":260605.48890138994},{"$f":"IF($T86-CG$2 >=Active!$A$3,CF85*CG$1,\"\")","v":232177.09274415168},{"$f":"IF($T86-CH$2 >=Active!$A$3,CG85*CH$1,\"\")","v":204793.90786396427},{"$f":"IF($T86-CI$2 >=Active!$A$3,CH85*CI$1,\"\")","v":178419.23447887617},{"$f":"IF($T86-CJ$2 >=Active!$A$3,CI85*CJ$1,\"\")","v":153017.68900700353},{"$f":"IF($T86-CK$2 >=Active!$A$3,CJ85*CK$1,\"\")","v":128555.15576649173},{"$f":"IF($T86-CL$2 >=Active!$A$3,CK85*CL$1,\"\")","v":132433.58575364816},{"$f":"IF($T86-CM$2 >=Active!$A$3,CL85*CM$1,\"\")","v":136300.05935278957},{"$f":"IF($T86-CN$2 >=Active!$A$3,CM85*CN$1,\"\")","v":140154.65857108569},{"$f":"IF($T86-CO$2 >=Active!$A$3,CN85*CO$1,\"\")","v":143997.4650808908},{"$f":"IF($T86-CP$2 >=Active!$A$3,CO85*CP$1,\"\")","v":147689.49290236447},{"$f":"IF($T86-CQ$2 >=Active!$A$3,CP85*CQ$1,\"\")","v":162609.77901242807},{"$f":"IF($T86-CR$2 >=Active!$A$3,CQ85*CR$1,\"\")","v":177687.63642776839},{"$f":"IF($T86-CS$2 >=Active!$A$3,CR85*CS$1,\"\")","v":192926.57088966743},{"$f":"IF($T86-CT$2 >=Active!$A$3,CS85*CT$1,\"\")","v":207938.92318017094},{"$f":"IF($T86-CU$2 >=Active!$A$3,CT85*CU$1,\"\")","v":222643.75483529846},{"$f":"IF($T86-CV$2 >=Active!$A$3,CU85*CV$1,\"\")","v":213099.16026087393},{"$f":"IF($T86-CW$2 >=Active!$A$3,CV85*CW$1,\"\")","v":204156.85550812521},{"$f":"IF($T86-CX$2 >=Active!$A$3,CW85*CX$1,\"\")","v":195984.93600562843},{"$f":"IF($T86-CY$2 >=Active!$A$3,CX85*CY$1,\"\")","v":188545.27103107318},{"$f":"IF($T86-CZ$2 >=Active!$A$3,CY85*CZ$1,\"\")","v":181801.49788572791},{"$f":"IF($T86-DA$2 >=Active!$A$3,CZ85*DA$1,\"\")","v":""},{"$f":"IF($T86-DB$2 >=Active!$A$3,DA85*DB$1,\"\")","v":""},{"$f":"IF($T86-DC$2 >=Active!$A$3,DB85*DC$1,\"\")","v":""},{"$f":"IF($T86-DD$2 >=Active!$A$3,DC85*DD$1,\"\")","v":""},{"$f":"IF($T86-DE$2 >=Active!$A$3,DD85*DE$1,\"\")","v":""},{"$f":"IF($T86-DF$2 >=Active!$A$3,DE85*DF$1,\"\")","v":""},{"$f":"IF($T86-DG$2 >=Active!$A$3,DF85*DG$1,\"\")","v":""},103,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103,1E-3,1E-3]
[104,4638.4759120361714,1715.3400000000001,5539.143430141703,2741.28,1,1,0.37733444543850125,0.2620811539323325,null,null,0,0,0.86687099999999995,0.2620811539323325,null,null,null,null,2099,279071.40831587836,{"$f":"IF($T87-V$2 >=Active!$A$3,U86*V$1,\"\")","v":288373.7885930739},{"$f":"IF($T87-W$2 >=Active!$A$3,V86*W$1,\"\")","v":297986.24821284274},{"$f":"IF($T87-X$2 >=Active!$A$3,W86*X$1,\"\")","v":307919.12315327046},{"$f":"IF($T87-Y$2 >=Active!$A$3,X86*Y$1,\"\")","v":309385.40469209524},{"$f":"IF($T87-Z$2 >=Active!$A$3,Y86*Z$1,\"\")","v":310858.66852396203},{"$f":"IF($T87-AA$2 >=Active!$A$3,Z86*AA$1,\"\")","v":312338.94789788523},{"$f":"IF($T87-AB$2 >=Active!$A$3,AA86*AB$1,\"\")","v":314123.74188587297},{"$f":"IF($T87-AC$2 >=Active!$A$3,AB86*AC$1,\"\")","v":315918.7346966489},{"$f":"IF($T87-AD$2 >=Active!$A$3,AC86*AD$1,\"\")","v":318024.85959462624},{"$f":"IF($T87-AE$2 >=Active!$A$3,AD86*AE$1,\"\")","v":320145.02532525669},{"$f":"IF($T87-AF$2 >=Active!$A$3,AE86*AF$1,\"\")","v":322279.32549409143},{"$f":"IF($T87-AG$2 >=Active!$A$3,AF86*AG$1,\"\")","v":324427.85433071817},{"$f":"IF($T87-AH$2 >=Active!$A$3,AG86*AH$1,\"\")","v":326279.96387018915},{"$f":"IF($T87-AI$2 >=Active!$A$3,AH86*AI$1,\"\")","v":328142.64682282542},{"$f":"IF($T87-AJ$2 >=Active!$A$3,AI86*AJ$1,\"\")","v":329702.26016323798},{"$f":"IF($T87-AK$2 >=Active!$A$3,AJ86*AK$1,\"\")","v":331269.28611458367},{"$f":"IF($T87-AL$2 >=Active!$A$3,AK86*AL$1,\"\")","v":332843.75990790373},{"$f":"IF($T87-AM$2 >=Active!$A$3,AL86*AM$1,\"\")","v":334108.12366823741},{"$f":"IF($T87-AN$2 >=Active!$A$3,AM86*AN$1,\"\")","v":335377.29032984463},{"$f":"IF($T87-AO$2 >=Active!$A$3,AN86*AO$1,\"\")","v":336331.87464767136},{"$f":"IF($T87-AP$2 >=Active!$A$3,AO86*AP$1,\"\")","v":337289.17599866074},{"$f":"IF($T87-AQ$2 >=Active!$A$3,AP86*AQ$1,\"\")","v":337928.58675884752},{"$f":"IF($T87-AR$2 >=Active!$A$3,AQ86*AR$1,\"\")","v":338569.20967213443},{"$f":"IF($T87-AS$2 >=Active!$A$3,AR86*AS$1,\"\")","v":339211.04703644133},{"$f":"IF($T87-AT$2 >=Active!$A$3,AS86*AT$1,\"\")","v":339854.10115404567},{"$f":"IF($T87-AU$2 >=Active!$A$3,AT86*AU$1,\"\")","v":340498.37433158886},{"$f":"IF($T87-AV$2 >=Active!$A$3,AU86*AV$1,\"\")","v":341143.86888008454},{"$f":"IF($T87-AW$2 >=Active!$A$3,AV86*AW$1,\"\")","v":341790.587114928},{"$f":"IF($T87-AX$2 >=Active!$A$3,AW86*AX$1,\"\")","v":342438.53135590395},{"$f":"IF($T87-AY$2 >=Active!$A$3,AX86*AY$1,\"\")","v":342762.81026817282},{"$f":"IF($T87-AZ$2 >=Active!$A$3,AY86*AZ$1,\"\")","v":343087.39626274462},{"$f":"IF($T87-BA$2 >=Active!$A$3,AZ86*BA$1,\"\")","v":343412.28963041748},{"$f":"IF($T87-BB$2 >=Active!$A$3,BA86*BB$1,\"\")","v":340512.50219872606},{"$f":"IF($T87-BC$2 >=Active!$A$3,BB86*BC$1,\"\")","v":337624.23496571224},{"$f":"IF($T87-BD$2 >=Active!$A$3,BC86*BD$1,\"\")","v":334747.43116299884},{"$f":"IF($T87-BE$2 >=Active!$A$3,BD86*BE$1,\"\")","v":331882.0343051235},{"$f":"IF($T87-BF$2 >=Active!$A$3,BE86*BF$1,\"\")","v":329027.98818808165},{"$f":"IF($T87-BG$2 >=Active!$A$3,BF86*BG$1,\"\")","v":326185.23688787932},{"$f":"IF($T87-BH$2 >=Active!$A$3,BG86*BH$1,\"\")","v":323353.72475908865},{"$f":"IF($T87-BI$2 >=Active!$A$3,BH86*BI$1,\"\")","v":316578.68560864043},{"$f":"IF($T87-BJ$2 >=Active!$A$3,BI86*BJ$1,\"\")","v":309872.41928654199},{"$f":"IF($T87-BK$2 >=Active!$A$3,BJ86*BK$1,\"\")","v":303234.18373903673},{"$f":"IF($T87-BL$2 >=Active!$A$3,BK86*BL$1,\"\")","v":296663.24496533704},{"$f":"IF($T87-BM$2 >=Active!$A$3,BL86*BM$1,\"\")","v":290158.87692935974},{"$f":"IF($T87-BN$2 >=Active!$A$3,BM86*BN$1,\"\")","v":279244.89996456797},{"$f":"IF($T87-BO$2 >=Active!$A$3,BN86*BO$1,\"\")","v":268525.65078312589},{"$f":"IF($T87-BP$2 >=Active!$A$3,BO86*BP$1,\"\")","v":257753.42985159767},{"$f":"IF($T87-BQ$2 >=Active!$A$3,BP86*BQ$1,\"\")","v":247188.56225306215},{"$f":"IF($T87-BR$2 >=Active!$A$3,BQ86*BR$1,\"\")","v":236827.01729398943},{"$f":"IF($T87-BS$2 >=Active!$A$3,BR86*BS$1,\"\")","v":223627.79914463716},{"$f":"IF($T87-BT$2 >=Active!$A$3,BS86*BT$1,\"\")","v":210756.53447449004},{"$f":"IF($T87-BU$2 >=Active!$A$3,BT86*BU$1,\"\")","v":198205.03844810801},{"$f":"IF($T87-BV$2 >=Active!$A$3,BU86*BV$1,\"\")","v":185965.33139175549},{"$f":"IF($T87-BW$2 >=Active!$A$3,BV86*BW$1,\"\")","v":173865.14437236491},{"$f":"IF($T87-BX$2 >=Active!$A$3,BW86*BX$1,\"\")","v":162083.52941451865},{"$f":"IF($T87-BY$2 >=Active!$A$3,BX86*BY$1,\"\")","v":150612.24175977614},{"$f":"IF($T87-BZ$2 >=Active!$A$3,BY86*BZ$1,\"\")","v":698704.19490205939},{"$f":"IF($T87-CA$2 >=Active!$A$3,BZ86*CA$1,\"\")","v":609336.37856353982},{"$f":"IF($T87-CB$2 >=Active!$A$3,CA86*CB$1,\"\")","v":525052.84439724218},{"$f":"IF($T87-CC$2 >=Active!$A$3,CB86*CC$1,\"\")","v":470326.18651719601},{"$f":"IF($T87-CD$2 >=Active!$A$3,CC86*CD$1,\"\")","v":418112.09812550608},{"$f":"IF($T87-CE$2 >=Active!$A$3,CD86*CE$1,\"\")","v":368299.62028448551},{"$f":"IF($T87-CF$2 >=Active!$A$3,CE86*CF$1,\"\")","v":320782.7060427856},{"$f":"IF($T87-CG$2 >=Active!$A$3,CF86*CG$1,\"\")","v":275460.00176876917},{"$f":"IF($T87-CH$2 >=Active!$A$3,CG86*CH$1,\"\")","v":245411.18703056831},{"$f":"IF($T87-CI$2 >=Active!$A$3,CH86*CI$1,\"\")","v":216467.16061221022},{"$f":"IF($T87-CJ$2 >=Active!$A$3,CI86*CJ$1,\"\")","v":188589.13084417209},{"$f":"IF($T87-CK$2 >=Active!$A$3,CJ86*CK$1,\"\")","v":161739.69728040273},{"$f":"IF($T87-CL$2 >=Active!$A$3,CK86*CL$1,\"\")","v":135882.79964518175},{"$f":"IF($T87-CM$2 >=Active!$A$3,CL86*CM$1,\"\")","v":139982.3001416061},{"$f":"IF($T87-CN$2 >=Active!$A$3,CM86*CN$1,\"\")","v":144069.16273589857},{"$f":"IF($T87-CO$2 >=Active!$A$3,CN86*CO$1,\"\")","v":148143.47410963755},{"$f":"IF($T87-CP$2 >=Active!$A$3,CO86*CP$1,\"\")","v":152205.32059050156},{"$f":"IF($T87-CQ$2 >=Active!$A$3,CP86*CQ$1,\"\")","v":156107.79399779922},{"$f":"IF($T87-CR$2 >=Active!$A$3,CQ86*CR$1,\"\")","v":171878.53641613646},{"$f":"IF($T87-CS$2 >=Active!$A$3,CR86*CS$1,\"\")","v":187815.83170415118},{"$f":"IF($T87-CT$2 >=Active!$A$3,CS86*CT$1,\"\")","v":203923.38543037846},{"$f":"IF($T87-CU$2 >=Active!$A$3,CT86*CU$1,\"\")","v":219791.44180144067},{"$f":"IF($T87-CV$2 >=Active!$A$3,CU86*CV$1,\"\")","v":235334.44886091046},{"$f":"IF($T87-CW$2 >=Active!$A$3,CV86*CW$1,\"\")","v":225245.81239574373},{"$f":"IF($T87-CX$2 >=Active!$A$3,CW86*CX$1,\"\")","v":215793.79627208834},{"$f":"IF($T87-CY$2 >=Active!$A$3,CX86*CY$1,\"\")","v":207156.07735794925},{"$f":"IF($T87-CZ$2 >=Active!$A$3,CY86*CZ$1,\"\")","v":199292.35147984434},{"$f":"IF($T87-DA$2 >=Active!$A$3,CZ86*DA$1,\"\")","v":192164.18326521438},{"$f":"IF($T87-DB$2 >=Active!$A$3,DA86*DB$1,\"\")","v":""},{"$f":"IF($T87-DC$2 >=Active!$A$3,DB86*DC$1,\"\")","v":""},{"$f":"IF($T87-DD$2 >=Active!$A$3,DC86*DD$1,\"\")","v":""},{"$f":"IF($T87-DE$2 >=Active!$A$3,DD86*DE$1,\"\")","v":""},{"$f":"IF($T87-DF$2 >=Active!$A$3,DE86*DF$1,\"\")","v":""},{"$f":"IF($T87-DG$2 >=Active!$A$3,DF86*DG$1,\"\")","v":""},104,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104,1E-3,1E-3]
[105,4638.4759120361714,1715.3400000000001,5539.143430141703,2741.28,1,1,0.39200299999999999,0.279055,null,null,0,0,0.85939100000000002,0.279055,null,null,null,null,2100,293024.97873167263,{"$f":"IF($T88-V$2 >=Active!$A$3,U87*V$1,\"\")","v":302792.478022728},{"$f":"IF($T88-W$2 >=Active!$A$3,V87*W$1,\"\")","v":312885.56062348519},{"$f":"IF($T88-X$2 >=Active!$A$3,W87*X$1,\"\")","v":323315.07931093435},{"$f":"IF($T88-Y$2 >=Active!$A$3,X87*Y$1,\"\")","v":324854.6749267003},{"$f":"IF($T88-Z$2 >=Active!$A$3,Y87*Z$1,\"\")","v":326401.60195016046},{"$f":"IF($T88-AA$2 >=Active!$A$3,Z87*AA$1,\"\")","v":327955.8952927799},{"$f":"IF($T88-AB$2 >=Active!$A$3,AA87*AB$1,\"\")","v":329829.92898016679},{"$f":"IF($T88-AC$2 >=Active!$A$3,AB87*AC$1,\"\")","v":331714.67143148184},{"$f":"IF($T88-AD$2 >=Active!$A$3,AC87*AD$1,\"\")","v":333926.10257435788},{"$f":"IF($T88-AE$2 >=Active!$A$3,AD87*AE$1,\"\")","v":336152.27659151988},{"$f":"IF($T88-AF$2 >=Active!$A$3,AE87*AF$1,\"\")","v":338393.29176879628},{"$f":"IF($T88-AG$2 >=Active!$A$3,AF87*AG$1,\"\")","v":340649.24704725464},{"$f":"IF($T88-AH$2 >=Active!$A$3,AG87*AH$1,\"\")","v":342920.2420275691},{"$f":"IF($T88-AI$2 >=Active!$A$3,AH87*AI$1,\"\")","v":344877.92181078991},{"$f":"IF($T88-AJ$2 >=Active!$A$3,AI87*AJ$1,\"\")","v":346846.77769172646},{"$f":"IF($T88-AK$2 >=Active!$A$3,AJ87*AK$1,\"\")","v":348495.28899254254},{"$f":"IF($T88-AL$2 >=Active!$A$3,AK87*AL$1,\"\")","v":350151.63542311493},{"$f":"IF($T88-AM$2 >=Active!$A$3,AL87*AM$1,\"\")","v":351815.85422265425},{"$f":"IF($T88-AN$2 >=Active!$A$3,AM87*AN$1,\"\")","v":353152.2867173269},{"$f":"IF($T88-AO$2 >=Active!$A$3,AN87*AO$1,\"\")","v":354493.79587864573},{"$f":"IF($T88-AP$2 >=Active!$A$3,AO87*AP$1,\"\")","v":355502.7915025886},{"$f":"IF($T88-AQ$2 >=Active!$A$3,AP87*AQ$1,\"\")","v":356514.65903058439},{"$f":"IF($T88-AR$2 >=Active!$A$3,AQ87*AR$1,\"\")","v":357190.51620410179},{"$f":"IF($T88-AS$2 >=Active!$A$3,AR87*AS$1,\"\")","v":357867.65462344605},{"$f":"IF($T88-AT$2 >=Active!$A$3,AS87*AT$1,\"\")","v":358546.07671751844},{"$f":"IF($T88-AU$2 >=Active!$A$3,AT87*AU$1,\"\")","v":359225.78491982626},{"$f":"IF($T88-AV$2 >=Active!$A$3,AU87*AV$1,\"\")","v":359906.78166848939},{"$f":"IF($T88-AW$2 >=Active!$A$3,AV87*AW$1,\"\")","v":360589.06940624933},{"$f":"IF($T88-AX$2 >=Active!$A$3,AW87*AX$1,\"\")","v":361272.65058047889},{"$f":"IF($T88-AY$2 >=Active!$A$3,AX87*AY$1,\"\")","v":361957.52764319046},{"$f":"IF($T88-AZ$2 >=Active!$A$3,AY87*AZ$1,\"\")","v":362300.29045345867},{"$f":"IF($T88-BA$2 >=Active!$A$3,AZ87*BA$1,\"\")","v":362643.37784972106},{"$f":"IF($T88-BB$2 >=Active!$A$3,BA87*BB$1,\"\")","v":362986.79013935127},{"$f":"IF($T88-BC$2 >=Active!$A$3,BB87*BC$1,\"\")","v":359921.7148240534},{"$f":"IF($T88-BD$2 >=Active!$A$3,BC87*BD$1,\"\")","v":356868.81635875785},{"$f":"IF($T88-BE$2 >=Active!$A$3,BD87*BE$1,\"\")","v":353828.03473928972},{"$f":"IF($T88-BF$2 >=Active!$A$3,BE87*BF$1,\"\")","v":350799.31026051554},{"$f":"IF($T88-BG$2 >=Active!$A$3,BF87*BG$1,\"\")","v":347782.58351480227},{"$f":"IF($T88-BH$2 >=Active!$A$3,BG87*BH$1,\"\")","v":344777.79539048841},{"$f":"IF($T88-BI$2 >=Active!$A$3,BH87*BI$1,\"\")","v":341784.88707035669},{"$f":"IF($T88-BJ$2 >=Active!$A$3,BI87*BJ$1,\"\")","v":334623.67068833293},{"$f":"IF($T88-BK$2 >=Active!$A$3,BJ87*BK$1,\"\")","v":327535.14718587487},{"$f":"IF($T88-BL$2 >=Active!$A$3,BK87*BL$1,\"\")","v":320518.53221216181},{"$f":"IF($T88-BM$2 >=Active!$A$3,BL87*BM$1,\"\")","v":313573.04992836126},{"$f":"IF($T88-BN$2 >=Active!$A$3,BM87*BN$1,\"\")","v":306697.93291433324},{"$f":"IF($T88-BO$2 >=Active!$A$3,BN87*BO$1,\"\")","v":295161.85926254833},{"$f":"IF($T88-BP$2 >=Active!$A$3,BO87*BP$1,\"\")","v":283831.61287776404},{"$f":"IF($T88-BQ$2 >=Active!$A$3,BP87*BQ$1,\"\")","v":272445.37535313872},{"$f":"IF($T88-BR$2 >=Active!$A$3,BQ87*BR$1,\"\")","v":261278.31030148666},{"$f":"IF($T88-BS$2 >=Active!$A$3,BR87*BS$1,\"\")","v":250326.15727974681},{"$f":"IF($T88-BT$2 >=Active!$A$3,BS87*BT$1,\"\")","v":236374.58369588148},{"$f":"IF($T88-BU$2 >=Active!$A$3,BT87*BU$1,\"\")","v":222769.65693953595},{"$f":"IF($T88-BV$2 >=Active!$A$3,BU87*BV$1,\"\")","v":209502.72563965016},{"$f":"IF($T88-BW$2 >=Active!$A$3,BV87*BW$1,\"\")","v":196565.35528108553},{"$f":"IF($T88-BX$2 >=Active!$A$3,BW87*BX$1,\"\")","v":183775.4576015897},{"$f":"IF($T88-BY$2 >=Active!$A$3,BX87*BY$1,\"\")","v":171322.29059114621},{"$f":"IF($T88-BZ$2 >=Active!$A$3,BY87*BZ$1,\"\")","v":159197.13954008336},{"$f":"IF($T88-CA$2 >=Active!$A$3,BZ87*CA$1,\"\")","v":738530.33401147672},{"$f":"IF($T88-CB$2 >=Active!$A$3,CA87*CB$1,\"\")","v":644068.55214166152},{"$f":"IF($T88-CC$2 >=Active!$A$3,CB87*CC$1,\"\")","v":554980.85652788496},{"$f":"IF($T88-CD$2 >=Active!$A$3,CC87*CD$1,\"\")","v":497134.77914867614},{"$f":"IF($T88-CE$2 >=Active!$A$3,CD87*CE$1,\"\")","v":441944.48771865992},{"$f":"IF($T88-CF$2 >=Active!$A$3,CE87*CF$1,\"\")","v":389292.69864070119},{"$f":"IF($T88-CG$2 >=Active!$A$3,CF87*CG$1,\"\")","v":339067.32028722437},{"$f":"IF($T88-CH$2 >=Active!$A$3,CG87*CH$1,\"\")","v":291161.221869589},{"$f":"IF($T88-CI$2 >=Active!$A$3,CH87*CI$1,\"\")","v":259399.62469131069},{"$f":"IF($T88-CJ$2 >=Active!$A$3,CI87*CJ$1,\"\")","v":228805.78876710619},{"$f":"IF($T88-CK$2 >=Active!$A$3,CJ87*CK$1,\"\")","v":199338.71130228988},{"$f":"IF($T88-CL$2 >=Active!$A$3,CK87*CL$1,\"\")","v":170958.86002538569},{"$f":"IF($T88-CM$2 >=Active!$A$3,CL87*CM$1,\"\")","v":143628.1192249571},{"$f":"IF($T88-CN$2 >=Active!$A$3,CM87*CN$1,\"\")","v":147961.29124967766},{"$f":"IF($T88-CO$2 >=Active!$A$3,CN87*CO$1,\"\")","v":152281.10501184477},{"$f":"IF($T88-CP$2 >=Active!$A$3,CO87*CP$1,\"\")","v":156587.65213388688},{"$f":"IF($T88-CQ$2 >=Active!$A$3,CP87*CQ$1,\"\")","v":160881.02386416015},{"$f":"IF($T88-CR$2 >=Active!$A$3,CQ87*CR$1,\"\")","v":165005.93825567377},{"$f":"IF($T88-CS$2 >=Active!$A$3,CR87*CS$1,\"\")","v":181675.61299185624},{"$f":"IF($T88-CT$2 >=Active!$A$3,CS87*CT$1,\"\")","v":198521.33411128778},{"$f":"IF($T88-CU$2 >=Active!$A$3,CT87*CU$1,\"\")","v":215547.01839991001},{"$f":"IF($T88-CV$2 >=Active!$A$3,CU87*CV$1,\"\")","v":232319.55398412279},{"$f":"IF($T88-CW$2 >=Active!$A$3,CV87*CW$1,\"\")","v":248748.51244598234},{"$f":"IF($T88-CX$2 >=Active!$A$3,CW87*CX$1,\"\")","v":238084.8237023011},{"$f":"IF($T88-CY$2 >=Active!$A$3,CX87*CY$1,\"\")","v":228094.04265959735},{"$f":"IF($T88-CZ$2 >=Active!$A$3,CY87*CZ$1,\"\")","v":218963.97376735235},{"$f":"IF($T88-DA$2 >=Active!$A$3,CZ87*DA$1,\"\")","v":210652.01551419546},{"$f":"IF($T88-DB$2 >=Active!$A$3,DA87*DB$1,\"\")","v":203117.54171133158},{"$f":"IF($T88-DC$2 >=Active!$A$3,DB87*DC$1,\"\")","v":""},{"$f":"IF($T88-DD$2 >=Active!$A$3,DC87*DD$1,\"\")","v":""},{"$f":"IF($T88-DE$2 >=Active!$A$3,DD87*DE$1,\"\")","v":""},{"$f":"IF($T88-DF$2 >=Active!$A$3,DE87*DF$1,\"\")","v":""},{"$f":"IF($T88-DG$2 >=Active!$A$3,DF87*DG$1,\"\")","v":""},105,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105,0,0]
[106,4638.4759120361714,1715.3400000000001,5539.143430141703,2741.28,1,1,0.39788600000000002,0.29311599999999999,null,null,0,0,0.85319400000000001,0.29311599999999999,null,null,null,null,2101,307676.22766825656,{"$f":"IF($T89-V$2 >=Active!$A$3,U88*V$1,\"\")","v":317932.1019238648},{"$f":"IF($T89-W$2 >=Active!$A$3,V88*W$1,\"\")","v":328529.83865465986},{"$f":"IF($T89-X$2 >=Active!$A$3,W88*X$1,\"\")","v":339480.83327648143},{"$f":"IF($T89-Y$2 >=Active!$A$3,X88*Y$1,\"\")","v":341097.40867303574},{"$f":"IF($T89-Z$2 >=Active!$A$3,Y88*Z$1,\"\")","v":342721.68204766879},{"$f":"IF($T89-AA$2 >=Active!$A$3,Z88*AA$1,\"\")","v":344353.69005741924},{"$f":"IF($T89-AB$2 >=Active!$A$3,AA88*AB$1,\"\")","v":346321.42542917561},{"$f":"IF($T89-AC$2 >=Active!$A$3,AB88*AC$1,\"\")","v":348300.40500305616},{"$f":"IF($T89-AD$2 >=Active!$A$3,AC88*AD$1,\"\")","v":350622.40770307626},{"$f":"IF($T89-AE$2 >=Active!$A$3,AD88*AE$1,\"\")","v":352959.89042109624},{"$f":"IF($T89-AF$2 >=Active!$A$3,AE88*AF$1,\"\")","v":355312.95635723649},{"$f":"IF($T89-AG$2 >=Active!$A$3,AF88*AG$1,\"\")","v":357681.70939961763},{"$f":"IF($T89-AH$2 >=Active!$A$3,AG88*AH$1,\"\")","v":360066.25412894815},{"$f":"IF($T89-AI$2 >=Active!$A$3,AH88*AI$1,\"\")","v":362466.6958231405},{"$f":"IF($T89-AJ$2 >=Active!$A$3,AI88*AJ$1,\"\")","v":364535.9633540049},{"$f":"IF($T89-AK$2 >=Active!$A$3,AJ88*AK$1,\"\")","v":366617.04402015486},{"$f":"IF($T89-AL$2 >=Active!$A$3,AK88*AL$1,\"\")","v":368359.52046511747},{"$f":"IF($T89-AM$2 >=Active!$A$3,AL88*AM$1,\"\")","v":370110.27864223247},{"$f":"IF($T89-AN$2 >=Active!$A$3,AM88*AN$1,\"\")","v":371869.35791334551},{"$f":"IF($T89-AO$2 >=Active!$A$3,AN88*AO$1,\"\")","v":373281.96706021449},{"$f":"IF($T89-AP$2 >=Active!$A$3,AO88*AP$1,\"\")","v":374699.9422437285},{"$f":"IF($T89-AQ$2 >=Active!$A$3,AP88*AQ$1,\"\")","v":375766.45061823615},{"$f":"IF($T89-AR$2 >=Active!$A$3,AQ88*AR$1,\"\")","v":376835.99459532765},{"$f":"IF($T89-AS$2 >=Active!$A$3,AR88*AS$1,\"\")","v":377550.37562773557},{"$f":"IF($T89-AT$2 >=Active!$A$3,AS88*AT$1,\"\")","v":378266.11093698244},{"$f":"IF($T89-AU$2 >=Active!$A$3,AT88*AU$1,\"\")","v":378983.20309041697},{"$f":"IF($T89-AV$2 >=Active!$A$3,AU88*AV$1,\"\")","v":379701.65466025635},{"$f":"IF($T89-AW$2 >=Active!$A$3,AV88*AW$1,\"\")","v":380421.46822359326},{"$f":"IF($T89-AX$2 >=Active!$A$3,AW88*AX$1,\"\")","v":381142.6463624055},{"$f":"IF($T89-AY$2 >=Active!$A$3,AX88*AY$1,\"\")","v":381865.19166356616},{"$f":"IF($T89-AZ$2 >=Active!$A$3,AY88*AZ$1,\"\")","v":382589.1067188523},{"$f":"IF($T89-BA$2 >=Active!$A$3,AZ88*BA$1,\"\")","v":382951.40700930578},{"$f":"IF($T89-BB$2 >=Active!$A$3,BA88*BB$1,\"\")","v":383314.05038715515},{"$f":"IF($T89-BC$2 >=Active!$A$3,BB88*BC$1,\"\")","v":383677.03717729426},{"$f":"IF($T89-BD$2 >=Active!$A$3,BC88*BD$1,\"\")","v":380437.25256902445},{"$f":"IF($T89-BE$2 >=Active!$A$3,BD88*BE$1,\"\")","v":377210.33889120701},{"$f":"IF($T89-BF$2 >=Active!$A$3,BE88*BF$1,\"\")","v":373996.23271942924},{"$f":"IF($T89-BG$2 >=Active!$A$3,BF88*BG$1,\"\")","v":370794.87094536494},{"$f":"IF($T89-BH$2 >=Active!$A$3,BG88*BH$1,\"\")","v":367606.19077514601},{"$f":"IF($T89-BI$2 >=Active!$A$3,BH88*BI$1,\"\")","v":364430.12972774624},{"$f":"IF($T89-BJ$2 >=Active!$A$3,BI88*BJ$1,\"\")","v":361266.62563336699},{"$f":"IF($T89-BK$2 >=Active!$A$3,BJ88*BK$1,\"\")","v":353697.21991756791},{"$f":"IF($T89-BL$2 >=Active!$A$3,BK88*BL$1,\"\")","v":346204.65057546971},{"$f":"IF($T89-BM$2 >=Active!$A$3,BL88*BM$1,\"\")","v":338788.08854825504},{"$f":"IF($T89-BN$2 >=Active!$A$3,BM88*BN$1,\"\")","v":331446.71377427783},{"$f":"IF($T89-BO$2 >=Active!$A$3,BN88*BO$1,\"\")","v":324179.71509045025},{"$f":"IF($T89-BP$2 >=Active!$A$3,BO88*BP$1,\"\")","v":311986.08524051355},{"$f":"IF($T89-BQ$2 >=Active!$A$3,BP88*BQ$1,\"\")","v":300010.0148117966},{"$f":"IF($T89-BR$2 >=Active!$A$3,BQ88*BR$1,\"\")","v":287974.76174826763},{"$f":"IF($T89-BS$2 >=Active!$A$3,BR88*BS$1,\"\")","v":276171.17398867139},{"$f":"IF($T89-BT$2 >=Active!$A$3,BS88*BT$1,\"\")","v":264594.74824469234},{"$f":"IF($T89-BU$2 >=Active!$A$3,BT88*BU$1,\"\")","v":249847.93496654672},{"$f":"IF($T89-BV$2 >=Active!$A$3,BU88*BV$1,\"\")","v":235467.52738508949},{"$f":"IF($T89-BW$2 >=Active!$A$3,BV88*BW$1,\"\")","v":221444.38100111022},{"$f":"IF($T89-BX$2 >=Active!$A$3,BW88*BX$1,\"\")","v":207769.58053210739},{"$f":"IF($T89-BY$2 >=Active!$A$3,BX88*BY$1,\"\")","v":194250.6586848803},{"$f":"IF($T89-BZ$2 >=Active!$A$3,BY88*BZ$1,\"\")","v":181087.66115484154},{"$f":"IF($T89-CA$2 >=Active!$A$3,BZ88*CA$1,\"\")","v":168271.3764938681},{"$f":"IF($T89-CB$2 >=Active!$A$3,CA88*CB$1,\"\")","v":780626.56305013085},{"$f":"IF($T89-CC$2 >=Active!$A$3,CB88*CC$1,\"\")","v":680780.45961373614},{"$f":"IF($T89-CD$2 >=Active!$A$3,CC88*CD$1,\"\")","v":586614.76534997439},{"$f":"IF($T89-CE$2 >=Active!$A$3,CD88*CE$1,\"\")","v":525471.46156015061},{"$f":"IF($T89-CF$2 >=Active!$A$3,CE88*CF$1,\"\")","v":467135.32351862348},{"$f":"IF($T89-CG$2 >=Active!$A$3,CF88*CG$1,\"\")","v":411482.38246322115},{"$f":"IF($T89-CH$2 >=Active!$A$3,CG88*CH$1,\"\")","v":358394.15754359611},{"$f":"IF($T89-CI$2 >=Active!$A$3,CH88*CI$1,\"\")","v":307757.41151615558},{"$f":"IF($T89-CJ$2 >=Active!$A$3,CI88*CJ$1,\"\")","v":274185.40329871536},{"$f":"IF($T89-CK$2 >=Active!$A$3,CJ88*CK$1,\"\")","v":241847.71872683123},{"$f":"IF($T89-CL$2 >=Active!$A$3,CK88*CL$1,\"\")","v":210701.01784652041},{"$f":"IF($T89-CM$2 >=Active!$A$3,CL88*CM$1,\"\")","v":180703.51504683265},{"$f":"IF($T89-CN$2 >=Active!$A$3,CM88*CN$1,\"\")","v":151814.92202077966},{"$f":"IF($T89-CO$2 >=Active!$A$3,CN88*CO$1,\"\")","v":156395.08485090928},{"$f":"IF($T89-CP$2 >=Active!$A$3,CO88*CP$1,\"\")","v":160961.12799751991},{"$f":"IF($T89-CQ$2 >=Active!$A$3,CP88*CQ$1,\"\")","v":165513.14830551841},{"$f":"IF($T89-CR$2 >=Active!$A$3,CQ88*CR$1,\"\")","v":170051.24222441728},{"$f":"IF($T89-CS$2 >=Active!$A$3,CR88*CS$1,\"\")","v":174411.27673624715},{"$f":"IF($T89-CT$2 >=Active!$A$3,CS88*CT$1,\"\")","v":192031.12293239203},{"$f":"IF($T89-CU$2 >=Active!$A$3,CT88*CU$1,\"\")","v":209837.05015563118},{"$f":"IF($T89-CV$2 >=Active!$A$3,CU88*CV$1,\"\")","v":227833.19844870488},{"$f":"IF($T89-CW$2 >=Active!$A$3,CV88*CW$1,\"\")","v":245561.76856121776},{"$f":"IF($T89-CX$2 >=Active!$A$3,CW88*CX$1,\"\")","v":262927.17765540333},{"$f":"IF($T89-CY$2 >=Active!$A$3,CX88*CY$1,\"\")","v":251655.65865333224},{"$f":"IF($T89-CZ$2 >=Active!$A$3,CY88*CZ$1,\"\")","v":241095.4030911944},{"$f":"IF($T89-DA$2 >=Active!$A$3,CZ88*DA$1,\"\")","v":231444.92027209143},{"$f":"IF($T89-DB$2 >=Active!$A$3,DA88*DB$1,\"\")","v":222659.1803985046},{"$f":"IF($T89-DC$2 >=Active!$A$3,DB88*DC$1,\"\")","v":214695.24158887746},{"$f":"IF($T89-DD$2 >=Active!$A$3,DC88*DD$1,\"\")","v":""},{"$f":"IF($T89-DE$2 >=Active!$A$3,DD88*DE$1,\"\")","v":""},{"$f":"IF($T89-DF$2 >=Active!$A$3,DE88*DF$1,\"\")","v":""},{"$f":"IF($T89-DG$2 >=Active!$A$3,DF88*DG$1,\"\")","v":""},106,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106,0,0]
[107,4638.4759120361714,1715.3400000000001,5539.143430141703,2741.28,1,1,0.4,0.307811,null,null,0,0,0.84671799999999997,0.307811,null,null,null,null,2102,323060.03905166971,{"$f":"IF($T90-V$2 >=Active!$A$3,U89*V$1,\"\")","v":333828.70702005835},{"$f":"IF($T90-W$2 >=Active!$A$3,V89*W$1,\"\")","v":344956.33058739331},{"$f":"IF($T90-X$2 >=Active!$A$3,W89*X$1,\"\")","v":356454.87494030595},{"$f":"IF($T90-Y$2 >=Active!$A$3,X89*Y$1,\"\")","v":358152.27910668787},{"$f":"IF($T90-Z$2 >=Active!$A$3,Y89*Z$1,\"\")","v":359857.76615005266},{"$f":"IF($T90-AA$2 >=Active!$A$3,Z89*AA$1,\"\")","v":361571.37456029054},{"$f":"IF($T90-AB$2 >=Active!$A$3,AA89*AB$1,\"\")","v":363637.49670063471},{"$f":"IF($T90-AC$2 >=Active!$A$3,AB89*AC$1,\"\")","v":365715.42525320948},{"$f":"IF($T90-AD$2 >=Active!$A$3,AC89*AD$1,\"\")","v":368153.52808823035},{"$f":"IF($T90-AE$2 >=Active!$A$3,AD89*AE$1,\"\")","v":370607.88494215161},{"$f":"IF($T90-AF$2 >=Active!$A$3,AE89*AF$1,\"\")","v":373078.60417509871},{"$f":"IF($T90-AG$2 >=Active!$A$3,AF89*AG$1,\"\")","v":375565.79486959893},{"$f":"IF($T90-AH$2 >=Active!$A$3,AG89*AH$1,\"\")","v":378069.56683539582},{"$f":"IF($T90-AI$2 >=Active!$A$3,AH89*AI$1,\"\")","v":380590.03061429819},{"$f":"IF($T90-AJ$2 >=Active!$A$3,AI89*AJ$1,\"\")","v":383127.29748505948},{"$f":"IF($T90-AK$2 >=Active!$A$3,AJ89*AK$1,\"\")","v":385314.51326518314},{"$f":"IF($T90-AL$2 >=Active!$A$3,AK89*AL$1,\"\")","v":387514.21552930365},{"$f":"IF($T90-AM$2 >=Active!$A$3,AL89*AM$1,\"\")","v":389356.01313162915},{"$f":"IF($T90-AN$2 >=Active!$A$3,AM89*AN$1,\"\")","v":391206.56452483969},{"$f":"IF($T90-AO$2 >=Active!$A$3,AN89*AO$1,\"\")","v":393065.9113144062},{"$f":"IF($T90-AP$2 >=Active!$A$3,AO89*AP$1,\"\")","v":394559.03918264667},{"$f":"IF($T90-AQ$2 >=Active!$A$3,AP89*AQ$1,\"\")","v":396057.83895162097},{"$f":"IF($T90-AR$2 >=Active!$A$3,AQ89*AR$1,\"\")","v":397185.13830347557},{"$f":"IF($T90-AS$2 >=Active!$A$3,AR89*AS$1,\"\")","v":398315.64628726128},{"$f":"IF($T90-AT$2 >=Active!$A$3,AS89*AT$1,\"\")","v":399070.74703851645},{"$f":"IF($T90-AU$2 >=Active!$A$3,AT89*AU$1,\"\")","v":399827.27926039044},{"$f":"IF($T90-AV$2 >=Active!$A$3,AU89*AV$1,\"\")","v":400585.24566657073},{"$f":"IF($T90-AW$2 >=Active!$A$3,AV89*AW$1,\"\")","v":401344.64897589094},{"$f":"IF($T90-AX$2 >=Active!$A$3,AW89*AX$1,\"\")","v":402105.49191233807},{"$f":"IF($T90-AY$2 >=Active!$A$3,AX89*AY$1,\"\")","v":402867.77720506262},{"$f":"IF($T90-AZ$2 >=Active!$A$3,AY89*AZ$1,\"\")","v":403631.50758838939},{"$f":"IF($T90-BA$2 >=Active!$A$3,AZ89*BA$1,\"\")","v":404396.68580182688},{"$f":"IF($T90-BB$2 >=Active!$A$3,BA89*BB$1,\"\")","v":404779.63720883621},{"$f":"IF($T90-BC$2 >=Active!$A$3,BB89*BC$1,\"\")","v":405162.95125922299},{"$f":"IF($T90-BD$2 >=Active!$A$3,BC89*BD$1,\"\")","v":405546.62829640001},{"$f":"IF($T90-BE$2 >=Active!$A$3,BD89*BE$1,\"\")","v":402122.17596545879},{"$f":"IF($T90-BF$2 >=Active!$A$3,BE89*BF$1,\"\")","v":398711.32820800581},{"$f":"IF($T90-BG$2 >=Active!$A$3,BF89*BG$1,\"\")","v":395314.01798443671},{"$f":"IF($T90-BH$2 >=Active!$A$3,BG89*BH$1,\"\")","v":391930.17858925072},{"$f":"IF($T90-BI$2 >=Active!$A$3,BH89*BI$1,\"\")","v":388559.74364932929},{"$f":"IF($T90-BJ$2 >=Active!$A$3,BI89*BJ$1,\"\")","v":385202.64712222776},{"$f":"IF($T90-BK$2 >=Active!$A$3,BJ89*BK$1,\"\")","v":381858.82329446886},{"$f":"IF($T90-BL$2 >=Active!$A$3,BK89*BL$1,\"\")","v":373857.96145286929},{"$f":"IF($T90-BM$2 >=Active!$A$3,BL89*BM$1,\"\")","v":365938.31565827149},{"$f":"IF($T90-BN$2 >=Active!$A$3,BM89*BN$1,\"\")","v":358099.00959550554},{"$f":"IF($T90-BO$2 >=Active!$A$3,BN89*BO$1,\"\")","v":350339.17645941162},{"$f":"IF($T90-BP$2 >=Active!$A$3,BO89*BP$1,\"\")","v":342657.95885060588},{"$f":"IF($T90-BQ$2 >=Active!$A$3,BP89*BQ$1,\"\")","v":329769.29209922283},{"$f":"IF($T90-BR$2 >=Active!$A$3,BQ89*BR$1,\"\")","v":317110.58565606899},{"$f":"IF($T90-BS$2 >=Active!$A$3,BR89*BS$1,\"\")","v":304389.32316791889},{"$f":"IF($T90-BT$2 >=Active!$A$3,BS89*BT$1,\"\")","v":291912.93090602563},{"$f":"IF($T90-BU$2 >=Active!$A$3,BT89*BU$1,\"\")","v":279676.6488946398},{"$f":"IF($T90-BV$2 >=Active!$A$3,BU89*BV$1,\"\")","v":264089.26725963986},{"$f":"IF($T90-BW$2 >=Active!$A$3,BV89*BW$1,\"\")","v":248889.17644603958},{"$f":"IF($T90-BX$2 >=Active!$A$3,BW89*BX$1,\"\")","v":234066.71071817348},{"$f":"IF($T90-BY$2 >=Active!$A$3,BX89*BY$1,\"\")","v":219612.44662243751},{"$f":"IF($T90-BZ$2 >=Active!$A$3,BY89*BZ$1,\"\")","v":205322.94622991845},{"$f":"IF($T90-CA$2 >=Active!$A$3,BZ89*CA$1,\"\")","v":191409.6578406675},{"$f":"IF($T90-CB$2 >=Active!$A$3,CA89*CB$1,\"\")","v":177862.84495401857},{"$f":"IF($T90-CC$2 >=Active!$A$3,CB89*CC$1,\"\")","v":825122.27714398829},{"$f":"IF($T90-CD$2 >=Active!$A$3,CC89*CD$1,\"\")","v":719584.94581171905},{"$f":"IF($T90-CE$2 >=Active!$A$3,CD89*CE$1,\"\")","v":620051.80697492289},{"$f":"IF($T90-CF$2 >=Active!$A$3,CE89*CF$1,\"\")","v":555423.33486907918},{"$f":"IF($T90-CG$2 >=Active!$A$3,CF89*CG$1,\"\")","v":493762.03695918497},{"$f":"IF($T90-CH$2 >=Active!$A$3,CG89*CH$1,\"\")","v":434936.87826362473},{"$f":"IF($T90-CI$2 >=Active!$A$3,CH89*CI$1,\"\")","v":378822.62452358106},{"$f":"IF($T90-CJ$2 >=Active!$A$3,CI89*CJ$1,\"\")","v":325299.58397257642},{"$f":"IF($T90-CK$2 >=Active!$A$3,CJ89*CK$1,\"\")","v":289813.97128674213},{"$f":"IF($T90-CL$2 >=Active!$A$3,CK89*CL$1,\"\")","v":255633.03869426058},{"$f":"IF($T90-CM$2 >=Active!$A$3,CL89*CM$1,\"\")","v":222710.97586377207},{"$f":"IF($T90-CN$2 >=Active!$A$3,CM89*CN$1,\"\")","v":191003.61540450211},{"$f":"IF($T90-CO$2 >=Active!$A$3,CN89*CO$1,\"\")","v":160468.37257596408},{"$f":"IF($T90-CP$2 >=Active!$A$3,CO89*CP$1,\"\")","v":165309.60468741111},{"$f":"IF($T90-CQ$2 >=Active!$A$3,CP89*CQ$1,\"\")","v":170135.91229337853},{"$f":"IF($T90-CR$2 >=Active!$A$3,CQ89*CR$1,\"\")","v":174947.39775893296},{"$f":"IF($T90-CS$2 >=Active!$A$3,CR89*CS$1,\"\")","v":179744.16303120906},{"$f":"IF($T90-CT$2 >=Active!$A$3,CS89*CT$1,\"\")","v":184352.71951021324},{"$f":"IF($T90-CU$2 >=Active!$A$3,CT89*CU$1,\"\")","v":202976.89693953836},{"$f":"IF($T90-CV$2 >=Active!$A$3,CU89*CV$1,\"\")","v":221797.76201450214},{"$f":"IF($T90-CW$2 >=Active!$A$3,CV89*CW$1,\"\")","v":240819.69076028105},{"$f":"IF($T90-CX$2 >=Active!$A$3,CW89*CX$1,\"\")","v":259558.78936920717},{"$f":"IF($T90-CY$2 >=Active!$A$3,CX89*CY$1,\"\")","v":277914.02678176132},{"$f":"IF($T90-CZ$2 >=Active!$A$3,CY89*CZ$1,\"\")","v":266000.03119657218},{"$f":"IF($T90-DA$2 >=Active!$A$3,CZ89*DA$1,\"\")","v":254837.84106739247},{"$f":"IF($T90-DB$2 >=Active!$A$3,DA89*DB$1,\"\")","v":244637.28072760062},{"$f":"IF($T90-DC$2 >=Active!$A$3,DB89*DC$1,\"\")","v":235350.75368121936},{"$f":"IF($T90-DD$2 >=Active!$A$3,DC89*DD$1,\"\")","v":226932.87035944345},{"$f":"IF($T90-DE$2 >=Active!$A$3,DD89*DE$1,\"\")","v":""},{"$f":"IF($T90-DF$2 >=Active!$A$3,DE89*DF$1,\"\")","v":""},{"$f":"IF($T90-DG$2 >=Active!$A$3,DF89*DG$1,\"\")","v":""},107,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107,0,0]
[108,4638.4759120361714,1715.3400000000001,5539.143430141703,2741.28,1,1,0.4,0.32272499999999998,null,null,0,0,0.84014500000000003,0.32272499999999998,null,null,null,null,2103,339213.04100425361,{"$f":"IF($T91-V$2 >=Active!$A$3,U90*V$1,\"\")","v":350520.14237106161},{"$f":"IF($T91-W$2 >=Active!$A$3,V90*W$1,\"\")","v":362204.14711676328},{"$f":"IF($T91-X$2 >=Active!$A$3,W90*X$1,\"\")","v":374277.61868732172},{"$f":"IF($T91-Y$2 >=Active!$A$3,X90*Y$1,\"\")","v":376059.89306202275},{"$f":"IF($T91-Z$2 >=Active!$A$3,Y90*Z$1,\"\")","v":377850.65445755568},{"$f":"IF($T91-AA$2 >=Active!$A$3,Z90*AA$1,\"\")","v":379649.94328830554},{"$f":"IF($T91-AB$2 >=Active!$A$3,AA90*AB$1,\"\")","v":381819.37153566681},{"$f":"IF($T91-AC$2 >=Active!$A$3,AB90*AC$1,\"\")","v":384001.19651587028},{"$f":"IF($T91-AD$2 >=Active!$A$3,AC90*AD$1,\"\")","v":386561.20449264243},{"$f":"IF($T91-AE$2 >=Active!$A$3,AD90*AE$1,\"\")","v":389138.27918925945},{"$f":"IF($T91-AF$2 >=Active!$A$3,AE90*AF$1,\"\")","v":391732.53438385425},{"$f":"IF($T91-AG$2 >=Active!$A$3,AF90*AG$1,\"\")","v":394344.08461307932},{"$f":"IF($T91-AH$2 >=Active!$A$3,AG90*AH$1,\"\")","v":396973.04517716606},{"$f":"IF($T91-AI$2 >=Active!$A$3,AH90*AI$1,\"\")","v":399619.53214501333},{"$f":"IF($T91-AJ$2 >=Active!$A$3,AI90*AJ$1,\"\")","v":402283.66235931317},{"$f":"IF($T91-AK$2 >=Active!$A$3,AJ90*AK$1,\"\")","v":404965.55344170786},{"$f":"IF($T91-AL$2 >=Active!$A$3,AK90*AL$1,\"\")","v":407277.44052129856},{"$f":"IF($T91-AM$2 >=Active!$A$3,AL90*AM$1,\"\")","v":409602.52581447392},{"$f":"IF($T91-AN$2 >=Active!$A$3,AM90*AN$1,\"\")","v":411549.30588013201},{"$f":"IF($T91-AO$2 >=Active!$A$3,AN90*AO$1,\"\")","v":413505.33870275551},{"$f":"IF($T91-AP$2 >=Active!$A$3,AO90*AP$1,\"\")","v":415470.6682593273},{"$f":"IF($T91-AQ$2 >=Active!$A$3,AP90*AQ$1,\"\")","v":417048.90441605751},{"$f":"IF($T91-AR$2 >=Active!$A$3,AQ90*AR$1,\"\")","v":418633.13577186334},{"$f":"IF($T91-AS$2 >=Active!$A$3,AR90*AS$1,\"\")","v":419824.69118677365},{"$f":"IF($T91-AT$2 >=Active!$A$3,AS90*AT$1,\"\")","v":421019.63812563516},{"$f":"IF($T91-AU$2 >=Active!$A$3,AT90*AU$1,\"\")","v":421817.77961971186},{"$f":"IF($T91-AV$2 >=Active!$A$3,AU90*AV$1,\"\")","v":422617.43417823268},{"$f":"IF($T91-AW$2 >=Active!$A$3,AV90*AW$1,\"\")","v":423418.60466956522},{"$f":"IF($T91-AX$2 >=Active!$A$3,AW90*AX$1,\"\")","v":424221.29396751669},{"$f":"IF($T91-AY$2 >=Active!$A$3,AX90*AY$1,\"\")","v":425025.50495134131},{"$f":"IF($T91-AZ$2 >=Active!$A$3,AY90*AZ$1,\"\")","v":425831.24050575116},{"$f":"IF($T91-BA$2 >=Active!$A$3,AZ90*BA$1,\"\")","v":426638.50352092757},{"$f":"IF($T91-BB$2 >=Active!$A$3,BA90*BB$1,\"\")","v":427447.29689253098},{"$f":"IF($T91-BC$2 >=Active!$A$3,BB90*BC$1,\"\")","v":427852.07652973983},{"$f":"IF($T91-BD$2 >=Active!$A$3,BC90*BD$1,\"\")","v":428257.23948099866},{"$f":"IF($T91-BE$2 >=Active!$A$3,BD90*BE$1,\"\")","v":428662.7861092948},{"$f":"IF($T91-BF$2 >=Active!$A$3,BE90*BF$1,\"\")","v":425043.13999548991},{"$f":"IF($T91-BG$2 >=Active!$A$3,BF90*BG$1,\"\")","v":421437.87391586212},{"$f":"IF($T91-BH$2 >=Active!$A$3,BG90*BH$1,\"\")","v":417846.91700954956},{"$f":"IF($T91-BI$2 >=Active!$A$3,BH90*BI$1,\"\")","v":414270.19876883796},{"$f":"IF($T91-BJ$2 >=Active!$A$3,BI90*BJ$1,\"\")","v":410707.64903734106},{"$f":"IF($T91-BK$2 >=Active!$A$3,BJ90*BK$1,\"\")","v":407159.19800819474},{"$f":"IF($T91-BL$2 >=Active!$A$3,BK90*BL$1,\"\")","v":403624.77622225357},{"$f":"IF($T91-BM$2 >=Active!$A$3,BL90*BM$1,\"\")","v":395167.86525568285},{"$f":"IF($T91-BN$2 >=Active!$A$3,BM90*BN$1,\"\")","v":386796.79965079296},{"$f":"IF($T91-BO$2 >=Active!$A$3,BN90*BO$1,\"\")","v":378510.65314244933},{"$f":"IF($T91-BP$2 >=Active!$A$3,BO90*BP$1,\"\")","v":370308.50951759808},{"$f":"IF($T91-BQ$2 >=Active!$A$3,BP90*BQ$1,\"\")","v":362189.4625050904},{"$f":"IF($T91-BR$2 >=Active!$A$3,BQ90*BR$1,\"\")","v":348566.14174887852},{"$f":"IF($T91-BS$2 >=Active!$A$3,BR90*BS$1,\"\")","v":335185.88903846493},{"$f":"IF($T91-BT$2 >=Active!$A$3,BS90*BT$1,\"\")","v":321739.51458849024},{"$f":"IF($T91-BU$2 >=Active!$A$3,BT90*BU$1,\"\")","v":308551.96796766907},{"$f":"IF($T91-BV$2 >=Active!$A$3,BU90*BV$1,\"\")","v":295618.21788163425},{"$f":"IF($T91-BW$2 >=Active!$A$3,BV90*BW$1,\"\")","v":279142.3554934393},{"$f":"IF($T91-BX$2 >=Active!$A$3,BW90*BX$1,\"\")","v":263075.85950346384},{"$f":"IF($T91-BY$2 >=Active!$A$3,BX90*BY$1,\"\")","v":247408.51322910935},{"$f":"IF($T91-BZ$2 >=Active!$A$3,BY90*BZ$1,\"\")","v":232130.35607991644},{"$f":"IF($T91-CA$2 >=Active!$A$3,BZ90*CA$1,\"\")","v":217026.3541650238},{"$f":"IF($T91-CB$2 >=Active!$A$3,CA90*CB$1,\"\")","v":202320.00833758552},{"$f":"IF($T91-CC$2 >=Active!$A$3,CB90*CC$1,\"\")","v":188001.02711639763},{"$f":"IF($T91-CD$2 >=Active!$A$3,CC90*CD$1,\"\")","v":872154.24694119557},{"$f":"IF($T91-CE$2 >=Active!$A$3,CD90*CE$1,\"\")","v":760601.28772298701},{"$f":"IF($T91-CF$2 >=Active!$A$3,CE90*CF$1,\"\")","v":655394.75997249351},{"$f":"IF($T91-CG$2 >=Active!$A$3,CF90*CG$1,\"\")","v":587082.46495661663},{"$f":"IF($T91-CH$2 >=Active!$A$3,CG90*CH$1,\"\")","v":521906.47306585847},{"$f":"IF($T91-CI$2 >=Active!$A$3,CH90*CI$1,\"\")","v":459728.28032465134},{"$f":"IF($T91-CJ$2 >=Active!$A$3,CI90*CJ$1,\"\")","v":400415.51412142516},{"$f":"IF($T91-CK$2 >=Active!$A$3,CJ90*CK$1,\"\")","v":343841.66025901324},{"$f":"IF($T91-CL$2 >=Active!$A$3,CK90*CL$1,\"\")","v":306333.36765008641},{"$f":"IF($T91-CM$2 >=Active!$A$3,CL90*CM$1,\"\")","v":270204.12189983344},{"$f":"IF($T91-CN$2 >=Active!$A$3,CM90*CN$1,\"\")","v":235405.50148800705},{"$f":"IF($T91-CO$2 >=Active!$A$3,CN90*CO$1,\"\")","v":201890.82148255871},{"$f":"IF($T91-CP$2 >=Active!$A$3,CO90*CP$1,\"\")","v":169615.06981279401},{"$f":"IF($T91-CQ$2 >=Active!$A$3,CP90*CQ$1,\"\")","v":174732.25215459353},{"$f":"IF($T91-CR$2 >=Active!$A$3,CQ90*CR$1,\"\")","v":179833.65929410109},{"$f":"IF($T91-CS$2 >=Active!$A$3,CR90*CS$1,\"\")","v":184919.39943119211},{"$f":"IF($T91-CT$2 >=Active!$A$3,CS90*CT$1,\"\")","v":189989.58032398796},{"$f":"IF($T91-CU$2 >=Active!$A$3,CT90*CU$1,\"\")","v":194860.82452229538},{"$f":"IF($T91-CV$2 >=Active!$A$3,CU90*CV$1,\"\")","v":214546.58006509204},{"$f":"IF($T91-CW$2 >=Active!$A$3,CV90*CW$1,\"\")","v":234440.23444932874},{"$f":"IF($T91-CX$2 >=Active!$A$3,CW90*CX$1,\"\")","v":254546.41313361705},{"$f":"IF($T91-CY$2 >=Active!$A$3,CX90*CY$1,\"\")","v":274353.64036325197},{"$f":"IF($T91-CZ$2 >=Active!$A$3,CY90*CZ$1,\"\")","v":293755.12630832172},{"$f":"IF($T91-DA$2 >=Active!$A$3,CZ90*DA$1,\"\")","v":281162.03297477675},{"$f":"IF($T91-DB$2 >=Active!$A$3,DA90*DB$1,\"\")","v":269363.59800823382},{"$f":"IF($T91-DC$2 >=Active!$A$3,DB90*DC$1,\"\")","v":258581.60572907384},{"$f":"IF($T91-DD$2 >=Active!$A$3,DC90*DD$1,\"\")","v":248765.74664104884},{"$f":"IF($T91-DE$2 >=Active!$A$3,DD90*DE$1,\"\")","v":239868.04396993172},{"$f":"IF($T91-DF$2 >=Active!$A$3,DE90*DF$1,\"\")","v":""},{"$f":"IF($T91-DG$2 >=Active!$A$3,DF90*DG$1,\"\")","v":""},108,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108,0,0]
[109,4638.4759120361714,1715.3400000000001,5539.143430141703,2741.28,1,1,0.4,0.33744099999999999,null,null,0,0,0.83365999999999996,0.33744099999999999,null,null,null,null,2104,356173.69305446668,{"$f":"IF($T92-V$2 >=Active!$A$3,U91*V$1,\"\")","v":368046.14948961517},{"$f":"IF($T92-W$2 >=Active!$A$3,V91*W$1,\"\")","v":380314.35447260184},{"$f":"IF($T92-X$2 >=Active!$A$3,W91*X$1,\"\")","v":392991.49962168816},{"$f":"IF($T92-Y$2 >=Active!$A$3,X91*Y$1,\"\")","v":394862.88771512441},{"$f":"IF($T92-Z$2 >=Active!$A$3,Y91*Z$1,\"\")","v":396743.18718043395},{"$f":"IF($T92-AA$2 >=Active!$A$3,Z91*AA$1,\"\")","v":398632.4404527212},{"$f":"IF($T92-AB$2 >=Active!$A$3,AA91*AB$1,\"\")","v":400910.34011245065},{"$f":"IF($T92-AC$2 >=Active!$A$3,AB91*AC$1,\"\")","v":403201.25634166418},{"$f":"IF($T92-AD$2 >=Active!$A$3,AC91*AD$1,\"\")","v":405889.26471727487},{"$f":"IF($T92-AE$2 >=Active!$A$3,AD91*AE$1,\"\")","v":408595.19314872305},{"$f":"IF($T92-AF$2 >=Active!$A$3,AE91*AF$1,\"\")","v":411319.1611030472},{"$f":"IF($T92-AG$2 >=Active!$A$3,AF91*AG$1,\"\")","v":414061.2888437339},{"$f":"IF($T92-AH$2 >=Active!$A$3,AG91*AH$1,\"\")","v":416821.69743602484},{"$f":"IF($T92-AI$2 >=Active!$A$3,AH91*AI$1,\"\")","v":419600.50875226449},{"$f":"IF($T92-AJ$2 >=Active!$A$3,AI91*AJ$1,\"\")","v":422397.84547727904},{"$f":"IF($T92-AK$2 >=Active!$A$3,AJ91*AK$1,\"\")","v":425213.831113794},{"$f":"IF($T92-AL$2 >=Active!$A$3,AK91*AL$1,\"\")","v":428048.58998788521},{"$f":"IF($T92-AM$2 >=Active!$A$3,AL91*AM$1,\"\")","v":430492.25463101256},{"$f":"IF($T92-AN$2 >=Active!$A$3,AM91*AN$1,\"\")","v":432949.86978589889},{"$f":"IF($T92-AO$2 >=Active!$A$3,AN91*AO$1,\"\")","v":435007.61631529953},{"$f":"IF($T92-AP$2 >=Active!$A$3,AO91*AP$1,\"\")","v":437075.14300881256},{"$f":"IF($T92-AQ$2 >=Active!$A$3,AP91*AQ$1,\"\")","v":439152.49635010894},{"$f":"IF($T92-AR$2 >=Active!$A$3,AQ91*AR$1,\"\")","v":440820.69196777279},{"$f":"IF($T92-AS$2 >=Active!$A$3,AR91*AS$1,\"\")","v":442495.22451085952},{"$f":"IF($T92-AT$2 >=Active!$A$3,AS91*AT$1,\"\")","v":443754.69858441973},{"$f":"IF($T92-AU$2 >=Active!$A$3,AT91*AU$1,\"\")","v":445017.75749879633},{"$f":"IF($T92-AV$2 >=Active!$A$3,AU91*AV$1,\"\")","v":445861.39305803541},{"$f":"IF($T92-AW$2 >=Active!$A$3,AV91*AW$1,\"\")","v":446706.6279263919},{"$f":"IF($T92-AX$2 >=Active!$A$3,AW91*AX$1,\"\")","v":447553.4651357304},{"$f":"IF($T92-AY$2 >=Active!$A$3,AX91*AY$1,\"\")","v":448401.90772366512},{"$f":"IF($T92-AZ$2 >=Active!$A$3,AY91*AZ$1,\"\")","v":449251.95873356774},{"$f":"IF($T92-BA$2 >=Active!$A$3,AZ91*BA$1,\"\")","v":450103.62121457898},{"$f":"IF($T92-BB$2 >=Active!$A$3,BA91*BB$1,\"\")","v":450956.89822162042},{"$f":"IF($T92-BC$2 >=Active!$A$3,BB91*BC$1,\"\")","v":451811.79281540524},{"$f":"IF($T92-BD$2 >=Active!$A$3,BC91*BD$1,\"\")","v":452239.64489193499},{"$f":"IF($T92-BE$2 >=Active!$A$3,BD91*BE$1,\"\")","v":452667.90213141555},{"$f":"IF($T92-BF$2 >=Active!$A$3,BE91*BF$1,\"\")","v":453096.56491752458},{"$f":"IF($T92-BG$2 >=Active!$A$3,BF91*BG$1,\"\")","v":449270.5989752328},{"$f":"IF($T92-BH$2 >=Active!$A$3,BG91*BH$1,\"\")","v":445459.83272906626},{"$f":"IF($T92-BI$2 >=Active!$A$3,BH91*BI$1,\"\")","v":441664.19127909385},{"$f":"IF($T92-BJ$2 >=Active!$A$3,BI91*BJ$1,\"\")","v":437883.60009866167},{"$f":"IF($T92-BK$2 >=Active!$A$3,BJ91*BK$1,\"\")","v":434117.9850324695},{"$f":"IF($T92-BL$2 >=Active!$A$3,BK91*BL$1,\"\")","v":430367.27229466185},{"$f":"IF($T92-BM$2 >=Active!$A$3,BL91*BM$1,\"\")","v":426631.38846692198},{"$f":"IF($T92-BN$2 >=Active!$A$3,BM91*BN$1,\"\")","v":417692.43357525673},{"$f":"IF($T92-BO$2 >=Active!$A$3,BN91*BO$1,\"\")","v":408844.21723088814},{"$f":"IF($T92-BP$2 >=Active!$A$3,BO91*BP$1,\"\")","v":400085.7603715689},{"$f":"IF($T92-BQ$2 >=Active!$A$3,BP91*BQ$1,\"\")","v":391416.09456010116},{"$f":"IF($T92-BR$2 >=Active!$A$3,BQ91*BR$1,\"\")","v":382834.26186788053},{"$f":"IF($T92-BS$2 >=Active!$A$3,BR91*BS$1,\"\")","v":368434.4118285646},{"$f":"IF($T92-BT$2 >=Active!$A$3,BS91*BT$1,\"\")","v":354291.48471365741},{"$f":"IF($T92-BU$2 >=Active!$A$3,BT91*BU$1,\"\")","v":340078.66692003416},{"$f":"IF($T92-BV$2 >=Active!$A$3,BU91*BV$1,\"\")","v":326139.43014182622},{"$f":"IF($T92-BW$2 >=Active!$A$3,BV91*BW$1,\"\")","v":312468.4563008874},{"$f":"IF($T92-BX$2 >=Active!$A$3,BW91*BX$1,\"\")","v":295053.46975656535},{"$f":"IF($T92-BY$2 >=Active!$A$3,BX91*BY$1,\"\")","v":278071.18349516124},{"$f":"IF($T92-BZ$2 >=Active!$A$3,BY91*BZ$1,\"\")","v":261510.79848316856},{"$f":"IF($T92-CA$2 >=Active!$A$3,BZ91*CA$1,\"\")","v":245361.78637647166},{"$f":"IF($T92-CB$2 >=Active!$A$3,CA91*CB$1,\"\")","v":229396.85635243016},{"$f":"IF($T92-CC$2 >=Active!$A$3,CB91*CC$1,\"\")","v":213852.24881282789},{"$f":"IF($T92-CD$2 >=Active!$A$3,CC91*CD$1,\"\")","v":198717.08566203227},{"$f":"IF($T92-CE$2 >=Active!$A$3,CD91*CE$1,\"\")","v":921867.03901684366},{"$f":"IF($T92-CF$2 >=Active!$A$3,CE91*CF$1,\"\")","v":803955.5611231972},{"$f":"IF($T92-CG$2 >=Active!$A$3,CF91*CG$1,\"\")","v":692752.26129092555},{"$f":"IF($T92-CH$2 >=Active!$A$3,CG91*CH$1,\"\")","v":620546.1654591437},{"$f":"IF($T92-CI$2 >=Active!$A$3,CH91*CI$1,\"\")","v":551655.14203061233},{"$f":"IF($T92-CJ$2 >=Active!$A$3,CI91*CJ$1,\"\")","v":485932.79230315646},{"$f":"IF($T92-CK$2 >=Active!$A$3,CJ91*CK$1,\"\")","v":423239.19842634635},{"$f":"IF($T92-CL$2 >=Active!$A$3,CK91*CL$1,\"\")","v":363440.63489377697},{"$f":"IF($T92-CM$2 >=Active!$A$3,CL91*CM$1,\"\")","v":323794.36960614129},{"$f":"IF($T92-CN$2 >=Active!$A$3,CM91*CN$1,\"\")","v":285605.75684812391},{"$f":"IF($T92-CO$2 >=Active!$A$3,CN91*CO$1,\"\")","v":248823.61507282345},{"$f":"IF($T92-CP$2 >=Active!$A$3,CO91*CP$1,\"\")","v":213398.59830706453},{"$f":"IF($T92-CQ$2 >=Active!$A$3,CP91*CQ$1,\"\")","v":179283.12879212326},{"$f":"IF($T92-CR$2 >=Active!$A$3,CQ91*CR$1,\"\")","v":184691.99052740535},{"$f":"IF($T92-CS$2 >=Active!$A$3,CR91*CS$1,\"\")","v":190084.17787386483},{"$f":"IF($T92-CT$2 >=Active!$A$3,CS91*CT$1,\"\")","v":195459.80519877005},{"$f":"IF($T92-CU$2 >=Active!$A$3,CT91*CU$1,\"\")","v":200818.98640245525},{"$f":"IF($T92-CV$2 >=Active!$A$3,CU91*CV$1,\"\")","v":205967.89152006622},{"$f":"IF($T92-CW$2 >=Active!$A$3,CV91*CW$1,\"\")","v":226775.73512880228},{"$f":"IF($T92-CX$2 >=Active!$A$3,CW91*CX$1,\"\")","v":247803.32781294046},{"$f":"IF($T92-CY$2 >=Active!$A$3,CX91*CY$1,\"\")","v":269055.55868223321},{"$f":"IF($T92-CZ$2 >=Active!$A$3,CY91*CZ$1,\"\")","v":289991.7978639573},{"$f":"IF($T92-DA$2 >=Active!$A$3,CZ91*DA$1,\"\")","v":310499.16850789601},{"$f":"IF($T92-DB$2 >=Active!$A$3,DA91*DB$1,\"\")","v":297188.26885433902},{"$f":"IF($T92-DC$2 >=Active!$A$3,DB91*DC$1,\"\")","v":284717.32309470314},{"$f":"IF($T92-DD$2 >=Active!$A$3,DC91*DD$1,\"\")","v":273320.75725563103},{"$f":"IF($T92-DE$2 >=Active!$A$3,DD91*DE$1,\"\")","v":262945.39419958863},{"$f":"IF($T92-DF$2 >=Active!$A$3,DE91*DF$1,\"\")","v":253540.52247621783},{"$f":"IF($T92-DG$2 >=Active!$A$3,DF91*DG$1,\"\")","v":""},109,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109,0,0]
[110,4638.4759120361714,1715.3400000000001,5539.143430141703,2741.28,1,1,0.4,0.35154400000000002,null,null,0,0,0.82744499999999999,0.35154400000000002,null,null,null,null,2105,373982.3777071904,{"$f":"IF($T93-V$2 >=Active!$A$3,U92*V$1,\"\")","v":386448.45696409635},{"$f":"IF($T93-W$2 >=Active!$A$3,V92*W$1,\"\")","v":399330.07219623245},{"$f":"IF($T93-X$2 >=Active!$A$3,W92*X$1,\"\")","v":412641.07460277301},{"$f":"IF($T93-Y$2 >=Active!$A$3,X92*Y$1,\"\")","v":414606.03210088098},{"$f":"IF($T93-Z$2 >=Active!$A$3,Y92*Z$1,\"\")","v":416580.34653945622},{"$f":"IF($T93-AA$2 >=Active!$A$3,Z92*AA$1,\"\")","v":418564.06247535779},{"$f":"IF($T93-AB$2 >=Active!$A$3,AA92*AB$1,\"\")","v":420955.85711807362},{"$f":"IF($T93-AC$2 >=Active!$A$3,AB92*AC$1,\"\")","v":423361.31915874791},{"$f":"IF($T93-AD$2 >=Active!$A$3,AC92*AD$1,\"\")","v":426183.72795313899},{"$f":"IF($T93-AE$2 >=Active!$A$3,AD92*AE$1,\"\")","v":429024.9528061595},{"$f":"IF($T93-AF$2 >=Active!$A$3,AE92*AF$1,\"\")","v":431885.11915820022},{"$f":"IF($T93-AG$2 >=Active!$A$3,AF92*AG$1,\"\")","v":434764.35328592086},{"$f":"IF($T93-AH$2 >=Active!$A$3,AG92*AH$1,\"\")","v":437662.78230782668},{"$f":"IF($T93-AI$2 >=Active!$A$3,AH92*AI$1,\"\")","v":440580.53418987821},{"$f":"IF($T93-AJ$2 >=Active!$A$3,AI92*AJ$1,\"\")","v":443517.73775114352},{"$f":"IF($T93-AK$2 >=Active!$A$3,AJ92*AK$1,\"\")","v":446474.52266948391},{"$f":"IF($T93-AL$2 >=Active!$A$3,AK92*AL$1,\"\")","v":449451.01948728022},{"$f":"IF($T93-AM$2 >=Active!$A$3,AL92*AM$1,\"\")","v":452447.35961719463},{"$f":"IF($T93-AN$2 >=Active!$A$3,AM92*AN$1,\"\")","v":455030.31314498023},{"$f":"IF($T93-AO$2 >=Active!$A$3,AN92*AO$1,\"\")","v":457628.01236369507},{"$f":"IF($T93-AP$2 >=Active!$A$3,AO92*AP$1,\"\")","v":459803.0504452716},{"$f":"IF($T93-AQ$2 >=Active!$A$3,AP92*AQ$1,\"\")","v":461988.42616031488},{"$f":"IF($T93-AR$2 >=Active!$A$3,AQ92*AR$1,\"\")","v":464184.1886420651},{"$f":"IF($T93-AS$2 >=Active!$A$3,AR92*AS$1,\"\")","v":465947.4714099358},{"$f":"IF($T93-AT$2 >=Active!$A$3,AS92*AT$1,\"\")","v":467717.45230797847},{"$f":"IF($T93-AU$2 >=Active!$A$3,AT92*AU$1,\"\")","v":469048.71640373161},{"$f":"IF($T93-AV$2 >=Active!$A$3,AU92*AV$1,\"\")","v":470383.7696762277},{"$f":"IF($T93-AW$2 >=Active!$A$3,AV92*AW$1,\"\")","v":471275.49246234342},{"$f":"IF($T93-AX$2 >=Active!$A$3,AW92*AX$1,\"\")","v":472168.90571819618},{"$f":"IF($T93-AY$2 >=Active!$A$3,AX92*AY$1,\"\")","v":473064.01264846697},{"$f":"IF($T93-AZ$2 >=Active!$A$3,AY92*AZ$1,\"\")","v":473960.816463914},{"$f":"IF($T93-BA$2 >=Active!$A$3,AZ92*BA$1,\"\")","v":474859.32038138108},{"$f":"IF($T93-BB$2 >=Active!$A$3,BA92*BB$1,\"\")","v":475759.52762380993},{"$f":"IF($T93-BC$2 >=Active!$A$3,BB92*BC$1,\"\")","v":476661.44142025273},{"$f":"IF($T93-BD$2 >=Active!$A$3,BC92*BD$1,\"\")","v":477565.06500588328},{"$f":"IF($T93-BE$2 >=Active!$A$3,BD92*BE$1,\"\")","v":478017.30465077527},{"$f":"IF($T93-BF$2 >=Active!$A$3,BE92*BF$1,\"\")","v":478469.9725529062},{"$f":"IF($T93-BG$2 >=Active!$A$3,BF92*BG$1,\"\")","v":478923.06911782344},{"$f":"IF($T93-BH$2 >=Active!$A$3,BG92*BH$1,\"\")","v":474879.02311682107},{"$f":"IF($T93-BI$2 >=Active!$A$3,BH92*BI$1,\"\")","v":470851.04319462302},{"$f":"IF($T93-BJ$2 >=Active!$A$3,BI92*BJ$1,\"\")","v":466839.05018200219},{"$f":"IF($T93-BK$2 >=Active!$A$3,BJ92*BK$1,\"\")","v":462842.96530428535},{"$f":"IF($T93-BL$2 >=Active!$A$3,BK92*BL$1,\"\")","v":458862.71017932025},{"$f":"IF($T93-BM$2 >=Active!$A$3,BL92*BM$1,\"\")","v":454898.20681545755},{"$f":"IF($T93-BN$2 >=Active!$A$3,BM92*BN$1,\"\")","v":450949.37760953652},{"$f":"IF($T93-BO$2 >=Active!$A$3,BN92*BO$1,\"\")","v":441500.90228904632},{"$f":"IF($T93-BP$2 >=Active!$A$3,BO92*BP$1,\"\")","v":432148.33761304873},{"$f":"IF($T93-BQ$2 >=Active!$A$3,BP92*BQ$1,\"\")","v":422890.64871274831},{"$f":"IF($T93-BR$2 >=Active!$A$3,BQ92*BR$1,\"\")","v":413726.81195002689},{"$f":"IF($T93-BS$2 >=Active!$A$3,BR92*BS$1,\"\")","v":404655.81479434972},{"$f":"IF($T93-BT$2 >=Active!$A$3,BS92*BT$1,\"\")","v":389435.17330279277},{"$f":"IF($T93-BU$2 >=Active!$A$3,BT92*BU$1,\"\")","v":374486.09934233589},{"$f":"IF($T93-BV$2 >=Active!$A$3,BU92*BV$1,\"\")","v":359463.15093447606},{"$f":"IF($T93-BW$2 >=Active!$A$3,BV92*BW$1,\"\")","v":344729.3776599103},{"$f":"IF($T93-BX$2 >=Active!$A$3,BW92*BX$1,\"\")","v":330279.15831003798},{"$f":"IF($T93-BY$2 >=Active!$A$3,BX92*BY$1,\"\")","v":311871.51753268956},{"$f":"IF($T93-BZ$2 >=Active!$A$3,BY92*BZ$1,\"\")","v":293921.24095438543},{"$f":"IF($T93-CA$2 >=Active!$A$3,BZ92*CA$1,\"\")","v":276416.91399670916},{"$f":"IF($T93-CB$2 >=Active!$A$3,CA92*CB$1,\"\")","v":259347.40819993053},{"$f":"IF($T93-CC$2 >=Active!$A$3,CB92*CC$1,\"\")","v":242472.47716451867},{"$f":"IF($T93-CD$2 >=Active!$A$3,CC92*CD$1,\"\")","v":226041.82699515906},{"$f":"IF($T93-CE$2 >=Active!$A$3,CD92*CE$1,\"\")","v":210043.95954476809},{"$f":"IF($T93-CF$2 >=Active!$A$3,CE92*CF$1,\"\")","v":974413.46024080366},{"$f":"IF($T93-CG$2 >=Active!$A$3,CF92*CG$1,\"\")","v":849781.02810721938},{"$f":"IF($T93-CH$2 >=Active!$A$3,CG92*CH$1,\"\")","v":732239.14018450829},{"$f":"IF($T93-CI$2 >=Active!$A$3,CH92*CI$1,\"\")","v":655917.2968903149},{"$f":"IF($T93-CJ$2 >=Active!$A$3,CI92*CJ$1,\"\")","v":583099.48512635718},{"$f":"IF($T93-CK$2 >=Active!$A$3,CJ92*CK$1,\"\")","v":513630.96146443632},{"$f":"IF($T93-CL$2 >=Active!$A$3,CK92*CL$1,\"\")","v":447363.8327366481},{"$f":"IF($T93-CM$2 >=Active!$A$3,CL92*CM$1,\"\")","v":384156.75108272221},{"$f":"IF($T93-CN$2 >=Active!$A$3,CM92*CN$1,\"\")","v":342250.64867369132},{"$f":"IF($T93-CO$2 >=Active!$A$3,CN92*CO$1,\"\")","v":301885.28498846694},{"$f":"IF($T93-CP$2 >=Active!$A$3,CO92*CP$1,\"\")","v":263006.56113197439},{"$f":"IF($T93-CQ$2 >=Active!$A$3,CP92*CQ$1,\"\")","v":225562.31841056718},{"$f":"IF($T93-CR$2 >=Active!$A$3,CQ92*CR$1,\"\")","v":189502.26713327426},{"$f":"IF($T93-CS$2 >=Active!$A$3,CR92*CS$1,\"\")","v":195219.43398746743},{"$f":"IF($T93-CT$2 >=Active!$A$3,CS92*CT$1,\"\")","v":200918.97601267512},{"$f":"IF($T93-CU$2 >=Active!$A$3,CT92*CU$1,\"\")","v":206601.01409509993},{"$f":"IF($T93-CV$2 >=Active!$A$3,CU92*CV$1,\"\")","v":212265.66862739518},{"$f":"IF($T93-CW$2 >=Active!$A$3,CV92*CW$1,\"\")","v":217708.06133670997},{"$f":"IF($T93-CX$2 >=Active!$A$3,CW92*CX$1,\"\")","v":239701.952031144},{"$f":"IF($T93-CY$2 >=Active!$A$3,CX92*CY$1,\"\")","v":261928.11749827806},{"$f":"IF($T93-CZ$2 >=Active!$A$3,CY92*CZ$1,\"\")","v":284391.72552712046},{"$f":"IF($T93-DA$2 >=Active!$A$3,CZ92*DA$1,\"\")","v":306521.33034220285},{"$f":"IF($T93-DB$2 >=Active!$A$3,DA92*DB$1,\"\")","v":328197.62111284607},{"$f":"IF($T93-DC$2 >=Active!$A$3,DB92*DC$1,\"\")","v":314128.00017903635},{"$f":"IF($T93-DD$2 >=Active!$A$3,DC92*DD$1,\"\")","v":300946.21051110118},{"$f":"IF($T93-DE$2 >=Active!$A$3,DD92*DE$1,\"\")","v":288900.04041920201},{"$f":"IF($T93-DF$2 >=Active!$A$3,DE92*DF$1,\"\")","v":277933.28166896518},{"$f":"IF($T93-DG$2 >=Active!$A$3,DF92*DG$1,\"\")","v":267992.3322573622},110,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110,0,0]
[111,4443.7149776725855,1833.3741660000003,5546.7300341992213,2932.6626655199993,1,1,0.4,0.36461700000000002,null,null,0,0,{"$f":"ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-O94),6)","v":0.82168300000000005},{"$f":"H94*INACTMALE +I94*(1-INACTMALE)","v":0.36461700000000002},null,null,null,null,2106,373983.37770719,{"$f":"IF($T94-V$2 >=Active!$A$3,U93*V$1,\"\")","v":405770.8798123016},{"$f":"IF($T94-W$2 >=Active!$A$3,V93*W$1,\"\")","v":419296.57580604451},{"$f":"IF($T94-X$2 >=Active!$A$3,W93*X$1,\"\")","v":433273.12833291217},{"$f":"IF($T94-Y$2 >=Active!$A$3,X93*Y$1,\"\")","v":435336.3337059255},{"$f":"IF($T94-Z$2 >=Active!$A$3,Y93*Z$1,\"\")","v":437409.36386642943},{"$f":"IF($T94-AA$2 >=Active!$A$3,Z93*AA$1,\"\")","v":439492.26559912629},{"$f":"IF($T94-AB$2 >=Active!$A$3,AA93*AB$1,\"\")","v":442003.64997397782},{"$f":"IF($T94-AC$2 >=Active!$A$3,AB93*AC$1,\"\")","v":444529.38511668576},{"$f":"IF($T94-AD$2 >=Active!$A$3,AC93*AD$1,\"\")","v":447492.91435079649},{"$f":"IF($T94-AE$2 >=Active!$A$3,AD93*AE$1,\"\")","v":450476.2004464679},{"$f":"IF($T94-AF$2 >=Active!$A$3,AE93*AF$1,\"\")","v":453479.37511611055},{"$f":"IF($T94-AG$2 >=Active!$A$3,AF93*AG$1,\"\")","v":456502.5709502176},{"$f":"IF($T94-AH$2 >=Active!$A$3,AG93*AH$1,\"\")","v":459545.92142321833},{"$f":"IF($T94-AI$2 >=Active!$A$3,AH93*AI$1,\"\")","v":462609.56089937279},{"$f":"IF($T94-AJ$2 >=Active!$A$3,AI93*AJ$1,\"\")","v":465693.62463870127},{"$f":"IF($T94-AK$2 >=Active!$A$3,AJ93*AK$1,\"\")","v":468798.2488029587},{"$f":"IF($T94-AL$2 >=Active!$A$3,AK93*AL$1,\"\")","v":471923.57046164444},{"$f":"IF($T94-AM$2 >=Active!$A$3,AL93*AM$1,\"\")","v":475069.72759805515},{"$f":"IF($T94-AN$2 >=Active!$A$3,AM93*AN$1,\"\")","v":478236.85911537468},{"$f":"IF($T94-AO$2 >=Active!$A$3,AN93*AO$1,\"\")","v":480967.0409942441},{"$f":"IF($T94-AP$2 >=Active!$A$3,AO93*AP$1,\"\")","v":483712.80906842567},{"$f":"IF($T94-AQ$2 >=Active!$A$3,AP93*AQ$1,\"\")","v":486011.82432065206},{"$f":"IF($T94-AR$2 >=Active!$A$3,AQ93*AR$1,\"\")","v":488321.7664514528},{"$f":"IF($T94-AS$2 >=Active!$A$3,AR93*AS$1,\"\")","v":490642.68739466276},{"$f":"IF($T94-AT$2 >=Active!$A$3,AS93*AT$1,\"\")","v":492506.47728030209},{"$f":"IF($T94-AU$2 >=Active!$A$3,AT93*AU$1,\"\")","v":494377.34708953323},{"$f":"IF($T94-AV$2 >=Active!$A$3,AU93*AV$1,\"\")","v":495784.49323874427},{"$f":"IF($T94-AW$2 >=Active!$A$3,AV93*AW$1,\"\")","v":497195.64454777265},{"$f":"IF($T94-AX$2 >=Active!$A$3,AW93*AX$1,\"\")","v":498138.19553269696},{"$f":"IF($T94-AY$2 >=Active!$A$3,AX93*AY$1,\"\")","v":499082.53334413335},{"$f":"IF($T94-AZ$2 >=Active!$A$3,AY93*AZ$1,\"\")","v":500028.66136942955},{"$f":"IF($T94-BA$2 >=Active!$A$3,AZ93*BA$1,\"\")","v":500976.58300235705},{"$f":"IF($T94-BB$2 >=Active!$A$3,BA93*BB$1,\"\")","v":501926.30164311978},{"$f":"IF($T94-BC$2 >=Active!$A$3,BB93*BC$1,\"\")","v":502877.82069836708},{"$f":"IF($T94-BD$2 >=Active!$A$3,BC93*BD$1,\"\")","v":503831.14358120708},{"$f":"IF($T94-BE$2 >=Active!$A$3,BD93*BE$1,\"\")","v":504786.27371121862},{"$f":"IF($T94-BF$2 >=Active!$A$3,BE93*BF$1,\"\")","v":505264.29101586941},{"$f":"IF($T94-BG$2 >=Active!$A$3,BF93*BG$1,\"\")","v":505742.7609884218},{"$f":"IF($T94-BH$2 >=Active!$A$3,BG93*BH$1,\"\")","v":506221.68405753933},{"$f":"IF($T94-BI$2 >=Active!$A$3,BH93*BI$1,\"\")","v":501947.12743447983},{"$f":"IF($T94-BJ$2 >=Active!$A$3,BI93*BJ$1,\"\")","v":497689.55265671649},{"$f":"IF($T94-BK$2 >=Active!$A$3,BJ93*BK$1,\"\")","v":493448.87604237627},{"$f":"IF($T94-BL$2 >=Active!$A$3,BK93*BL$1,\"\")","v":489225.01432662958},{"$f":"IF($T94-BM$2 >=Active!$A$3,BL93*BM$1,\"\")","v":485017.88465954148},{"$f":"IF($T94-BN$2 >=Active!$A$3,BM93*BN$1,\"\")","v":480827.40460393863},{"$f":"IF($T94-BO$2 >=Active!$A$3,BN93*BO$1,\"\")","v":476653.49213328009},{"$f":"IF($T94-BP$2 >=Active!$A$3,BO93*BP$1,\"\")","v":466666.45371952193},{"$f":"IF($T94-BQ$2 >=Active!$A$3,BP93*BQ$1,\"\")","v":456780.79285699246},{"$f":"IF($T94-BR$2 >=Active!$A$3,BQ93*BR$1,\"\")","v":446995.41568937496},{"$f":"IF($T94-BS$2 >=Active!$A$3,BR93*BS$1,\"\")","v":437309.24023117841},{"$f":"IF($T94-BT$2 >=Active!$A$3,BS93*BT$1,\"\")","v":427721.19623762765},{"$f":"IF($T94-BU$2 >=Active!$A$3,BT93*BU$1,\"\")","v":411632.97818105191},{"$f":"IF($T94-BV$2 >=Active!$A$3,BU93*BV$1,\"\")","v":395831.80700484902},{"$f":"IF($T94-BW$2 >=Active!$A$3,BV93*BW$1,\"\")","v":379952.55053774116},{"$f":"IF($T94-BX$2 >=Active!$A$3,BW93*BX$1,\"\")","v":364378.95218652516},{"$f":"IF($T94-BY$2 >=Active!$A$3,BX93*BY$1,\"\")","v":349105.07033371011},{"$f":"IF($T94-BZ$2 >=Active!$A$3,BY93*BZ$1,\"\")","v":329648.19403205282},{"$f":"IF($T94-CA$2 >=Active!$A$3,BZ93*CA$1,\"\")","v":310674.75168878539},{"$f":"IF($T94-CB$2 >=Active!$A$3,CA93*CB$1,\"\")","v":292172.67809452157},{"$f":"IF($T94-CC$2 >=Active!$A$3,CB93*CC$1,\"\")","v":274130.21046732657},{"$f":"IF($T94-CD$2 >=Active!$A$3,CC93*CD$1,\"\")","v":256293.40836289621},{"$f":"IF($T94-CE$2 >=Active!$A$3,CD93*CE$1,\"\")","v":238926.2111338831},{"$f":"IF($T94-CF$2 >=Active!$A$3,CE93*CF$1,\"\")","v":222016.46523881986},{"$f":"IF($T94-CG$2 >=Active!$A$3,CF93*CG$1,\"\")","v":1029955.0274745295},{"$f":"IF($T94-CH$2 >=Active!$A$3,CG93*CH$1,\"\")","v":898218.54670933087},{"$f":"IF($T94-CI$2 >=Active!$A$3,CH93*CI$1,\"\")","v":773976.77117502526},{"$f":"IF($T94-CJ$2 >=Active!$A$3,CI93*CJ$1,\"\")","v":693304.58281306282},{"$f":"IF($T94-CK$2 >=Active!$A$3,CJ93*CK$1,\"\")","v":616336.15577855951},{"$f":"IF($T94-CL$2 >=Active!$A$3,CK93*CL$1,\"\")","v":542907.92626790912},{"$f":"IF($T94-CM$2 >=Active!$A$3,CL93*CM$1,\"\")","v":472863.57120263699},{"$f":"IF($T94-CN$2 >=Active!$A$3,CM93*CN$1,\"\")","v":406053.68589443737},{"$f":"IF($T94-CO$2 >=Active!$A$3,CN93*CO$1,\"\")","v":361758.93564809172},{"$f":"IF($T94-CP$2 >=Active!$A$3,CO93*CP$1,\"\")","v":319092.74623280956},{"$f":"IF($T94-CQ$2 >=Active!$A$3,CP93*CQ$1,\"\")","v":277997.93511649693},{"$f":"IF($T94-CR$2 >=Active!$A$3,CQ93*CR$1,\"\")","v":238419.37055996951},{"$f":"IF($T94-CS$2 >=Active!$A$3,CR93*CS$1,\"\")","v":200303.89635987088},{"$f":"IF($T94-CT$2 >=Active!$A$3,CS93*CT$1,\"\")","v":206346.94172475307},{"$f":"IF($T94-CU$2 >=Active!$A$3,CT93*CU$1,\"\")","v":212371.3576453976},{"$f":"IF($T94-CV$2 >=Active!$A$3,CU93*CV$1,\"\")","v":218377.27189852062},{"$f":"IF($T94-CW$2 >=Active!$A$3,CV93*CW$1,\"\")","v":224364.81173915669},{"$f":"IF($T94-CX$2 >=Active!$A$3,CW93*CX$1,\"\")","v":230117.42083290243},{"$f":"IF($T94-CY$2 >=Active!$A$3,CX93*CY$1,\"\")","v":253364.96329691919},{"$f":"IF($T94-CZ$2 >=Active!$A$3,CY93*CZ$1,\"\")","v":276858.02019567991},{"$f":"IF($T94-DA$2 >=Active!$A$3,CZ93*DA$1,\"\")","v":300602.05388216634},{"$f":"IF($T94-DB$2 >=Active!$A$3,DA93*DB$1,\"\")","v":323993.04617170838},{"$f":"IF($T94-DC$2 >=Active!$A$3,DB93*DC$1,\"\")","v":346904.88551627827},{"$f":"IF($T94-DD$2 >=Active!$A$3,DC93*DD$1,\"\")","v":332033.2961892414},{"$f":"IF($T94-DE$2 >=Active!$A$3,DD93*DE$1,\"\")","v":318100.14451023395},{"$f":"IF($T94-DF$2 >=Active!$A$3,DE93*DF$1,\"\")","v":305367.34272309649},{"$f":"IF($T94-DG$2 >=Active!$A$3,DF93*DG$1,\"\")","v":293775.4787240962},111,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111,0,0]
[112,4443.7149776725855,1833.3741660000003,5546.7300341992213,2932.6626655199993,1,1,0.4,0.37624600000000002,null,null,0,0,0.81655800000000001,0.37624600000000002,null,null,null,null,2107,373984.37770719,{"$f":"IF($T95-V$2 >=Active!$A$3,U94*V$1,\"\")","v":405771.96481230116},{"$f":"IF($T95-W$2 >=Active!$A$3,V94*W$1,\"\")","v":440261.40459634725},{"$f":"IF($T95-X$2 >=Active!$A$3,W94*X$1,\"\")","v":454936.78474955825},{"$f":"IF($T95-Y$2 >=Active!$A$3,X94*Y$1,\"\")","v":457103.15039122233},{"$f":"IF($T95-Z$2 >=Active!$A$3,Y94*Z$1,\"\")","v":459279.83205975138},{"$f":"IF($T95-AA$2 >=Active!$A$3,Z94*AA$1,\"\")","v":461466.87887908303},{"$f":"IF($T95-AB$2 >=Active!$A$3,AA94*AB$1,\"\")","v":464103.8324726774},{"$f":"IF($T95-AC$2 >=Active!$A$3,AB94*AC$1,\"\")","v":466755.85437252058},{"$f":"IF($T95-AD$2 >=Active!$A$3,AC94*AD$1,\"\")","v":469867.56006833684},{"$f":"IF($T95-AE$2 >=Active!$A$3,AD94*AE$1,\"\")","v":473000.01046879188},{"$f":"IF($T95-AF$2 >=Active!$A$3,AE94*AF$1,\"\")","v":476153.34387191653},{"$f":"IF($T95-AG$2 >=Active!$A$3,AF94*AG$1,\"\")","v":479327.69949772884},{"$f":"IF($T95-AH$2 >=Active!$A$3,AG94*AH$1,\"\")","v":482523.21749437996},{"$f":"IF($T95-AI$2 >=Active!$A$3,AH94*AI$1,\"\")","v":485740.03894434177},{"$f":"IF($T95-AJ$2 >=Active!$A$3,AI94*AJ$1,\"\")","v":488978.30587063701},{"$f":"IF($T95-AK$2 >=Active!$A$3,AJ94*AK$1,\"\")","v":492238.16124310723},{"$f":"IF($T95-AL$2 >=Active!$A$3,AK94*AL$1,\"\")","v":495519.74898472731},{"$f":"IF($T95-AM$2 >=Active!$A$3,AL94*AM$1,\"\")","v":498823.21397795813},{"$f":"IF($T95-AN$2 >=Active!$A$3,AM94*AN$1,\"\")","v":502148.70207114425},{"$f":"IF($T95-AO$2 >=Active!$A$3,AN94*AO$1,\"\")","v":505496.36008495098},{"$f":"IF($T95-AP$2 >=Active!$A$3,AO94*AP$1,\"\")","v":508382.16233091598},{"$f":"IF($T95-AQ$2 >=Active!$A$3,AP94*AQ$1,\"\")","v":511284.43918532593},{"$f":"IF($T95-AR$2 >=Active!$A$3,AQ94*AR$1,\"\")","v":513714.49830692919},{"$f":"IF($T95-AS$2 >=Active!$A$3,AR94*AS$1,\"\")","v":516156.10713918559},{"$f":"IF($T95-AT$2 >=Active!$A$3,AS94*AT$1,\"\")","v":518609.32057615853},{"$f":"IF($T95-AU$2 >=Active!$A$3,AT94*AU$1,\"\")","v":520579.34648527927},{"$f":"IF($T95-AV$2 >=Active!$A$3,AU94*AV$1,\"\")","v":522556.85587363661},{"$f":"IF($T95-AW$2 >=Active!$A$3,AV94*AW$1,\"\")","v":524044.20935335266},{"$f":"IF($T95-AX$2 >=Active!$A$3,AW94*AX$1,\"\")","v":525535.79628699564},{"$f":"IF($T95-AY$2 >=Active!$A$3,AX94*AY$1,\"\")","v":526532.07267806062},{"$f":"IF($T95-AZ$2 >=Active!$A$3,AY94*AZ$1,\"\")","v":527530.23774474894},{"$f":"IF($T95-BA$2 >=Active!$A$3,AZ94*BA$1,\"\")","v":528530.29506748705},{"$f":"IF($T95-BB$2 >=Active!$A$3,BA94*BB$1,\"\")","v":529532.24823349132},{"$f":"IF($T95-BC$2 >=Active!$A$3,BB94*BC$1,\"\")","v":530536.10083677759},{"$f":"IF($T95-BD$2 >=Active!$A$3,BC94*BD$1,\"\")","v":531541.85647817398},{"$f":"IF($T95-BE$2 >=Active!$A$3,BD94*BE$1,\"\")","v":532549.5187653359},{"$f":"IF($T95-BF$2 >=Active!$A$3,BE94*BF$1,\"\")","v":533559.09131275804},{"$f":"IF($T95-BG$2 >=Active!$A$3,BF94*BG$1,\"\")","v":534064.35560377396},{"$f":"IF($T95-BH$2 >=Active!$A$3,BG94*BH$1,\"\")","v":534570.0983647618},{"$f":"IF($T95-BI$2 >=Active!$A$3,BH94*BI$1,\"\")","v":535076.32004881906},{"$f":"IF($T95-BJ$2 >=Active!$A$3,BI94*BJ$1,\"\")","v":530558.11369824514},{"$f":"IF($T95-BK$2 >=Active!$A$3,BJ94*BK$1,\"\")","v":526057.85715814936},{"$f":"IF($T95-BL$2 >=Active!$A$3,BK94*BL$1,\"\")","v":521575.46197679167},{"$f":"IF($T95-BM$2 >=Active!$A$3,BL94*BM$1,\"\")","v":517110.84014324745},{"$f":"IF($T95-BN$2 >=Active!$A$3,BM94*BN$1,\"\")","v":512663.90408513532},{"$f":"IF($T95-BO$2 >=Active!$A$3,BN94*BO$1,\"\")","v":508234.5666663631},{"$f":"IF($T95-BP$2 >=Active!$A$3,BO94*BP$1,\"\")","v":503822.741184877},{"$f":"IF($T95-BQ$2 >=Active!$A$3,BP94*BQ$1,\"\")","v":493266.44158153463},{"$f":"IF($T95-BR$2 >=Active!$A$3,BQ94*BR$1,\"\")","v":482817.29804984102},{"$f":"IF($T95-BS$2 >=Active!$A$3,BR94*BS$1,\"\")","v":472474.15438366932},{"$f":"IF($T95-BT$2 >=Active!$A$3,BS94*BT$1,\"\")","v":462235.86692435556},{"$f":"IF($T95-BU$2 >=Active!$A$3,BT94*BU$1,\"\")","v":452101.30442317238},{"$f":"IF($T95-BV$2 >=Active!$A$3,BU94*BV$1,\"\")","v":435096.05793737184},{"$f":"IF($T95-BW$2 >=Active!$A$3,BV94*BW$1,\"\")","v":418394.22000412538},{"$f":"IF($T95-BX$2 >=Active!$A$3,BW94*BX$1,\"\")","v":401609.84591839241},{"$f":"IF($T95-BY$2 >=Active!$A$3,BX94*BY$1,\"\")","v":385148.55246115709},{"$f":"IF($T95-BZ$2 >=Active!$A$3,BY94*BZ$1,\"\")","v":369004.05934273155},{"$f":"IF($T95-CA$2 >=Active!$A$3,BZ94*CA$1,\"\")","v":348438.14109187981},{"$f":"IF($T95-CB$2 >=Active!$A$3,CA94*CB$1,\"\")","v":328383.21253504616},{"$f":"IF($T95-CC$2 >=Active!$A$3,CB94*CC$1,\"\")","v":308826.52074590931},{"$f":"IF($T95-CD$2 >=Active!$A$3,CC94*CD$1,\"\")","v":289755.63246396417},{"$f":"IF($T95-CE$2 >=Active!$A$3,CD94*CE$1,\"\")","v":270902.13263958128},{"$f":"IF($T95-CF$2 >=Active!$A$3,CE94*CF$1,\"\")","v":252545.00516851441},{"$f":"IF($T95-CG$2 >=Active!$A$3,CF94*CG$1,\"\")","v":234671.40375743259},{"$f":"IF($T95-CH$2 >=Active!$A$3,CG94*CH$1,\"\")","v":1088662.4640405776},{"$f":"IF($T95-CI$2 >=Active!$A$3,CH94*CI$1,\"\")","v":949417.00387176266},{"$f":"IF($T95-CJ$2 >=Active!$A$3,CI94*CJ$1,\"\")","v":818093.44713200163},{"$f":"IF($T95-CK$2 >=Active!$A$3,CJ94*CK$1,\"\")","v":732822.94403340737},{"$f":"IF($T95-CL$2 >=Active!$A$3,CK94*CL$1,\"\")","v":651467.31665793736},{"$f":"IF($T95-CM$2 >=Active!$A$3,CL94*CM$1,\"\")","v":573853.67806517996},{"$f":"IF($T95-CN$2 >=Active!$A$3,CM94*CN$1,\"\")","v":499816.79476118728},{"$f":"IF($T95-CO$2 >=Active!$A$3,CN94*CO$1,\"\")","v":429198.74599042028},{"$f":"IF($T95-CP$2 >=Active!$A$3,CO94*CP$1,\"\")","v":382379.19498003292},{"$f":"IF($T95-CQ$2 >=Active!$A$3,CP94*CQ$1,\"\")","v":337281.03276807966},{"$f":"IF($T95-CR$2 >=Active!$A$3,CQ94*CR$1,\"\")","v":293843.81741813722},{"$f":"IF($T95-CS$2 >=Active!$A$3,CR94*CS$1,\"\")","v":252009.27468188776},{"$f":"IF($T95-CT$2 >=Active!$A$3,CS94*CT$1,\"\")","v":211721.2184523835},{"$f":"IF($T95-CU$2 >=Active!$A$3,CT94*CU$1,\"\")","v":218108.71740306399},{"$f":"IF($T95-CV$2 >=Active!$A$3,CU94*CV$1,\"\")","v":224476.52503118524},{"$f":"IF($T95-CW$2 >=Active!$A$3,CV94*CW$1,\"\")","v":230824.77639673627},{"$f":"IF($T95-CX$2 >=Active!$A$3,CW94*CX$1,\"\")","v":237153.6060082886},{"$f":"IF($T95-CY$2 >=Active!$A$3,CX94*CY$1,\"\")","v":243234.11382037785},{"$f":"IF($T95-CZ$2 >=Active!$A$3,CY94*CZ$1,\"\")","v":267806.76620484359},{"$f":"IF($T95-DA$2 >=Active!$A$3,CZ94*DA$1,\"\")","v":292638.92734683363},{"$f":"IF($T95-DB$2 >=Active!$A$3,DA94*DB$1,\"\")","v":317736.3709534498},{"$f":"IF($T95-DC$2 >=Active!$A$3,DB94*DC$1,\"\")","v":342460.64980349573},{"$f":"IF($T95-DD$2 >=Active!$A$3,DC94*DD$1,\"\")","v":366678.46399070614},{"$f":"IF($T95-DE$2 >=Active!$A$3,DD94*DE$1,\"\")","v":350959.19407202816},{"$f":"IF($T95-DF$2 >=Active!$A$3,DE94*DF$1,\"\")","v":336231.85274731729},{"$f":"IF($T95-DG$2 >=Active!$A$3,DF94*DG$1,\"\")","v":322773.28125831299},112,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,0,0]
[113,4443.7149776725855,1833.3741660000003,5546.7300341992213,2932.6626655199993,1,1,0.4,0.386015,null,null,0,0,0.812253,0.386015,null,null,null,null,2108,373985.37770719,{"$f":"IF($T96-V$2 >=Active!$A$3,U95*V$1,\"\")","v":405773.04981230112},{"$f":"IF($T96-W$2 >=Active!$A$3,V95*W$1,\"\")","v":440262.58182134671},{"$f":"IF($T96-X$2 >=Active!$A$3,W95*X$1,\"\")","v":477683.62398703676},{"$f":"IF($T96-Y$2 >=Active!$A$3,X95*Y$1,\"\")","v":479958.30791078391},{"$f":"IF($T96-Z$2 >=Active!$A$3,Y95*Z$1,\"\")","v":482243.82366273954},{"$f":"IF($T96-AA$2 >=Active!$A$3,Z95*AA$1,\"\")","v":484540.22282303765},{"$f":"IF($T96-AB$2 >=Active!$A$3,AA95*AB$1,\"\")","v":487309.02409631171},{"$f":"IF($T96-AC$2 >=Active!$A$3,AB95*AC$1,\"\")","v":490093.64709114737},{"$f":"IF($T96-AD$2 >=Active!$A$3,AC95*AD$1,\"\")","v":493360.93807175424},{"$f":"IF($T96-AE$2 >=Active!$A$3,AD95*AE$1,\"\")","v":496650.01099223201},{"$f":"IF($T96-AF$2 >=Active!$A$3,AE95*AF$1,\"\")","v":499961.01106551301},{"$f":"IF($T96-AG$2 >=Active!$A$3,AF95*AG$1,\"\")","v":503294.08447261574},{"$f":"IF($T96-AH$2 >=Active!$A$3,AG95*AH$1,\"\")","v":506649.37836909934},{"$f":"IF($T96-AI$2 >=Active!$A$3,AH95*AI$1,\"\")","v":510027.04089155956},{"$f":"IF($T96-AJ$2 >=Active!$A$3,AI95*AJ$1,\"\")","v":513427.2211641692},{"$f":"IF($T96-AK$2 >=Active!$A$3,AJ95*AK$1,\"\")","v":516850.06930526329},{"$f":"IF($T96-AL$2 >=Active!$A$3,AK95*AL$1,\"\")","v":520295.73643396434},{"$f":"IF($T96-AM$2 >=Active!$A$3,AL95*AM$1,\"\")","v":523764.37467685674},{"$f":"IF($T96-AN$2 >=Active!$A$3,AM95*AN$1,\"\")","v":527256.13717470167},{"$f":"IF($T96-AO$2 >=Active!$A$3,AN95*AO$1,\"\")","v":530771.17808919947},{"$f":"IF($T96-AP$2 >=Active!$A$3,AO95*AP$1,\"\")","v":534309.65260979312},{"$f":"IF($T96-AQ$2 >=Active!$A$3,AP95*AQ$1,\"\")","v":537359.9455837782},{"$f":"IF($T96-AR$2 >=Active!$A$3,AQ95*AR$1,\"\")","v":540427.65221888945},{"$f":"IF($T96-AS$2 >=Active!$A$3,AR95*AS$1,\"\")","v":542996.22471042408},{"$f":"IF($T96-AT$2 >=Active!$A$3,AS95*AT$1,\"\")","v":545577.00524611911},{"$f":"IF($T96-AU$2 >=Active!$A$3,AT95*AU$1,\"\")","v":548170.05184899957},{"$f":"IF($T96-AV$2 >=Active!$A$3,AU95*AV$1,\"\")","v":550252.36923494015},{"$f":"IF($T96-AW$2 >=Active!$A$3,AV95*AW$1,\"\")","v":552342.5966584339},{"$f":"IF($T96-AX$2 >=Active!$A$3,AW95*AX$1,\"\")","v":553914.72928649373},{"$f":"IF($T96-AY$2 >=Active!$A$3,AX95*AY$1,\"\")","v":555491.3366753544},{"$f":"IF($T96-AZ$2 >=Active!$A$3,AY95*AZ$1,\"\")","v":556544.40082071},{"$f":"IF($T96-BA$2 >=Active!$A$3,AZ95*BA$1,\"\")","v":557599.46129619959},{"$f":"IF($T96-BB$2 >=Active!$A$3,BA95*BB$1,\"\")","v":558656.52188633382},{"$f":"IF($T96-BC$2 >=Active!$A$3,BB95*BC$1,\"\")","v":559715.58638280025},{"$f":"IF($T96-BD$2 >=Active!$A$3,BC95*BD$1,\"\")","v":560776.65858447389},{"$f":"IF($T96-BE$2 >=Active!$A$3,BD95*BE$1,\"\")","v":561839.74229742982},{"$f":"IF($T96-BF$2 >=Active!$A$3,BE95*BF$1,\"\")","v":562904.84133496007},{"$f":"IF($T96-BG$2 >=Active!$A$3,BF95*BG$1,\"\")","v":563971.95951758523},{"$f":"IF($T96-BH$2 >=Active!$A$3,BG95*BH$1,\"\")","v":564506.023873189},{"$f":"IF($T96-BI$2 >=Active!$A$3,BH95*BI$1,\"\")","v":565040.59397155314},{"$f":"IF($T96-BJ$2 >=Active!$A$3,BI95*BJ$1,\"\")","v":565575.67029160168},{"$f":"IF($T96-BK$2 >=Active!$A$3,BJ95*BK$1,\"\")","v":560799.92617904511},{"$f":"IF($T96-BL$2 >=Active!$A$3,BK95*BL$1,\"\")","v":556043.15501616383},{"$f":"IF($T96-BM$2 >=Active!$A$3,BL95*BM$1,\"\")","v":551305.26330946875},{"$f":"IF($T96-BN$2 >=Active!$A$3,BM95*BN$1,\"\")","v":546586.15803141252},{"$f":"IF($T96-BO$2 >=Active!$A$3,BN95*BO$1,\"\")","v":541885.74661798798},{"$f":"IF($T96-BP$2 >=Active!$A$3,BO95*BP$1,\"\")","v":537203.93696634576},{"$f":"IF($T96-BQ$2 >=Active!$A$3,BP95*BQ$1,\"\")","v":532540.63743241492},{"$f":"IF($T96-BR$2 >=Active!$A$3,BQ95*BR$1,\"\")","v":521382.62875168206},{"$f":"IF($T96-BS$2 >=Active!$A$3,BR95*BS$1,\"\")","v":510337.88403868192},{"$f":"IF($T96-BT$2 >=Active!$A$3,BS95*BT$1,\"\")","v":499405.18118353846},{"$f":"IF($T96-BU$2 >=Active!$A$3,BT95*BU$1,\"\")","v":488583.31133904378},{"$f":"IF($T96-BV$2 >=Active!$A$3,BU95*BV$1,\"\")","v":477871.07877529319},{"$f":"IF($T96-BW$2 >=Active!$A$3,BV95*BW$1,\"\")","v":459896.533239802},{"$f":"IF($T96-BX$2 >=Active!$A$3,BW95*BX$1,\"\")","v":442242.69054436049},{"$f":"IF($T96-BY$2 >=Active!$A$3,BX95*BY$1,\"\")","v":424501.60713574075},{"$f":"IF($T96-BZ$2 >=Active!$A$3,BY95*BZ$1,\"\")","v":407102.01995144301},{"$f":"IF($T96-CA$2 >=Active!$A$3,BZ95*CA$1,\"\")","v":390037.2907252672},{"$f":"IF($T96-CB$2 >=Active!$A$3,CA95*CB$1,\"\")","v":368299.11513411696},{"$f":"IF($T96-CC$2 >=Active!$A$3,CB95*CC$1,\"\")","v":347101.05564954376},{"$f":"IF($T96-CD$2 >=Active!$A$3,CC95*CD$1,\"\")","v":326429.63242842612},{"$f":"IF($T96-CE$2 >=Active!$A$3,CD95*CE$1,\"\")","v":306271.70351441012},{"$f":"IF($T96-CF$2 >=Active!$A$3,CE95*CF$1,\"\")","v":286343.55420003738},{"$f":"IF($T96-CG$2 >=Active!$A$3,CF95*CG$1,\"\")","v":266940.07046311971},{"$f":"IF($T96-CH$2 >=Active!$A$3,CG95*CH$1,\"\")","v":248047.67377160623},{"$f":"IF($T96-CI$2 >=Active!$A$3,CH95*CI$1,\"\")","v":1150716.2244908905},{"$f":"IF($T96-CJ$2 >=Active!$A$3,CI95*CJ$1,\"\")","v":1003533.773092453},{"$f":"IF($T96-CK$2 >=Active!$A$3,CJ95*CK$1,\"\")","v":864724.77361852571},{"$f":"IF($T96-CL$2 >=Active!$A$3,CK95*CL$1,\"\")","v":774593.85184331157},{"$f":"IF($T96-CM$2 >=Active!$A$3,CL95*CM$1,\"\")","v":688600.95370743971},{"$f":"IF($T96-CN$2 >=Active!$A$3,CM95*CN$1,\"\")","v":606563.33771489514},{"$f":"IF($T96-CO$2 >=Active!$A$3,CN95*CO$1,\"\")","v":528306.35206257494},{"$f":"IF($T96-CP$2 >=Active!$A$3,CO95*CP$1,\"\")","v":453663.07451187423},{"$f":"IF($T96-CQ$2 >=Active!$A$3,CP95*CQ$1,\"\")","v":404174.80909389479},{"$f":"IF($T96-CR$2 >=Active!$A$3,CQ95*CR$1,\"\")","v":356506.05163586017},{"$f":"IF($T96-CS$2 >=Active!$A$3,CR95*CS$1,\"\")","v":310592.91501097102},{"$f":"IF($T96-CT$2 >=Active!$A$3,CS95*CT$1,\"\")","v":266373.80333875533},{"$f":"IF($T96-CU$2 >=Active!$A$3,CT95*CU$1,\"\")","v":223789.32790416936},{"$f":"IF($T96-CV$2 >=Active!$A$3,CU95*CV$1,\"\")","v":230540.91429503862},{"$f":"IF($T96-CW$2 >=Active!$A$3,CV95*CW$1,\"\")","v":237271.68695796278},{"$f":"IF($T96-CX$2 >=Active!$A$3,CW95*CX$1,\"\")","v":243981.78865135022},{"$f":"IF($T96-CY$2 >=Active!$A$3,CX95*CY$1,\"\")","v":250671.36155076104},{"$f":"IF($T96-CZ$2 >=Active!$A$3,CY95*CZ$1,\"\")","v":257098.45830813938},{"$f":"IF($T96-DA$2 >=Active!$A$3,CZ95*DA$1,\"\")","v":283071.75187851966},{"$f":"IF($T96-DB$2 >=Active!$A$3,DA95*DB$1,\"\")","v":309319.34620560316},{"$f":"IF($T96-DC$2 >=Active!$A$3,DB95*DC$1,\"\")","v":335847.34409779642},{"$f":"IF($T96-DD$2 >=Active!$A$3,DC95*DD$1,\"\")","v":361980.90684229496},{"$f":"IF($T96-DE$2 >=Active!$A$3,DD95*DE$1,\"\")","v":387579.13643817639},{"$f":"IF($T96-DF$2 >=Active!$A$3,DE95*DF$1,\"\")","v":370963.86813413375},{"$f":"IF($T96-DG$2 >=Active!$A$3,DF95*DG$1,\"\")","v":355397.06835391436},113,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113,0,0]
[114,4443.7149776725855,1833.3741660000003,5546.7300341992213,2932.6626655199993,1,1,0.4,0.393507,null,null,0,0,0.80895099999999998,0.393507,null,null,null,null,2109,373986.37770719,{"$f":"IF($T97-V$2 >=Active!$A$3,U96*V$1,\"\")","v":405774.13481230114},{"$f":"IF($T97-W$2 >=Active!$A$3,V96*W$1,\"\")","v":440263.75904634671},{"$f":"IF($T97-X$2 >=Active!$A$3,W96*X$1,\"\")","v":477684.9012761612},{"$f":"IF($T97-Y$2 >=Active!$A$3,X96*Y$1,\"\")","v":503956.22330632375},{"$f":"IF($T97-Z$2 >=Active!$A$3,Y96*Z$1,\"\")","v":506356.01484587701},{"$f":"IF($T97-AA$2 >=Active!$A$3,Z96*AA$1,\"\")","v":508767.23396419018},{"$f":"IF($T97-AB$2 >=Active!$A$3,AA96*AB$1,\"\")","v":511674.47530112776},{"$f":"IF($T97-AC$2 >=Active!$A$3,AB96*AC$1,\"\")","v":514598.32944570517},{"$f":"IF($T97-AD$2 >=Active!$A$3,AC96*AD$1,\"\")","v":518028.98497534276},{"$f":"IF($T97-AE$2 >=Active!$A$3,AD96*AE$1,\"\")","v":521482.51154184417},{"$f":"IF($T97-AF$2 >=Active!$A$3,AE96*AF$1,\"\")","v":524959.06161878922},{"$f":"IF($T97-AG$2 >=Active!$A$3,AF96*AG$1,\"\")","v":528458.78869624727},{"$f":"IF($T97-AH$2 >=Active!$A$3,AG96*AH$1,\"\")","v":531981.84728755476},{"$f":"IF($T97-AI$2 >=Active!$A$3,AH96*AI$1,\"\")","v":535528.39293613797},{"$f":"IF($T97-AJ$2 >=Active!$A$3,AI96*AJ$1,\"\")","v":539098.58222237846},{"$f":"IF($T97-AK$2 >=Active!$A$3,AJ96*AK$1,\"\")","v":542692.57277052687},{"$f":"IF($T97-AL$2 >=Active!$A$3,AK96*AL$1,\"\")","v":546310.52325566323},{"$f":"IF($T97-AM$2 >=Active!$A$3,AL96*AM$1,\"\")","v":549952.59341070033},{"$f":"IF($T97-AN$2 >=Active!$A$3,AM96*AN$1,\"\")","v":553618.94403343752},{"$f":"IF($T97-AO$2 >=Active!$A$3,AN96*AO$1,\"\")","v":557309.73699365964},{"$f":"IF($T97-AP$2 >=Active!$A$3,AO96*AP$1,\"\")","v":561025.13524028379},{"$f":"IF($T97-AQ$2 >=Active!$A$3,AP96*AQ$1,\"\")","v":564765.30280855135},{"$f":"IF($T97-AR$2 >=Active!$A$3,AQ96*AR$1,\"\")","v":567989.46248205355},{"$f":"IF($T97-AS$2 >=Active!$A$3,AR96*AS$1,\"\")","v":571232.02839536616},{"$f":"IF($T97-AT$2 >=Active!$A$3,AS96*AT$1,\"\")","v":573947.00951891823},{"$f":"IF($T97-AU$2 >=Active!$A$3,AT96*AU$1,\"\")","v":576674.89454514789},{"$f":"IF($T97-AV$2 >=Active!$A$3,AU96*AV$1,\"\")","v":579415.74480439257},{"$f":"IF($T97-AW$2 >=Active!$A$3,AV96*AW$1,\"\")","v":581616.75428133167},{"$f":"IF($T97-AX$2 >=Active!$A$3,AW96*AX$1,\"\")","v":583826.12466796464},{"$f":"IF($T97-AY$2 >=Active!$A$3,AX96*AY$1,\"\")","v":585487.86885582388},{"$f":"IF($T97-AZ$2 >=Active!$A$3,AY96*AZ$1,\"\")","v":587154.34286584961},{"$f":"IF($T97-BA$2 >=Active!$A$3,AZ96*BA$1,\"\")","v":588267.4316674904},{"$f":"IF($T97-BB$2 >=Active!$A$3,BA96*BB$1,\"\")","v":589382.63059008296},{"$f":"IF($T97-BC$2 >=Active!$A$3,BB96*BC$1,\"\")","v":590499.94363385485},{"$f":"IF($T97-BD$2 >=Active!$A$3,BC96*BD$1,\"\")","v":591619.37480661983},{"$f":"IF($T97-BE$2 >=Active!$A$3,BD96*BE$1,\"\")","v":592740.92812378891},{"$f":"IF($T97-BF$2 >=Active!$A$3,BE96*BF$1,\"\")","v":593864.60760838329},{"$f":"IF($T97-BG$2 >=Active!$A$3,BF96*BG$1,\"\")","v":594990.41729105276},{"$f":"IF($T97-BH$2 >=Active!$A$3,BG96*BH$1,\"\")","v":596118.36121008755},{"$f":"IF($T97-BI$2 >=Active!$A$3,BH96*BI$1,\"\")","v":596682.86723396077},{"$f":"IF($T97-BJ$2 >=Active!$A$3,BI96*BJ$1,\"\")","v":597247.90782793169},{"$f":"IF($T97-BK$2 >=Active!$A$3,BJ96*BK$1,\"\")","v":597813.48349822289},{"$f":"IF($T97-BL$2 >=Active!$A$3,BK96*BL$1,\"\")","v":592765.52197125065},{"$f":"IF($T97-BM$2 >=Active!$A$3,BL96*BM$1,\"\")","v":587737.61485208513},{"$f":"IF($T97-BN$2 >=Active!$A$3,BM96*BN$1,\"\")","v":582729.66331810842},{"$f":"IF($T97-BO$2 >=Active!$A$3,BN96*BO$1,\"\")","v":577741.56903920299},{"$f":"IF($T97-BP$2 >=Active!$A$3,BO96*BP$1,\"\")","v":572773.23417521326},{"$f":"IF($T97-BQ$2 >=Active!$A$3,BP96*BQ$1,\"\")","v":567824.56137342739},{"$f":"IF($T97-BR$2 >=Active!$A$3,BQ96*BR$1,\"\")","v":562895.45376606251},{"$f":"IF($T97-BS$2 >=Active!$A$3,BR96*BS$1,\"\")","v":551101.43859052786},{"$f":"IF($T97-BT$2 >=Active!$A$3,BS96*BT$1,\"\")","v":539427.14342888677},{"$f":"IF($T97-BU$2 >=Active!$A$3,BT96*BU$1,\"\")","v":527871.27651100012},{"$f":"IF($T97-BV$2 >=Active!$A$3,BU96*BV$1,\"\")","v":516432.56008536927},{"$f":"IF($T97-BW$2 >=Active!$A$3,BV96*BW$1,\"\")","v":505109.73026548489},{"$f":"IF($T97-BX$2 >=Active!$A$3,BW96*BX$1,\"\")","v":486110.63563447067},{"$f":"IF($T97-BY$2 >=Active!$A$3,BX96*BY$1,\"\")","v":467450.52390538901},{"$f":"IF($T97-BZ$2 >=Active!$A$3,BY96*BZ$1,\"\")","v":448698.19874247792},{"$f":"IF($T97-CA$2 >=Active!$A$3,BZ96*CA$1,\"\")","v":430306.83508867526},{"$f":"IF($T97-CB$2 >=Active!$A$3,CA96*CB$1,\"\")","v":412269.41629660741},{"$f":"IF($T97-CC$2 >=Active!$A$3,CB96*CC$1,\"\")","v":389292.16469676158},{"$f":"IF($T97-CD$2 >=Active!$A$3,CC96*CD$1,\"\")","v":366885.81582156772},{"$f":"IF($T97-CE$2 >=Active!$A$3,CD96*CE$1,\"\")","v":345036.1214768464},{"$f":"IF($T97-CF$2 >=Active!$A$3,CE96*CF$1,\"\")","v":323729.19061473146},{"$f":"IF($T97-CG$2 >=Active!$A$3,CF96*CG$1,\"\")","v":302665.13678943948},{"$f":"IF($T97-CH$2 >=Active!$A$3,CG96*CH$1,\"\")","v":282155.65447951754},{"$f":"IF($T97-CI$2 >=Active!$A$3,CH96*CI$1,\"\")","v":262186.39117658779},{"$f":"IF($T97-CJ$2 >=Active!$A$3,CI96*CJ$1,\"\")","v":1216307.0492868712},{"$f":"IF($T97-CK$2 >=Active!$A$3,CJ96*CK$1,\"\")","v":1060735.1981587228},{"$f":"IF($T97-CL$2 >=Active!$A$3,CK96*CL$1,\"\")","v":914014.08571478166},{"$f":"IF($T97-CM$2 >=Active!$A$3,CL96*CM$1,\"\")","v":818745.70139838033},{"$f":"IF($T97-CN$2 >=Active!$A$3,CM96*CN$1,\"\")","v":727851.20806876372},{"$f":"IF($T97-CO$2 >=Active!$A$3,CN96*CO$1,\"\")","v":641137.44796464418},{"$f":"IF($T97-CP$2 >=Active!$A$3,CO96*CP$1,\"\")","v":558419.81413014163},{"$f":"IF($T97-CQ$2 >=Active!$A$3,CP96*CQ$1,\"\")","v":479521.86975905101},{"$f":"IF($T97-CR$2 >=Active!$A$3,CQ96*CR$1,\"\")","v":427212.77321224677},{"$f":"IF($T97-CS$2 >=Active!$A$3,CR96*CS$1,\"\")","v":376826.89657910418},{"$f":"IF($T97-CT$2 >=Active!$A$3,CS96*CT$1,\"\")","v":328296.71116659633},{"$f":"IF($T97-CU$2 >=Active!$A$3,CT96*CU$1,\"\")","v":281557.11012906436},{"$f":"IF($T97-CV$2 >=Active!$A$3,CU96*CV$1,\"\")","v":236545.31959470699},{"$f":"IF($T97-CW$2 >=Active!$A$3,CV96*CW$1,\"\")","v":243681.74640985581},{"$f":"IF($T97-CX$2 >=Active!$A$3,CW96*CX$1,\"\")","v":250796.17311456666},{"$f":"IF($T97-CY$2 >=Active!$A$3,CX96*CY$1,\"\")","v":257888.75060447716},{"$f":"IF($T97-CZ$2 >=Active!$A$3,CY96*CZ$1,\"\")","v":264959.62915915443},{"$f":"IF($T97-DA$2 >=Active!$A$3,CZ96*DA$1,\"\")","v":271753.07043170329},{"$f":"IF($T97-DB$2 >=Active!$A$3,DA96*DB$1,\"\")","v":299206.84173559526},{"$f":"IF($T97-DC$2 >=Active!$A$3,DB96*DC$1,\"\")","v":326950.54893932253},{"$f":"IF($T97-DD$2 >=Active!$A$3,DC96*DD$1,\"\")","v":354990.64271137078},{"$f":"IF($T97-DE$2 >=Active!$A$3,DD96*DE$1,\"\")","v":382613.81853230577},{"$f":"IF($T97-DF$2 >=Active!$A$3,DE96*DF$1,\"\")","v":409671.14721515239},{"$f":"IF($T97-DG$2 >=Active!$A$3,DF96*DG$1,\"\")","v":392108.80861777934},114,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114,0,0]
[115,4443.7149776725855,1833.3741660000003,5546.7300341992213,2932.6626655199993,1,1,0.4,0.398308,null,null,0,0,0.80683499999999997,0.398308,null,null,null,null,2110,373987.37770719,{"$f":"IF($T98-V$2 >=Active!$A$3,U97*V$1,\"\")","v":405775.21981230116},{"$f":"IF($T98-W$2 >=Active!$A$3,V97*W$1,\"\")","v":440264.9362713467},{"$f":"IF($T98-X$2 >=Active!$A$3,W97*X$1,\"\")","v":477686.17856528616},{"$f":"IF($T98-Y$2 >=Active!$A$3,X97*Y$1,\"\")","v":503957.57084635005},{"$f":"IF($T98-Z$2 >=Active!$A$3,Y97*Z$1,\"\")","v":531673.81558817148},{"$f":"IF($T98-AA$2 >=Active!$A$3,Z97*AA$1,\"\")","v":534205.59566240024},{"$f":"IF($T98-AB$2 >=Active!$A$3,AA97*AB$1,\"\")","v":537258.19906618481},{"$f":"IF($T98-AC$2 >=Active!$A$3,AB97*AC$1,\"\")","v":540328.24591799092},{"$f":"IF($T98-AD$2 >=Active!$A$3,AC97*AD$1,\"\")","v":543930.43422411033},{"$f":"IF($T98-AE$2 >=Active!$A$3,AD97*AE$1,\"\")","v":547556.63711893721},{"$f":"IF($T98-AF$2 >=Active!$A$3,AE97*AF$1,\"\")","v":551207.01469972928},{"$f":"IF($T98-AG$2 >=Active!$A$3,AF97*AG$1,\"\")","v":554881.72813106014},{"$f":"IF($T98-AH$2 >=Active!$A$3,AG97*AH$1,\"\")","v":558580.93965193338},{"$f":"IF($T98-AI$2 >=Active!$A$3,AH97*AI$1,\"\")","v":562304.81258294533},{"$f":"IF($T98-AJ$2 >=Active!$A$3,AI97*AJ$1,\"\")","v":566053.51133349782},{"$f":"IF($T98-AK$2 >=Active!$A$3,AJ97*AK$1,\"\")","v":569827.20140905399},{"$f":"IF($T98-AL$2 >=Active!$A$3,AK97*AL$1,\"\")","v":573626.04941844684},{"$f":"IF($T98-AM$2 >=Active!$A$3,AL97*AM$1,\"\")","v":577450.22308123601},{"$f":"IF($T98-AN$2 >=Active!$A$3,AM97*AN$1,\"\")","v":581299.89123511023},{"$f":"IF($T98-AO$2 >=Active!$A$3,AN97*AO$1,\"\")","v":585175.22384334344},{"$f":"IF($T98-AP$2 >=Active!$A$3,AO97*AP$1,\"\")","v":589076.39200229815},{"$f":"IF($T98-AQ$2 >=Active!$A$3,AP97*AQ$1,\"\")","v":593003.56794897991},{"$f":"IF($T98-AR$2 >=Active!$A$3,AQ97*AR$1,\"\")","v":596956.92506863875},{"$f":"IF($T98-AS$2 >=Active!$A$3,AR97*AS$1,\"\")","v":600364.86184353055},{"$f":"IF($T98-AT$2 >=Active!$A$3,AS97*AT$1,\"\")","v":603792.25401390204},{"$f":"IF($T98-AU$2 >=Active!$A$3,AT97*AU$1,\"\")","v":606661.98906149657},{"$f":"IF($T98-AV$2 >=Active!$A$3,AU97*AV$1,\"\")","v":609545.36353422131},{"$f":"IF($T98-AW$2 >=Active!$A$3,AV97*AW$1,\"\")","v":612442.44225824287},{"$f":"IF($T98-AX$2 >=Active!$A$3,AW97*AX$1,\"\")","v":614768.90927536751},{"$f":"IF($T98-AY$2 >=Active!$A$3,AX97*AY$1,\"\")","v":617104.2137740386},{"$f":"IF($T98-AZ$2 >=Active!$A$3,AY97*AZ$1,\"\")","v":618860.67738060583},{"$f":"IF($T98-BA$2 >=Active!$A$3,AZ97*BA$1,\"\")","v":620622.14040920301},{"$f":"IF($T98-BB$2 >=Active!$A$3,BA97*BB$1,\"\")","v":621798.67527253728},{"$f":"IF($T98-BC$2 >=Active!$A$3,BB97*BC$1,\"\")","v":622977.44053371763},{"$f":"IF($T98-BD$2 >=Active!$A$3,BC97*BD$1,\"\")","v":624158.44042098452},{"$f":"IF($T98-BE$2 >=Active!$A$3,BD97*BE$1,\"\")","v":625341.67917059711},{"$f":"IF($T98-BF$2 >=Active!$A$3,BE97*BF$1,\"\")","v":626527.16102684487},{"$f":"IF($T98-BG$2 >=Active!$A$3,BF97*BG$1,\"\")","v":627714.89024206111},{"$f":"IF($T98-BH$2 >=Active!$A$3,BG97*BH$1,\"\")","v":628904.87107664277},{"$f":"IF($T98-BI$2 >=Active!$A$3,BH97*BI$1,\"\")","v":630097.10779906251},{"$f":"IF($T98-BJ$2 >=Active!$A$3,BI97*BJ$1,\"\")","v":630693.7906662965},{"$f":"IF($T98-BK$2 >=Active!$A$3,BJ97*BK$1,\"\")","v":631291.03857412376},{"$f":"IF($T98-BL$2 >=Active!$A$3,BK97*BL$1,\"\")","v":631888.85205762158},{"$f":"IF($T98-BM$2 >=Active!$A$3,BL97*BM$1,\"\")","v":626553.15672361187},{"$f":"IF($T98-BN$2 >=Active!$A$3,BM97*BN$1,\"\")","v":621238.65889865393},{"$f":"IF($T98-BO$2 >=Active!$A$3,BN97*BO$1,\"\")","v":615945.25412724051},{"$f":"IF($T98-BP$2 >=Active!$A$3,BO97*BP$1,\"\")","v":610672.83847443748},{"$f":"IF($T98-BQ$2 >=Active!$A$3,BP97*BQ$1,\"\")","v":605421.30852320034},{"$f":"IF($T98-BR$2 >=Active!$A$3,BQ97*BR$1,\"\")","v":600190.56137171271},{"$f":"IF($T98-BS$2 >=Active!$A$3,BR97*BS$1,\"\")","v":594980.49463072803},{"$f":"IF($T98-BT$2 >=Active!$A$3,BS97*BT$1,\"\")","v":582514.22059018794},{"$f":"IF($T98-BU$2 >=Active!$A$3,BT97*BU$1,\"\")","v":570174.49060433335},{"$f":"IF($T98-BV$2 >=Active!$A$3,BU97*BV$1,\"\")","v":557959.93927212711},{"$f":"IF($T98-BW$2 >=Active!$A$3,BV97*BW$1,\"\")","v":545869.21601023525},{"$f":"IF($T98-BX$2 >=Active!$A$3,BW97*BX$1,\"\")","v":533900.98489061755},{"$f":"IF($T98-BY$2 >=Active!$A$3,BX97*BY$1,\"\")","v":513818.94186563545},{"$f":"IF($T98-BZ$2 >=Active!$A$3,BY97*BZ$1,\"\")","v":494095.20376799616},{"$f":"IF($T98-CA$2 >=Active!$A$3,BZ97*CA$1,\"\")","v":474273.99607079913},{"$f":"IF($T98-CB$2 >=Active!$A$3,CA97*CB$1,\"\")","v":454834.32468872971},{"$f":"IF($T98-CC$2 >=Active!$A$3,CB97*CC$1,\"\")","v":435768.77302551398},{"$f":"IF($T98-CD$2 >=Active!$A$3,CC97*CD$1,\"\")","v":411481.81808447698},{"$f":"IF($T98-CE$2 >=Active!$A$3,CD97*CE$1,\"\")","v":387798.30732339708},{"$f":"IF($T98-CF$2 >=Active!$A$3,CE97*CF$1,\"\")","v":364703.18040102662},{"$f":"IF($T98-CG$2 >=Active!$A$3,CF97*CG$1,\"\")","v":342181.75447977113},{"$f":"IF($T98-CH$2 >=Active!$A$3,CG97*CH$1,\"\")","v":319917.04958643753},{"$f":"IF($T98-CI$2 >=Active!$A$3,CH97*CI$1,\"\")","v":298238.52678485005},{"$f":"IF($T98-CJ$2 >=Active!$A$3,CI97*CJ$1,\"\")","v":277131.01547365327},{"$f":"IF($T98-CK$2 >=Active!$A$3,CJ97*CK$1,\"\")","v":1285636.5510962228},{"$f":"IF($T98-CL$2 >=Active!$A$3,CK97*CL$1,\"\")","v":1121197.10445377},{"$f":"IF($T98-CM$2 >=Active!$A$3,CL97*CM$1,\"\")","v":966112.88860052417},{"$f":"IF($T98-CN$2 >=Active!$A$3,CM97*CN$1,\"\")","v":865414.20637808798},{"$f":"IF($T98-CO$2 >=Active!$A$3,CN97*CO$1,\"\")","v":769338.72692868323},{"$f":"IF($T98-CP$2 >=Active!$A$3,CO97*CP$1,\"\")","v":677682.28249862883},{"$f":"IF($T98-CQ$2 >=Active!$A$3,CP97*CQ$1,\"\")","v":590249.74353555962},{"$f":"IF($T98-CR$2 >=Active!$A$3,CQ97*CR$1,\"\")","v":506854.61633531691},{"$f":"IF($T98-CS$2 >=Active!$A$3,CR97*CS$1,\"\")","v":451563.90128534479},{"$f":"IF($T98-CT$2 >=Active!$A$3,CS97*CT$1,\"\")","v":398306.02968411311},{"$f":"IF($T98-CU$2 >=Active!$A$3,CT97*CU$1,\"\")","v":347009.62370309228},{"$f":"IF($T98-CV$2 >=Active!$A$3,CU97*CV$1,\"\")","v":297605.86540642101},{"$f":"IF($T98-CW$2 >=Active!$A$3,CV97*CW$1,\"\")","v":250028.40281160528},{"$f":"IF($T98-CX$2 >=Active!$A$3,CW97*CX$1,\"\")","v":257571.60595521759},{"$f":"IF($T98-CY$2 >=Active!$A$3,CX97*CY$1,\"\")","v":265091.55498209695},{"$f":"IF($T98-CZ$2 >=Active!$A$3,CY97*CZ$1,\"\")","v":272588.40938893234},{"$f":"IF($T98-DA$2 >=Active!$A$3,CZ97*DA$1,\"\")","v":280062.32802122622},{"$f":"IF($T98-DB$2 >=Active!$A$3,DA97*DB$1,\"\")","v":287242.99544631038},{"$f":"IF($T98-DC$2 >=Active!$A$3,DB97*DC$1,\"\")","v":316261.63171452418},{"$f":"IF($T98-DD$2 >=Active!$A$3,DC97*DD$1,\"\")","v":345586.73022886389},{"$f":"IF($T98-DE$2 >=Active!$A$3,DD97*DE$1,\"\")","v":375225.10934591887},{"$f":"IF($T98-DF$2 >=Active!$A$3,DE97*DF$1,\"\")","v":404422.80618864717},{"$f":"IF($T98-DG$2 >=Active!$A$3,DF97*DG$1,\"\")","v":433022.40260641603},115,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115,0,0]
[116,4443.7149776725855,1833.3741660000003,5546.7300341992213,2932.6626655199993,1,1,0.4,0.4,null,null,0,0,0.80608999999999997,0.4,null,null,null,null,2111,373988.37770719,{"$f":"IF($T99-V$2 >=Active!$A$3,U98*V$1,\"\")","v":405776.30481230112},{"$f":"IF($T99-W$2 >=Active!$A$3,V98*W$1,\"\")","v":440266.11349634675},{"$f":"IF($T99-X$2 >=Active!$A$3,W98*X$1,\"\")","v":477687.45585441118},{"$f":"IF($T99-Y$2 >=Active!$A$3,X98*Y$1,\"\")","v":503958.91838637687},{"$f":"IF($T99-Z$2 >=Active!$A$3,Y98*Z$1,\"\")","v":531675.23724289925},{"$f":"IF($T99-AA$2 >=Active!$A$3,Z98*AA$1,\"\")","v":560915.87544552085},{"$f":"IF($T99-AB$2 >=Active!$A$3,AA98*AB$1,\"\")","v":564121.10901949473},{"$f":"IF($T99-AC$2 >=Active!$A$3,AB98*AC$1,\"\")","v":567344.65821389121},{"$f":"IF($T99-AD$2 >=Active!$A$3,AC98*AD$1,\"\")","v":571126.95593531639},{"$f":"IF($T99-AE$2 >=Active!$A$3,AD98*AE$1,\"\")","v":574934.4689748846},{"$f":"IF($T99-AF$2 >=Active!$A$3,AE98*AF$1,\"\")","v":578767.36543471657},{"$f":"IF($T99-AG$2 >=Active!$A$3,AF98*AG$1,\"\")","v":582625.81453761377},{"$f":"IF($T99-AH$2 >=Active!$A$3,AG98*AH$1,\"\")","v":586509.98663453048},{"$f":"IF($T99-AI$2 >=Active!$A$3,AH98*AI$1,\"\")","v":590420.05321209354},{"$f":"IF($T99-AJ$2 >=Active!$A$3,AI98*AJ$1,\"\")","v":594356.1869001732},{"$f":"IF($T99-AK$2 >=Active!$A$3,AJ98*AK$1,\"\")","v":598318.56147950713},{"$f":"IF($T99-AL$2 >=Active!$A$3,AK98*AL$1,\"\")","v":602307.35188937001},{"$f":"IF($T99-AM$2 >=Active!$A$3,AL98*AM$1,\"\")","v":606322.73423529824},{"$f":"IF($T99-AN$2 >=Active!$A$3,AM98*AN$1,\"\")","v":610364.88579686638},{"$f":"IF($T99-AO$2 >=Active!$A$3,AN98*AO$1,\"\")","v":614433.98503551143},{"$f":"IF($T99-AP$2 >=Active!$A$3,AO98*AP$1,\"\")","v":618530.21160241403},{"$f":"IF($T99-AQ$2 >=Active!$A$3,AP98*AQ$1,\"\")","v":622653.74634642911},{"$f":"IF($T99-AR$2 >=Active!$A$3,AQ98*AR$1,\"\")","v":626804.77132207167},{"$f":"IF($T99-AS$2 >=Active!$A$3,AR98*AS$1,\"\")","v":630983.46979755117},{"$f":"IF($T99-AT$2 >=Active!$A$3,AS98*AT$1,\"\")","v":634585.65896861174},{"$f":"IF($T99-AU$2 >=Active!$A$3,AT98*AU$1,\"\")","v":638208.41249269445},{"$f":"IF($T99-AV$2 >=Active!$A$3,AU98*AV$1,\"\")","v":641241.72243800189},{"$f":"IF($T99-AW$2 >=Active!$A$3,AV98*AW$1,\"\")","v":644289.44925567193},{"$f":"IF($T99-AX$2 >=Active!$A$3,AW98*AX$1,\"\")","v":647351.66146696266},{"$f":"IF($T99-AY$2 >=Active!$A$3,AX98*AY$1,\"\")","v":649810.73710406339},{"$f":"IF($T99-AZ$2 >=Active!$A$3,AY98*AZ$1,\"\")","v":652279.15395915881},{"$f":"IF($T99-BA$2 >=Active!$A$3,AZ98*BA$1,\"\")","v":654135.73599130032},{"$f":"IF($T99-BB$2 >=Active!$A$3,BA98*BB$1,\"\")","v":655997.60241252754},{"$f":"IF($T99-BC$2 >=Active!$A$3,BB98*BC$1,\"\")","v":657241.19976307184},{"$f":"IF($T99-BD$2 >=Active!$A$3,BC98*BD$1,\"\")","v":658487.15464413946},{"$f":"IF($T99-BE$2 >=Active!$A$3,BD98*BE$1,\"\")","v":659735.47152498062},{"$f":"IF($T99-BF$2 >=Active!$A$3,BE98*BF$1,\"\")","v":660986.15488332114},{"$f":"IF($T99-BG$2 >=Active!$A$3,BF98*BG$1,\"\")","v":662239.20920537494},{"$f":"IF($T99-BH$2 >=Active!$A$3,BG98*BH$1,\"\")","v":663494.63898585853},{"$f":"IF($T99-BI$2 >=Active!$A$3,BH98*BI$1,\"\")","v":664752.44872801134},{"$f":"IF($T99-BJ$2 >=Active!$A$3,BI98*BJ$1,\"\")","v":666012.64294360904},{"$f":"IF($T99-BK$2 >=Active!$A$3,BJ98*BK$1,\"\")","v":666643.33673427533},{"$f":"IF($T99-BL$2 >=Active!$A$3,BK98*BL$1,\"\")","v":667274.62777284882},{"$f":"IF($T99-BM$2 >=Active!$A$3,BL98*BM$1,\"\")","v":667906.51662490598},{"$f":"IF($T99-BN$2 >=Active!$A$3,BM98*BN$1,\"\")","v":662266.68665685772},{"$f":"IF($T99-BO$2 >=Active!$A$3,BN98*BO$1,\"\")","v":656649.26245587715},{"$f":"IF($T99-BP$2 >=Active!$A$3,BO98*BP$1,\"\")","v":651054.13361249317},{"$f":"IF($T99-BQ$2 >=Active!$A$3,BP98*BQ$1,\"\")","v":645481.19026748033},{"$f":"IF($T99-BR$2 >=Active!$A$3,BQ98*BR$1,\"\")","v":639930.32310902269},{"$f":"IF($T99-BS$2 >=Active!$A$3,BR98*BS$1,\"\")","v":634401.42336990032},{"$f":"IF($T99-BT$2 >=Active!$A$3,BS98*BT$1,\"\")","v":628894.38282467949},{"$f":"IF($T99-BU$2 >=Active!$A$3,BT98*BU$1,\"\")","v":615717.53116382856},{"$f":"IF($T99-BV$2 >=Active!$A$3,BU98*BV$1,\"\")","v":602674.43656878034},{"$f":"IF($T99-BW$2 >=Active!$A$3,BV98*BW$1,\"\")","v":589763.65581063833},{"$f":"IF($T99-BX$2 >=Active!$A$3,BW98*BX$1,\"\")","v":576983.76132281858},{"$f":"IF($T99-BY$2 >=Active!$A$3,BX98*BY$1,\"\")","v":564333.34102938266},{"$f":"IF($T99-BZ$2 >=Active!$A$3,BY98*BZ$1,\"\")","v":543106.62155197666},{"$f":"IF($T99-CA$2 >=Active!$A$3,BZ98*CA$1,\"\")","v":522258.63038277189},{"$f":"IF($T99-CB$2 >=Active!$A$3,CA98*CB$1,\"\")","v":501307.61384683463},{"$f":"IF($T99-CC$2 >=Active!$A$3,CB98*CC$1,\"\")","v":480759.88119598728},{"$f":"IF($T99-CD$2 >=Active!$A$3,CC98*CD$1,\"\")","v":460607.59308796824},{"$f":"IF($T99-CE$2 >=Active!$A$3,CD98*CE$1,\"\")","v":434936.28171529213},{"$f":"IF($T99-CF$2 >=Active!$A$3,CE98*CF$1,\"\")","v":409902.81084083067},{"$f":"IF($T99-CG$2 >=Active!$A$3,CF98*CG$1,\"\")","v":385491.26168388512},{"$f":"IF($T99-CH$2 >=Active!$A$3,CG98*CH$1,\"\")","v":361686.11448511807},{"$f":"IF($T99-CI$2 >=Active!$A$3,CH98*CI$1,\"\")","v":338152.32141286443},{"$f":"IF($T99-CJ$2 >=Active!$A$3,CI98*CJ$1,\"\")","v":315238.12281158648},{"$f":"IF($T99-CK$2 >=Active!$A$3,CJ98*CK$1,\"\")","v":292927.48335565149},{"$f":"IF($T99-CL$2 >=Active!$A$3,CK98*CL$1,\"\")","v":1358917.8345087075},{"$f":"IF($T99-CM$2 >=Active!$A$3,CL98*CM$1,\"\")","v":1185105.3394076347},{"$f":"IF($T99-CN$2 >=Active!$A$3,CM98*CN$1,\"\")","v":1021181.323250754},{"$f":"IF($T99-CO$2 >=Active!$A$3,CN98*CO$1,\"\")","v":914742.8161416389},{"$f":"IF($T99-CP$2 >=Active!$A$3,CO98*CP$1,\"\")","v":813191.03436361812},{"$f":"IF($T99-CQ$2 >=Active!$A$3,CP98*CQ$1,\"\")","v":716310.17260105058},{"$f":"IF($T99-CR$2 >=Active!$A$3,CQ98*CR$1,\"\")","v":623893.9789170865},{"$f":"IF($T99-CS$2 >=Active!$A$3,CR98*CS$1,\"\")","v":535745.32946642989},{"$f":"IF($T99-CT$2 >=Active!$A$3,CS98*CT$1,\"\")","v":477303.04365860944},{"$f":"IF($T99-CU$2 >=Active!$A$3,CT98*CU$1,\"\")","v":421009.47337610752},{"$f":"IF($T99-CV$2 >=Active!$A$3,CU98*CV$1,\"\")","v":366789.17225416854},{"$f":"IF($T99-CW$2 >=Active!$A$3,CV98*CW$1,\"\")","v":314569.399734587},{"$f":"IF($T99-CX$2 >=Active!$A$3,CW98*CX$1,\"\")","v":264280.02177186677},{"$f":"IF($T99-CY$2 >=Active!$A$3,CX98*CY$1,\"\")","v":272253.18749466498},{"$f":"IF($T99-CZ$2 >=Active!$A$3,CY98*CZ$1,\"\")","v":280201.77361607645},{"$f":"IF($T99-DA$2 >=Active!$A$3,CZ98*DA$1,\"\")","v":288125.94872410147},{"$f":"IF($T99-DB$2 >=Active!$A$3,DA98*DB$1,\"\")","v":296025.88071843609},{"$f":"IF($T99-DC$2 >=Active!$A$3,DB98*DC$1,\"\")","v":303615.84618675004},{"$f":"IF($T99-DD$2 >=Active!$A$3,DC98*DD$1,\"\")","v":334288.54472225206},{"$f":"IF($T99-DE$2 >=Active!$A$3,DD98*DE$1,\"\")","v":365285.17385190912},{"$f":"IF($T99-DF$2 >=Active!$A$3,DE98*DF$1,\"\")","v":396612.94057863625},{"$f":"IF($T99-DG$2 >=Active!$A$3,DF98*DG$1,\"\")","v":427474.90614140005},116,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116,0,0]
[117,4443.7149776725855,1833.3741660000003,5546.7300341992213,2932.6626655199993,1,1,0.4,0.4,null,null,0,0,0.80608999999999997,0.4,null,null,null,null,2112,373989.37770719,{"$f":"IF($T100-V$2 >=Active!$A$3,U99*V$1,\"\")","v":405777.38981230115},{"$f":"IF($T100-W$2 >=Active!$A$3,V99*W$1,\"\")","v":440267.29072134668},{"$f":"IF($T100-X$2 >=Active!$A$3,W99*X$1,\"\")","v":477688.7331435362},{"$f":"IF($T100-Y$2 >=Active!$A$3,X99*Y$1,\"\")","v":503960.26592640375},{"$f":"IF($T100-Z$2 >=Active!$A$3,Y99*Z$1,\"\")","v":531676.65889762761},{"$f":"IF($T100-AA$2 >=Active!$A$3,Z99*AA$1,\"\")","v":560917.37529125868},{"$f":"IF($T100-AB$2 >=Active!$A$3,AA99*AB$1,\"\")","v":592327.16447047004},{"$f":"IF($T100-AC$2 >=Active!$A$3,AB99*AC$1,\"\")","v":595711.89112458646},{"$f":"IF($T100-AD$2 >=Active!$A$3,AC99*AD$1,\"\")","v":599683.30373208295},{"$f":"IF($T100-AE$2 >=Active!$A$3,AD99*AE$1,\"\")","v":603681.19242362934},{"$f":"IF($T100-AF$2 >=Active!$A$3,AE99*AF$1,\"\")","v":607705.733706453},{"$f":"IF($T100-AG$2 >=Active!$A$3,AF99*AG$1,\"\")","v":611757.10526449536},{"$f":"IF($T100-AH$2 >=Active!$A$3,AG99*AH$1,\"\")","v":615835.48596625775},{"$f":"IF($T100-AI$2 >=Active!$A$3,AH99*AI$1,\"\")","v":619941.05587269866},{"$f":"IF($T100-AJ$2 >=Active!$A$3,AI99*AJ$1,\"\")","v":624073.99624518282},{"$f":"IF($T100-AK$2 >=Active!$A$3,AJ99*AK$1,\"\")","v":628234.48955348309},{"$f":"IF($T100-AL$2 >=Active!$A$3,AK99*AL$1,\"\")","v":632422.719483839},{"$f":"IF($T100-AM$2 >=Active!$A$3,AL99*AM$1,\"\")","v":636638.87094706402},{"$f":"IF($T100-AN$2 >=Active!$A$3,AM99*AN$1,\"\")","v":640883.13008671021},{"$f":"IF($T100-AO$2 >=Active!$A$3,AN99*AO$1,\"\")","v":645155.68428728776},{"$f":"IF($T100-AP$2 >=Active!$A$3,AO99*AP$1,\"\")","v":649456.72218253557},{"$f":"IF($T100-AQ$2 >=Active!$A$3,AP99*AQ$1,\"\")","v":653786.43366375158},{"$f":"IF($T100-AR$2 >=Active!$A$3,AQ99*AR$1,\"\")","v":658145.00988817553},{"$f":"IF($T100-AS$2 >=Active!$A$3,AR99*AS$1,\"\")","v":662532.6432874297},{"$f":"IF($T100-AT$2 >=Active!$A$3,AS99*AT$1,\"\")","v":666949.52757601149},{"$f":"IF($T100-AU$2 >=Active!$A$3,AT99*AU$1,\"\")","v":670757.04152982251},{"$f":"IF($T100-AV$2 >=Active!$A$3,AU99*AV$1,\"\")","v":674586.29200477805},{"$f":"IF($T100-AW$2 >=Active!$A$3,AV99*AW$1,\"\")","v":677792.50061696791},{"$f":"IF($T100-AX$2 >=Active!$A$3,AW99*AX$1,\"\")","v":681013.94786324515},{"$f":"IF($T100-AY$2 >=Active!$A$3,AX99*AY$1,\"\")","v":684250.70617057953},{"$f":"IF($T100-AZ$2 >=Active!$A$3,AY99*AZ$1,\"\")","v":686849.94911899499},{"$f":"IF($T100-BA$2 >=Active!$A$3,AZ99*BA$1,\"\")","v":689459.0657348308},{"$f":"IF($T100-BB$2 >=Active!$A$3,BA99*BB$1,\"\")","v":691421.47294280445},{"$f":"IF($T100-BC$2 >=Active!$A$3,BB99*BC$1,\"\")","v":693389.46575004153},{"$f":"IF($T100-BD$2 >=Active!$A$3,BC99*BD$1,\"\")","v":694703.94814956689},{"$f":"IF($T100-BE$2 >=Active!$A$3,BD99*BE$1,\"\")","v":696020.92245885532},{"$f":"IF($T100-BF$2 >=Active!$A$3,BE99*BF$1,\"\")","v":697340.3934019045},{"$f":"IF($T100-BG$2 >=Active!$A$3,BF99*BG$1,\"\")","v":698662.36571167037},{"$f":"IF($T100-BH$2 >=Active!$A$3,BG99*BH$1,\"\")","v":699986.84413008124},{"$f":"IF($T100-BI$2 >=Active!$A$3,BH99*BI$1,\"\")","v":701313.83340805245},{"$f":"IF($T100-BJ$2 >=Active!$A$3,BI99*BJ$1,\"\")","v":702643.3383055079},{"$f":"IF($T100-BK$2 >=Active!$A$3,BJ99*BK$1,\"\")","v":703975.36359139474},{"$f":"IF($T100-BL$2 >=Active!$A$3,BK99*BL$1,\"\")","v":704642.00692812901},{"$f":"IF($T100-BM$2 >=Active!$A$3,BL99*BM$1,\"\")","v":705309.28155590117},{"$f":"IF($T100-BN$2 >=Active!$A$3,BM99*BN$1,\"\")","v":705977.18807252555},{"$f":"IF($T100-BO$2 >=Active!$A$3,BN99*BO$1,\"\")","v":700015.8877962986},{"$f":"IF($T100-BP$2 >=Active!$A$3,BO99*BP$1,\"\")","v":694078.27041586209},{"$f":"IF($T100-BQ$2 >=Active!$A$3,BP99*BQ$1,\"\")","v":688164.21922840527},{"$f":"IF($T100-BR$2 >=Active!$A$3,BQ99*BR$1,\"\")","v":682273.61811272672},{"$f":"IF($T100-BS$2 >=Active!$A$3,BR99*BS$1,\"\")","v":676406.35152623698},{"$f":"IF($T100-BT$2 >=Active!$A$3,BS99*BT$1,\"\")","v":670562.30450198462},{"$f":"IF($T100-BU$2 >=Active!$A$3,BT99*BU$1,\"\")","v":664741.36264568614},{"$f":"IF($T100-BV$2 >=Active!$A$3,BU99*BV$1,\"\")","v":650813.43044016673},{"$f":"IF($T100-BW$2 >=Active!$A$3,BV99*BW$1,\"\")","v":637026.87945320073},{"$f":"IF($T100-BX$2 >=Active!$A$3,BW99*BX$1,\"\")","v":623380.18419184466},{"$f":"IF($T100-BY$2 >=Active!$A$3,BX99*BY$1,\"\")","v":609871.83571821917},{"$f":"IF($T100-BZ$2 >=Active!$A$3,BY99*BZ$1,\"\")","v":596500.34146805748},{"$f":"IF($T100-CA$2 >=Active!$A$3,BZ99*CA$1,\"\")","v":574063.69898043934},{"$f":"IF($T100-CB$2 >=Active!$A$3,CA99*CB$1,\"\")","v":552027.37231458991},{"$f":"IF($T100-CC$2 >=Active!$A$3,CB99*CC$1,\"\")","v":529882.14783610415},{"$f":"IF($T100-CD$2 >=Active!$A$3,CC99*CD$1,\"\")","v":508163.19442415854},{"$f":"IF($T100-CE$2 >=Active!$A$3,CD99*CE$1,\"\")","v":486862.2258939824},{"$f":"IF($T100-CF$2 >=Active!$A$3,CE99*CF$1,\"\")","v":459727.64977306378},{"$f":"IF($T100-CG$2 >=Active!$A$3,CF99*CG$1,\"\")","v":433267.27105875802},{"$f":"IF($T100-CH$2 >=Active!$A$3,CG99*CH$1,\"\")","v":407464.26359986654},{"$f":"IF($T100-CI$2 >=Active!$A$3,CH99*CI$1,\"\")","v":382302.22301076975},{"$f":"IF($T100-CJ$2 >=Active!$A$3,CI99*CJ$1,\"\")","v":357427.00373339769},{"$f":"IF($T100-CK$2 >=Active!$A$3,CJ99*CK$1,\"\")","v":333206.69581184688},{"$f":"IF($T100-CL$2 >=Active!$A$3,CK99*CL$1,\"\")","v":309624.3499069236},{"$f":"IF($T100-CM$2 >=Active!$A$3,CL99*CM$1,\"\")","v":1436376.1510757038},{"$f":"IF($T100-CN$2 >=Active!$A$3,CM99*CN$1,\"\")","v":1252656.3437538699},{"$f":"IF($T100-CO$2 >=Active!$A$3,CN99*CO$1,\"\")","v":1079388.6586760469},{"$f":"IF($T100-CP$2 >=Active!$A$3,CO99*CP$1,\"\")","v":966883.15666171222},{"$f":"IF($T100-CQ$2 >=Active!$A$3,CP99*CQ$1,\"\")","v":859542.92332234432},{"$f":"IF($T100-CR$2 >=Active!$A$3,CQ99*CR$1,\"\")","v":757139.8524393104},{"$f":"IF($T100-CS$2 >=Active!$A$3,CR99*CS$1,\"\")","v":659455.93571536033},{"$f":"IF($T100-CT$2 >=Active!$A$3,CS99*CT$1,\"\")","v":566282.81324601639},{"$f":"IF($T100-CU$2 >=Active!$A$3,CT99*CU$1,\"\")","v":504509.31714715017},{"$f":"IF($T100-CV$2 >=Active!$A$3,CU99*CV$1,\"\")","v":445007.01335854561},{"$f":"IF($T100-CW$2 >=Active!$A$3,CV99*CW$1,\"\")","v":387696.15507265611},{"$f":"IF($T100-CX$2 >=Active!$A$3,CW99*CX$1,\"\")","v":332499.85551945842},{"$f":"IF($T100-CY$2 >=Active!$A$3,CX99*CY$1,\"\")","v":279343.98301286314},{"$f":"IF($T100-CZ$2 >=Active!$A$3,CY99*CZ$1,\"\")","v":287771.61918186088},{"$f":"IF($T100-DA$2 >=Active!$A$3,CZ99*DA$1,\"\")","v":296173.27471219277},{"$f":"IF($T100-DB$2 >=Active!$A$3,DA99*DB$1,\"\")","v":304549.12780137523},{"$f":"IF($T100-DC$2 >=Active!$A$3,DB99*DC$1,\"\")","v":312899.35591938696},{"$f":"IF($T100-DD$2 >=Active!$A$3,DC99*DD$1,\"\")","v":320921.94941939478},{"$f":"IF($T100-DE$2 >=Active!$A$3,DD99*DE$1,\"\")","v":353342.99177142041},{"$f":"IF($T100-DF$2 >=Active!$A$3,DE99*DF$1,\"\")","v":386106.42876146792},{"$f":"IF($T100-DG$2 >=Active!$A$3,DF99*DG$1,\"\")","v":419219.87819161848},117,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117,0,0]
[118,4443.7149776725855,1833.3741660000003,5546.7300341992213,2932.6626655199993,1,1,0.4,0.4,null,null,0,0,0.80608999999999997,0.4,null,null,null,null,2113,373990.37770719,{"$f":"IF($T101-V$2 >=Active!$A$3,U100*V$1,\"\")","v":405778.47481230111},{"$f":"IF($T101-W$2 >=Active!$A$3,V100*W$1,\"\")","v":440268.46794634673},{"$f":"IF($T101-X$2 >=Active!$A$3,W100*X$1,\"\")","v":477690.01043266116},{"$f":"IF($T101-Y$2 >=Active!$A$3,X100*Y$1,\"\")","v":503961.61346643069},{"$f":"IF($T101-Z$2 >=Active!$A$3,Y100*Z$1,\"\")","v":531678.08055235597},{"$f":"IF($T101-AA$2 >=Active!$A$3,Z100*AA$1,\"\")","v":560918.87513699709},{"$f":"IF($T101-AB$2 >=Active!$A$3,AA100*AB$1,\"\")","v":592328.74830756919},{"$f":"IF($T101-AC$2 >=Active!$A$3,AB100*AC$1,\"\")","v":625497.48568081635},{"$f":"IF($T101-AD$2 >=Active!$A$3,AC100*AD$1,\"\")","v":629667.4689186879},{"$f":"IF($T101-AE$2 >=Active!$A$3,AD100*AE$1,\"\")","v":633865.25204481161},{"$f":"IF($T101-AF$2 >=Active!$A$3,AE100*AF$1,\"\")","v":638091.02039177623},{"$f":"IF($T101-AG$2 >=Active!$A$3,AF100*AG$1,\"\")","v":642344.96052772074},{"$f":"IF($T101-AH$2 >=Active!$A$3,AG100*AH$1,\"\")","v":646627.26026457152},{"$f":"IF($T101-AI$2 >=Active!$A$3,AH100*AI$1,\"\")","v":650938.10866633442},{"$f":"IF($T101-AJ$2 >=Active!$A$3,AI100*AJ$1,\"\")","v":655277.69605744246},{"$f":"IF($T101-AK$2 >=Active!$A$3,AJ100*AK$1,\"\")","v":659646.21403115825},{"$f":"IF($T101-AL$2 >=Active!$A$3,AK100*AL$1,\"\")","v":664043.85545803164},{"$f":"IF($T101-AM$2 >=Active!$A$3,AL100*AM$1,\"\")","v":668470.81449441775},{"$f":"IF($T101-AN$2 >=Active!$A$3,AM100*AN$1,\"\")","v":672927.28659104661},{"$f":"IF($T101-AO$2 >=Active!$A$3,AN100*AO$1,\"\")","v":677413.46850165271},{"$f":"IF($T101-AP$2 >=Active!$A$3,AO100*AP$1,\"\")","v":681929.55829166307},{"$f":"IF($T101-AQ$2 >=Active!$A$3,AP100*AQ$1,\"\")","v":686475.75534694002},{"$f":"IF($T101-AR$2 >=Active!$A$3,AQ100*AR$1,\"\")","v":691052.26038258534},{"$f":"IF($T101-AS$2 >=Active!$A$3,AR100*AS$1,\"\")","v":695659.27545180148},{"$f":"IF($T101-AT$2 >=Active!$A$3,AS100*AT$1,\"\")","v":700297.00395481312},{"$f":"IF($T101-AU$2 >=Active!$A$3,AT100*AU$1,\"\")","v":704965.65064784407},{"$f":"IF($T101-AV$2 >=Active!$A$3,AU100*AV$1,\"\")","v":708990.19289702235},{"$f":"IF($T101-AW$2 >=Active!$A$3,AV100*AW$1,\"\")","v":713037.71064905031},{"$f":"IF($T101-AX$2 >=Active!$A$3,AW100*AX$1,\"\")","v":716426.67315213499},{"$f":"IF($T101-AY$2 >=Active!$A$3,AX100*AY$1,\"\")","v":719831.74289145006},{"$f":"IF($T101-AZ$2 >=Active!$A$3,AY100*AZ$1,\"\")","v":723252.99642230256},{"$f":"IF($T101-BA$2 >=Active!$A$3,AZ100*BA$1,\"\")","v":726000.39621877763},{"$f":"IF($T101-BB$2 >=Active!$A$3,BA100*BB$1,\"\")","v":728758.23248171608},{"$f":"IF($T101-BC$2 >=Active!$A$3,BB100*BC$1,\"\")","v":730832.49690054427},{"$f":"IF($T101-BD$2 >=Active!$A$3,BC100*BD$1,\"\")","v":732912.66529779381},{"$f":"IF($T101-BE$2 >=Active!$A$3,BD100*BE$1,\"\")","v":734302.07319409214},{"$f":"IF($T101-BF$2 >=Active!$A$3,BE100*BF$1,\"\")","v":735694.11503901007},{"$f":"IF($T101-BG$2 >=Active!$A$3,BF100*BG$1,\"\")","v":737088.79582581297},{"$f":"IF($T101-BH$2 >=Active!$A$3,BG100*BH$1,\"\")","v":738486.12055723555},{"$f":"IF($T101-BI$2 >=Active!$A$3,BH100*BI$1,\"\")","v":739886.09424549586},{"$f":"IF($T101-BJ$2 >=Active!$A$3,BI100*BJ$1,\"\")","v":741288.72191231139},{"$f":"IF($T101-BK$2 >=Active!$A$3,BJ100*BK$1,\"\")","v":742694.00858892186},{"$f":"IF($T101-BL$2 >=Active!$A$3,BK100*BL$1,\"\")","v":744101.95931610418},{"$f":"IF($T101-BM$2 >=Active!$A$3,BL100*BM$1,\"\")","v":744806.60132303229},{"$f":"IF($T101-BN$2 >=Active!$A$3,BM100*BN$1,\"\")","v":745511.91060458752},{"$f":"IF($T101-BO$2 >=Active!$A$3,BN100*BO$1,\"\")","v":746217.88779265946},{"$f":"IF($T101-BP$2 >=Active!$A$3,BO100*BP$1,\"\")","v":739916.79340068763},{"$f":"IF($T101-BQ$2 >=Active!$A$3,BP100*BQ$1,\"\")","v":733640.73182956618},{"$f":"IF($T101-BR$2 >=Active!$A$3,BQ100*BR$1,\"\")","v":727389.57972442429},{"$f":"IF($T101-BS$2 >=Active!$A$3,BR100*BS$1,\"\")","v":721163.21434515214},{"$f":"IF($T101-BT$2 >=Active!$A$3,BS100*BT$1,\"\")","v":714961.5135632325},{"$f":"IF($T101-BU$2 >=Active!$A$3,BT100*BU$1,\"\")","v":708784.35585859767},{"$f":"IF($T101-BV$2 >=Active!$A$3,BU100*BV$1,\"\")","v":702631.62031649018},{"$f":"IF($T101-BW$2 >=Active!$A$3,BV100*BW$1,\"\")","v":687909.79597525625},{"$f":"IF($T101-BX$2 >=Active!$A$3,BW100*BX$1,\"\")","v":673337.41158203315},{"$f":"IF($T101-BY$2 >=Active!$A$3,BX100*BY$1,\"\")","v":658912.85469077982},{"$f":"IF($T101-BZ$2 >=Active!$A$3,BY100*BZ$1,\"\")","v":644634.53035415767},{"$f":"IF($T101-CA$2 >=Active!$A$3,BZ100*CA$1,\"\")","v":630500.86093173677},{"$f":"IF($T101-CB$2 >=Active!$A$3,CA100*CB$1,\"\")","v":606785.32982232433},{"$f":"IF($T101-CC$2 >=Active!$A$3,CB100*CC$1,\"\")","v":583492.93253652146},{"$f":"IF($T101-CD$2 >=Active!$A$3,CC100*CD$1,\"\")","v":560085.43026276201},{"$f":"IF($T101-CE$2 >=Active!$A$3,CD100*CE$1,\"\")","v":537128.49650633556},{"$f":"IF($T101-CF$2 >=Active!$A$3,CE100*CF$1,\"\")","v":514613.37276993936},{"$f":"IF($T101-CG$2 >=Active!$A$3,CF100*CG$1,\"\")","v":485932.1258101284},{"$f":"IF($T101-CH$2 >=Active!$A$3,CG100*CH$1,\"\")","v":457963.5055091072},{"$f":"IF($T101-CI$2 >=Active!$A$3,CH100*CI$1,\"\")","v":430689.72662505892},{"$f":"IF($T101-CJ$2 >=Active!$A$3,CI100*CJ$1,\"\")","v":404093.44972238358},{"$f":"IF($T101-CK$2 >=Active!$A$3,CJ100*CK$1,\"\")","v":377800.34294620133},{"$f":"IF($T101-CL$2 >=Active!$A$3,CK100*CL$1,\"\")","v":352199.47747312213},{"$f":"IF($T101-CM$2 >=Active!$A$3,CL100*CM$1,\"\")","v":327272.93785161822},{"$f":"IF($T101-CN$2 >=Active!$A$3,CM100*CN$1,\"\")","v":1518249.5916870188},{"$f":"IF($T101-CO$2 >=Active!$A$3,CN100*CO$1,\"\")","v":1324057.7553478405},{"$f":"IF($T101-CP$2 >=Active!$A$3,CO100*CP$1,\"\")","v":1140913.8122205816},{"$f":"IF($T101-CQ$2 >=Active!$A$3,CP100*CQ$1,\"\")","v":1021995.4965914298},{"$f":"IF($T101-CR$2 >=Active!$A$3,CQ100*CR$1,\"\")","v":908536.8699517179},{"$f":"IF($T101-CS$2 >=Active!$A$3,CR100*CS$1,\"\")","v":800296.82402835099},{"$f":"IF($T101-CT$2 >=Active!$A$3,CS100*CT$1,\"\")","v":697044.92405113578},{"$f":"IF($T101-CU$2 >=Active!$A$3,CT100*CU$1,\"\")","v":598560.93360103935},{"$f":"IF($T101-CV$2 >=Active!$A$3,CU100*CV$1,\"\")","v":533266.34822453768},{"$f":"IF($T101-CW$2 >=Active!$A$3,CV100*CW$1,\"\")","v":470372.4131199827},{"$f":"IF($T101-CX$2 >=Active!$A$3,CW100*CX$1,\"\")","v":409794.83591179748},{"$f":"IF($T101-CY$2 >=Active!$A$3,CX100*CY$1,\"\")","v":351452.34728406754},{"$f":"IF($T101-CZ$2 >=Active!$A$3,CY100*CZ$1,\"\")","v":295266.59004459635},{"$f":"IF($T101-DA$2 >=Active!$A$3,CZ100*DA$1,\"\")","v":304174.60147522693},{"$f":"IF($T101-DB$2 >=Active!$A$3,DA100*DB$1,\"\")","v":313055.15137078776},{"$f":"IF($T101-DC$2 >=Active!$A$3,DB100*DC$1,\"\")","v":321908.42808605358},{"$f":"IF($T101-DD$2 >=Active!$A$3,DC100*DD$1,\"\")","v":330734.61920679198},{"$f":"IF($T101-DE$2 >=Active!$A$3,DD100*DE$1,\"\")","v":339214.50053630024},{"$f":"IF($T101-DF$2 >=Active!$A$3,DE100*DF$1,\"\")","v":373483.54230239138},{"$f":"IF($T101-DG$2 >=Active!$A$3,DF100*DG$1,\"\")","v":408114.49520087155},118,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118,0,0]
[119,4443.7149776725855,1833.3741660000003,5546.7300341992213,2932.6626655199993,1,1,0.4,0.4,null,null,0,0,0.80608999999999997,0.4,null,null,null,null,2114,373991.37770719,{"$f":"IF($T102-V$2 >=Active!$A$3,U101*V$1,\"\")","v":405779.55981230113},{"$f":"IF($T102-W$2 >=Active!$A$3,V101*W$1,\"\")","v":440269.64517134667},{"$f":"IF($T102-X$2 >=Active!$A$3,W101*X$1,\"\")","v":477691.28772178618},{"$f":"IF($T102-Y$2 >=Active!$A$3,X101*Y$1,\"\")","v":503962.96100645751},{"$f":"IF($T102-Z$2 >=Active!$A$3,Y101*Z$1,\"\")","v":531679.50220708433},{"$f":"IF($T102-AA$2 >=Active!$A$3,Z101*AA$1,\"\")","v":560920.37498273549},{"$f":"IF($T102-AB$2 >=Active!$A$3,AA101*AB$1,\"\")","v":592330.33214466891},{"$f":"IF($T102-AC$2 >=Active!$A$3,AB101*AC$1,\"\")","v":625499.15821279306},{"$f":"IF($T102-AD$2 >=Active!$A$3,AC101*AD$1,\"\")","v":661150.84236462286},{"$f":"IF($T102-AE$2 >=Active!$A$3,AD101*AE$1,\"\")","v":665558.51464705309},{"$f":"IF($T102-AF$2 >=Active!$A$3,AE101*AF$1,\"\")","v":669995.57141136588},{"$f":"IF($T102-AG$2 >=Active!$A$3,AF101*AG$1,\"\")","v":674462.20855410746},{"$f":"IF($T102-AH$2 >=Active!$A$3,AG101*AH$1,\"\")","v":678958.62327780074},{"$f":"IF($T102-AI$2 >=Active!$A$3,AH101*AI$1,\"\")","v":683485.01409965206},{"$f":"IF($T102-AJ$2 >=Active!$A$3,AI101*AJ$1,\"\")","v":688041.58086031547},{"$f":"IF($T102-AK$2 >=Active!$A$3,AJ101*AK$1,\"\")","v":692628.52473271661},{"$f":"IF($T102-AL$2 >=Active!$A$3,AK101*AL$1,\"\")","v":697246.04823093419},{"$f":"IF($T102-AM$2 >=Active!$A$3,AL101*AM$1,\"\")","v":701894.35521913937},{"$f":"IF($T102-AN$2 >=Active!$A$3,AM101*AN$1,\"\")","v":706573.65092059947},{"$f":"IF($T102-AO$2 >=Active!$A$3,AN101*AO$1,\"\")","v":711284.14192673622},{"$f":"IF($T102-AP$2 >=Active!$A$3,AO101*AP$1,\"\")","v":716026.03620624682},{"$f":"IF($T102-AQ$2 >=Active!$A$3,AP101*AQ$1,\"\")","v":720799.54311428778},{"$f":"IF($T102-AR$2 >=Active!$A$3,AQ101*AR$1,\"\")","v":725604.87340171554},{"$f":"IF($T102-AS$2 >=Active!$A$3,AR101*AS$1,\"\")","v":730442.23922439269},{"$f":"IF($T102-AT$2 >=Active!$A$3,AS101*AT$1,\"\")","v":735311.85415255418},{"$f":"IF($T102-AU$2 >=Active!$A$3,AT101*AU$1,\"\")","v":740213.93318023742},{"$f":"IF($T102-AV$2 >=Active!$A$3,AU101*AV$1,\"\")","v":745148.69273477118},{"$f":"IF($T102-AW$2 >=Active!$A$3,AV101*AW$1,\"\")","v":749402.63389215257},{"$f":"IF($T102-AX$2 >=Active!$A$3,AW101*AX$1,\"\")","v":753680.86015604611},{"$f":"IF($T102-AY$2 >=Active!$A$3,AX101*AY$1,\"\")","v":757262.99352180667},{"$f":"IF($T102-AZ$2 >=Active!$A$3,AY101*AZ$1,\"\")","v":760862.15223626269},{"$f":"IF($T102-BA$2 >=Active!$A$3,AZ101*BA$1,\"\")","v":764478.41721837374},{"$f":"IF($T102-BB$2 >=Active!$A$3,BA101*BB$1,\"\")","v":767382.41880324797},{"$f":"IF($T102-BC$2 >=Active!$A$3,BB101*BC$1,\"\")","v":770297.4517331738},{"$f":"IF($T102-BD$2 >=Active!$A$3,BC101*BD$1,\"\")","v":772489.9492238753},{"$f":"IF($T102-BE$2 >=Active!$A$3,BD101*BE$1,\"\")","v":774688.68721976806},{"$f":"IF($T102-BF$2 >=Active!$A$3,BE101*BF$1,\"\")","v":776157.29136615538},{"$f":"IF($T102-BG$2 >=Active!$A$3,BF101*BG$1,\"\")","v":777628.67959623365},{"$f":"IF($T102-BH$2 >=Active!$A$3,BG101*BH$1,\"\")","v":779102.85718788428},{"$f":"IF($T102-BI$2 >=Active!$A$3,BH101*BI$1,\"\")","v":780579.82942899794},{"$f":"IF($T102-BJ$2 >=Active!$A$3,BI101*BJ$1,\"\")","v":782059.60161748913},{"$f":"IF($T102-BK$2 >=Active!$A$3,BJ101*BK$1,\"\")","v":783542.17906131304},{"$f":"IF($T102-BL$2 >=Active!$A$3,BK101*BL$1,\"\")","v":785027.56707849039},{"$f":"IF($T102-BM$2 >=Active!$A$3,BL101*BM$1,\"\")","v":786515.77099712205},{"$f":"IF($T102-BN$2 >=Active!$A$3,BM101*BN$1,\"\")","v":787260.57759844512},{"$f":"IF($T102-BO$2 >=Active!$A$3,BN101*BO$1,\"\")","v":788006.08950904896},{"$f":"IF($T102-BP$2 >=Active!$A$3,BO101*BP$1,\"\")","v":788752.307396841},{"$f":"IF($T102-BQ$2 >=Active!$A$3,BP101*BQ$1,\"\")","v":782092.0506245268},{"$f":"IF($T102-BR$2 >=Active!$A$3,BQ101*BR$1,\"\")","v":775458.25354385143},{"$f":"IF($T102-BS$2 >=Active!$A$3,BR101*BS$1,\"\")","v":768850.78576871648},{"$f":"IF($T102-BT$2 >=Active!$A$3,BS101*BT$1,\"\")","v":762269.51756282581},{"$f":"IF($T102-BU$2 >=Active!$A$3,BT101*BU$1,\"\")","v":755714.31983633665},{"$f":"IF($T102-BV$2 >=Active!$A$3,BU101*BV$1,\"\")","v":749185.06414253765},{"$f":"IF($T102-BW$2 >=Active!$A$3,BV101*BW$1,\"\")","v":742681.62267453002},{"$f":"IF($T102-BX$2 >=Active!$A$3,BW101*BX$1,\"\")","v":727120.6543458458},{"$f":"IF($T102-BY$2 >=Active!$A$3,BX101*BY$1,\"\")","v":711717.64404220902},{"$f":"IF($T102-BZ$2 >=Active!$A$3,BY101*BZ$1,\"\")","v":696470.8874081542},{"$f":"IF($T102-CA$2 >=Active!$A$3,BZ101*CA$1,\"\")","v":681378.69858434459},{"$f":"IF($T102-CB$2 >=Active!$A$3,CA101*CB$1,\"\")","v":666439.4100048457},{"$f":"IF($T102-CC$2 >=Active!$A$3,CB101*CC$1,\"\")","v":641372.09362219681},{"$f":"IF($T102-CD$2 >=Active!$A$3,CC101*CD$1,\"\")","v":616752.02969110315},{"$f":"IF($T102-CE$2 >=Active!$A$3,CD101*CE$1,\"\")","v":592010.29978773941},{"$f":"IF($T102-CF$2 >=Active!$A$3,CE101*CF$1,\"\")","v":567744.82080719667},{"$f":"IF($T102-CG$2 >=Active!$A$3,CF101*CG$1,\"\")","v":543946.33501782583},{"$f":"IF($T102-CH$2 >=Active!$A$3,CG101*CH$1,\"\")","v":513630.25698130572},{"$f":"IF($T102-CI$2 >=Active!$A$3,CH101*CI$1,\"\")","v":484067.42532312626},{"$f":"IF($T102-CJ$2 >=Active!$A$3,CI101*CJ$1,\"\")","v":455239.04104268725},{"$f":"IF($T102-CK$2 >=Active!$A$3,CJ101*CK$1,\"\")","v":427126.77635655942},{"$f":"IF($T102-CL$2 >=Active!$A$3,CK101*CL$1,\"\")","v":399334.96249413479},{"$f":"IF($T102-CM$2 >=Active!$A$3,CL101*CM$1,\"\")","v":372274.84768909006},{"$f":"IF($T102-CN$2 >=Active!$A$3,CM101*CN$1,\"\")","v":345927.49530916044},{"$f":"IF($T102-CO$2 >=Active!$A$3,CN101*CO$1,\"\")","v":1604789.8184131787},{"$f":"IF($T102-CP$2 >=Active!$A$3,CO101*CP$1,\"\")","v":1399529.0474026673},{"$f":"IF($T102-CQ$2 >=Active!$A$3,CP101*CQ$1,\"\")","v":1205945.8995171546},{"$f":"IF($T102-CR$2 >=Active!$A$3,CQ101*CR$1,\"\")","v":1080249.2398971412},{"$f":"IF($T102-CS$2 >=Active!$A$3,CR101*CS$1,\"\")","v":960323.47153896582},{"$f":"IF($T102-CT$2 >=Active!$A$3,CS101*CT$1,\"\")","v":845913.74299796694},{"$f":"IF($T102-CU$2 >=Active!$A$3,CT101*CU$1,\"\")","v":736776.48472205049},{"$f":"IF($T102-CV$2 >=Active!$A$3,CU101*CV$1,\"\")","v":632678.90681629861},{"$f":"IF($T102-CW$2 >=Active!$A$3,CV101*CW$1,\"\")","v":563662.53007333633},{"$f":"IF($T102-CX$2 >=Active!$A$3,CW101*CX$1,\"\")","v":497183.64066782169},{"$f":"IF($T102-CY$2 >=Active!$A$3,CX101*CY$1,\"\")","v":433153.14155876992},{"$f":"IF($T102-CZ$2 >=Active!$A$3,CY101*CZ$1,\"\")","v":371485.13107925939},{"$f":"IF($T102-DA$2 >=Active!$A$3,CZ101*DA$1,\"\")","v":312096.78567713831},{"$f":"IF($T102-DB$2 >=Active!$A$3,DA101*DB$1,\"\")","v":321512.55375931482},{"$f":"IF($T102-DC$2 >=Active!$A$3,DB101*DC$1,\"\")","v":330899.29499892262},{"$f":"IF($T102-DD$2 >=Active!$A$3,DC101*DD$1,\"\")","v":340257.20848695864},{"$f":"IF($T102-DE$2 >=Active!$A$3,DD101*DE$1,\"\")","v":349586.49250157911},{"$f":"IF($T102-DF$2 >=Active!$A$3,DE101*DF$1,\"\")","v":358549.72706686932},{"$f":"IF($T102-DG$2 >=Active!$A$3,DF101*DG$1,\"\")","v":394772.10421362764},119,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119,0,0]
[120,4443.7149776725901,1833.3741660000001,5546.7300341992204,2932.6626655199998,1,1,1,1,null,null,0,0,0.54166700000000001,1,null,null,null,null,2115,373992.37770718598,{"$f":"IF($T103-V$2 >=Active!$A$3,U102*V$1,\"\")","v":405780.64481230115},{"$f":"IF($T103-W$2 >=Active!$A$3,V102*W$1,\"\")","v":440270.82239634672},{"$f":"IF($T103-X$2 >=Active!$A$3,W102*X$1,\"\")","v":477692.56501091114},{"$f":"IF($T103-Y$2 >=Active!$A$3,X102*Y$1,\"\")","v":503964.30854648439},{"$f":"IF($T103-Z$2 >=Active!$A$3,Y102*Z$1,\"\")","v":531680.92386181268},{"$f":"IF($T103-AA$2 >=Active!$A$3,Z102*AA$1,\"\")","v":560921.8748284739},{"$f":"IF($T103-AB$2 >=Active!$A$3,AA102*AB$1,\"\")","v":592331.91598176875},{"$f":"IF($T103-AC$2 >=Active!$A$3,AB102*AC$1,\"\")","v":625500.83074477036},{"$f":"IF($T103-AD$2 >=Active!$A$3,AC102*AD$1,\"\")","v":661152.61023092223},{"$f":"IF($T103-AE$2 >=Active!$A$3,AD102*AE$1,\"\")","v":698836.44037940633},{"$f":"IF($T103-AF$2 >=Active!$A$3,AE102*AF$1,\"\")","v":703495.34998193511},{"$f":"IF($T103-AG$2 >=Active!$A$3,AF102*AG$1,\"\")","v":708185.31898181373},{"$f":"IF($T103-AH$2 >=Active!$A$3,AG102*AH$1,\"\")","v":712906.55444169149},{"$f":"IF($T103-AI$2 >=Active!$A$3,AH102*AI$1,\"\")","v":717659.26480463531},{"$f":"IF($T103-AJ$2 >=Active!$A$3,AI102*AJ$1,\"\")","v":722443.65990333224},{"$f":"IF($T103-AK$2 >=Active!$A$3,AJ102*AK$1,\"\")","v":727259.95096935343},{"$f":"IF($T103-AL$2 >=Active!$A$3,AK102*AL$1,\"\")","v":732108.35064248147},{"$f":"IF($T103-AM$2 >=Active!$A$3,AL102*AM$1,\"\")","v":736989.07298009738},{"$f":"IF($T103-AN$2 >=Active!$A$3,AM102*AN$1,\"\")","v":741902.33346663031},{"$f":"IF($T103-AO$2 >=Active!$A$3,AN102*AO$1,\"\")","v":746848.34902307356},{"$f":"IF($T103-AP$2 >=Active!$A$3,AO102*AP$1,\"\")","v":751827.33801656018},{"$f":"IF($T103-AQ$2 >=Active!$A$3,AP102*AQ$1,\"\")","v":756839.52027000289},{"$f":"IF($T103-AR$2 >=Active!$A$3,AQ102*AR$1,\"\")","v":761885.11707180215},{"$f":"IF($T103-AS$2 >=Active!$A$3,AR102*AS$1,\"\")","v":766964.35118561331},{"$f":"IF($T103-AT$2 >=Active!$A$3,AS102*AT$1,\"\")","v":772077.44686018303},{"$f":"IF($T103-AU$2 >=Active!$A$3,AT102*AU$1,\"\")","v":777224.62983924977},{"$f":"IF($T103-AV$2 >=Active!$A$3,AU102*AV$1,\"\")","v":782406.12737151096},{"$f":"IF($T103-AW$2 >=Active!$A$3,AV102*AW$1,\"\")","v":787622.16822065308},{"$f":"IF($T103-AX$2 >=Active!$A$3,AW102*AX$1,\"\")","v":792118.58402400522},{"$f":"IF($T103-AY$2 >=Active!$A$3,AX102*AY$1,\"\")","v":796640.66918494075},{"$f":"IF($T103-AZ$2 >=Active!$A$3,AY102*AZ$1,\"\")","v":800426.98415254964},{"$f":"IF($T103-BA$2 >=Active!$A$3,AZ102*BA$1,\"\")","v":804231.29491372965},{"$f":"IF($T103-BB$2 >=Active!$A$3,BA102*BB$1,\"\")","v":808053.68699982099},{"$f":"IF($T103-BC$2 >=Active!$A$3,BB102*BC$1,\"\")","v":811123.21667503309},{"$f":"IF($T103-BD$2 >=Active!$A$3,BC102*BD$1,\"\")","v":814204.40648196463},{"$f":"IF($T103-BE$2 >=Active!$A$3,BD102*BE$1,\"\")","v":816521.8763296362},{"$f":"IF($T103-BF$2 >=Active!$A$3,BE102*BF$1,\"\")","v":818845.94239129475},{"$f":"IF($T103-BG$2 >=Active!$A$3,BF102*BG$1,\"\")","v":820398.25697402621},{"$f":"IF($T103-BH$2 >=Active!$A$3,BG102*BH$1,\"\")","v":821953.51433321892},{"$f":"IF($T103-BI$2 >=Active!$A$3,BH102*BI$1,\"\")","v":823511.72004759358},{"$f":"IF($T103-BJ$2 >=Active!$A$3,BI102*BJ$1,\"\")","v":825072.87970645074},{"$f":"IF($T103-BK$2 >=Active!$A$3,BJ102*BK$1,\"\")","v":826636.99890968599},{"$f":"IF($T103-BL$2 >=Active!$A$3,BK102*BL$1,\"\")","v":828204.08326780784},{"$f":"IF($T103-BM$2 >=Active!$A$3,BL102*BM$1,\"\")","v":829774.13840196433},{"$f":"IF($T103-BN$2 >=Active!$A$3,BM102*BN$1,\"\")","v":831347.16994395794},{"$f":"IF($T103-BO$2 >=Active!$A$3,BN102*BO$1,\"\")","v":832134.43052155641},{"$f":"IF($T103-BP$2 >=Active!$A$3,BO102*BP$1,\"\")","v":832922.43661106471},{"$f":"IF($T103-BQ$2 >=Active!$A$3,BP102*BQ$1,\"\")","v":833711.18891846086},{"$f":"IF($T103-BR$2 >=Active!$A$3,BQ102*BR$1,\"\")","v":826671.29751012474},{"$f":"IF($T103-BS$2 >=Active!$A$3,BR102*BS$1,\"\")","v":819659.37399585091},{"$f":"IF($T103-BT$2 >=Active!$A$3,BS102*BT$1,\"\")","v":812675.28055753326},{"$f":"IF($T103-BU$2 >=Active!$A$3,BT102*BU$1,\"\")","v":805718.88006390689},{"$f":"IF($T103-BV$2 >=Active!$A$3,BU102*BV$1,\"\")","v":798790.03606700781},{"$f":"IF($T103-BW$2 >=Active!$A$3,BV102*BW$1,\"\")","v":791888.61279866227},{"$f":"IF($T103-BX$2 >=Active!$A$3,BW102*BX$1,\"\")","v":785014.4751669782},{"$f":"IF($T103-BY$2 >=Active!$A$3,BX102*BY$1,\"\")","v":768566.53164355899},{"$f":"IF($T103-BZ$2 >=Active!$A$3,BY102*BZ$1,\"\")","v":752285.54975261493},{"$f":"IF($T103-CA$2 >=Active!$A$3,BZ102*CA$1,\"\")","v":736169.72799041891},{"$f":"IF($T103-CB$2 >=Active!$A$3,CA102*CB$1,\"\")","v":720217.28440365219},{"$f":"IF($T103-CC$2 >=Active!$A$3,CB102*CC$1,\"\")","v":704426.45637512184},{"$f":"IF($T103-CD$2 >=Active!$A$3,CC102*CD$1,\"\")","v":677930.30295866204},{"$f":"IF($T103-CE$2 >=Active!$A$3,CD102*CE$1,\"\")","v":651906.89538349595},{"$f":"IF($T103-CF$2 >=Active!$A$3,CE102*CF$1,\"\")","v":625754.88687564048},{"$f":"IF($T103-CG$2 >=Active!$A$3,CF102*CG$1,\"\")","v":600106.27559320687},{"$f":"IF($T103-CH$2 >=Active!$A$3,CG102*CH$1,\"\")","v":574951.27611384192},{"$f":"IF($T103-CI$2 >=Active!$A$3,CH102*CI$1,\"\")","v":542907.18162924016},{"$f":"IF($T103-CJ$2 >=Active!$A$3,CI102*CJ$1,\"\")","v":511659.2685665444},{"$f":"IF($T103-CK$2 >=Active!$A$3,CJ102*CK$1,\"\")","v":481187.6663821204},{"$f":"IF($T103-CL$2 >=Active!$A$3,CK102*CL$1,\"\")","v":451473.00260888331},{"$f":"IF($T103-CM$2 >=Active!$A$3,CL102*CM$1,\"\")","v":422097.05535630044},{"$f":"IF($T103-CN$2 >=Active!$A$3,CM102*CN$1,\"\")","v":393494.51400736818},{"$f":"IF($T103-CO$2 >=Active!$A$3,CN102*CO$1,\"\")","v":365645.36254178255},{"$f":"IF($T103-CP$2 >=Active!$A$3,CO102*CP$1,\"\")","v":1696262.8380627297},{"$f":"IF($T103-CQ$2 >=Active!$A$3,CP102*CQ$1,\"\")","v":1479302.2031046194},{"$f":"IF($T103-CR$2 >=Active!$A$3,CQ102*CR$1,\"\")","v":1274684.8157896323},{"$f":"IF($T103-CS$2 >=Active!$A$3,CR102*CS$1,\"\")","v":1141823.4465712782},{"$f":"IF($T103-CT$2 >=Active!$A$3,CS102*CT$1,\"\")","v":1015061.9094166869},{"$f":"IF($T103-CU$2 >=Active!$A$3,CT102*CU$1,\"\")","v":894130.82634885097},{"$f":"IF($T103-CV$2 >=Active!$A$3,CU102*CV$1,\"\")","v":778772.74435120728},{"$f":"IF($T103-CW$2 >=Active!$A$3,CV102*CW$1,\"\")","v":668741.60450482764},{"$f":"IF($T103-CX$2 >=Active!$A$3,CW102*CX$1,\"\")","v":595791.2942875165},{"$f":"IF($T103-CY$2 >=Active!$A$3,CX102*CY$1,\"\")","v":525523.10818588745},{"$f":"IF($T103-CZ$2 >=Active!$A$3,CY102*CZ$1,\"\")","v":457842.87062761979},{"$f":"IF($T103-DA$2 >=Active!$A$3,CZ102*DA$1,\"\")","v":392659.78355077712},{"$f":"IF($T103-DB$2 >=Active!$A$3,DA102*DB$1,\"\")","v":329886.3024607352},{"$f":"IF($T103-DC$2 >=Active!$A$3,DB102*DC$1,\"\")","v":339838.76932359574},{"$f":"IF($T103-DD$2 >=Active!$A$3,DC102*DD$1,\"\")","v":349760.55481386121},{"$f":"IF($T103-DE$2 >=Active!$A$3,DD102*DE$1,\"\")","v":359651.86937071529},{"$f":"IF($T103-DF$2 >=Active!$A$3,DE102*DF$1,\"\")","v":369512.92257416912},{"$f":"IF($T103-DG$2 >=Active!$A$3,DF102*DG$1,\"\")","v":378987.06150968088},120,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,0,0]

{"sheet":"Trends","index":9,"n_rows":93,"n_cols":26,"rows_kept":93,"cut":false,"hidden":true,"merged":[[0,1,0,8],[0,9,0,16],[0,18,0,21],[1,18,1,19],[1,20,1,21],[1,1,1,2],[1,3,1,4],[1,5,1,6],[1,7,1,8],[1,9,1,10],[0,22,0,25],[1,22,1,23],[1,24,1,25],[1,11,1,12],[1,13,1,14],[1,15,1,16]]}
["Actives","Costs w/o Excise Tax",null,null,null,null,null,null,null,"Costs w/ Excise Tax",null,null,null,null,null,null,null,null,"Premiums w/o Excise Tax",null,null,null,"Premiums w/ Excise Tax"]
["Year","Insured Non-Med",null,"Insured Medicare",null,"UMP Non-Med",null,"UMP Medicare",null,"Insured Non-Med",null,"Insured Medicare",null,"UMP Non-Med",null,"UMP Medicare",null,null,"Insured Medicare",null,"UMP Medicare",null,"Insured Medicare",null,"UMP Medicare"]
[{"$f":"Active!A3","v":2015},1.071,null,1.0840000000000001,null,1.0449999999999999,null,1.085,null,1.071,null,1.0840000000000001,null,1.0449999999999999,null,1.085,null,null,{"$f":"111.2%+Sens","v":1.1120000000000001},1,{"$f":"114.1%+Sens","v":1.141},1,{"$f":"111.2%+Sens","v":1.1120000000000001},{"$f":"1","v":1},{"$f":"Sens+114.1%","v":1.141},{"$f":"1","v":1}]
[{"$f":"1+A3","v":2016},1.0629999999999999,{"$f":"B3-B4","v":8.0000000000000071E-3},1.0880000000000001,{"$f":"D3-D4","v":-4.0000000000000036E-3},1.0369999999999999,{"$f":"F3-F4","v":8.0000000000000071E-3},1.085,{"$f":"H3-H4","v":0},1.0629999999999999,{"$f":"J3-J4","v":8.0000000000000071E-3},1.0880000000000001,{"$f":"L3-L4","v":-4.0000000000000036E-3},1.0369999999999999,{"$f":"N3-N4","v":8.0000000000000071E-3},1.085,{"$f":"P3-P4","v":0},null,{"$f":"117.2%+Sens","v":1.1719999999999999},{"$f":"T3*S3","v":1.1120000000000001},{"$f":"113.4%+Sens","v":1.1340000000000001},{"$f":"V3*U3","v":1.141},{"$f":"117.2%+Sens","v":1.1719999999999999},{"$f":"X3*W3","v":1.1120000000000001},{"$f":"Sens+113.4%","v":1.1340000000000001},{"$f":"Z3*Y3","v":1.141}]
[2017,1.0649999999999999,-2.0000000000000018E-3,1.0840000000000001,4.0000000000000036E-3,1.046,-9.000000000000119E-3,1.085,0,1.0649999999999999,-2.0000000000000018E-3,1.0840000000000001,4.0000000000000036E-3,1.046,-9.000000000000119E-3,1.085,0,null,{"$f":"D5+Sens","v":1.0840000000000001},1.303264,{"$f":"H5+Sens","v":1.085},1.2938940000000001,{"$f":"L5+Sens","v":1.0840000000000001},{"$f":"X4*W4","v":1.303264},{"$f":"P5+Sens","v":1.085},{"$f":"Z4*Y4","v":1.2938940000000001}]
[2018,1.0549999999999999,1.0000000000000009E-2,1.054,3.0000000000000027E-2,1.0549999999999999,-8.999999999999897E-3,1.0549999999999999,3.0000000000000027E-2,1.0549999999999999,1.0000000000000009E-2,1.054,3.0000000000000027E-2,1.0549999999999999,-8.999999999999897E-3,1.0549999999999999,3.0000000000000027E-2,null,1.054,1.4127381760000002,1.0549999999999999,1.40387499,1.054,1.4127381760000002,1.0549999999999999,1.40387499]
[2019,1.0549999999999999,0,1.054,0,1.0549999999999999,0,1.0549999999999999,0,1.0549999999999999,0,1.054,0,1.0549999999999999,0,1.0549999999999999,0,null,1.054,1.4890260375040003,1.0549999999999999,1.4810881144499999,1.054,1.4890260375040003,1.0549999999999999,1.4810881144499999]
[2020,1.056,-1.0000000000001119E-3,1.0549999999999999,-9.9999999999988987E-4,1.056,-1.0000000000001119E-3,1.0549999999999999,0,1.0569999999999999,-2.0000000000000018E-3,1.0549999999999999,-9.9999999999988987E-4,1.056,-1.0000000000001119E-3,1.0549999999999999,0,null,1.0549999999999999,1.5694334435292163,1.0549999999999999,1.5625479607447499,1.0549999999999999,1.5694334435292163,1.0549999999999999,1.5625479607447499]
[2021,1.056,0,1.056,-1.0000000000001119E-3,1.056,0,1.056,-1.0000000000001119E-3,1.0569999999999999,0,1.056,-1.0000000000001119E-3,1.056,0,1.056,-1.0000000000001119E-3,null,1.056,1.6557522829233231,1.056,1.6484880985857111,1.056,1.6557522829233231,1.056,1.6484880985857111]
[2022,1.0569999999999999,-9.9999999999988987E-4,1.056,0,1.0569999999999999,-9.9999999999988987E-4,1.056,0,1.0580000000000001,-1.0000000000001119E-3,1.056,0,1.0569999999999999,-9.9999999999988987E-4,1.056,0,null,1.056,1.7484744107670294,1.056,1.7408034321065111,1.056,1.7484744107670294,1.056,1.7408034321065111]
[2023,1.0569999999999999,0,1.056,0,1.0569999999999999,0,1.0569999999999999,-9.9999999999988987E-4,1.0580000000000001,0,1.056,0,1.0569999999999999,0,1.0569999999999999,-9.9999999999988987E-4,null,1.056,1.8463889777699831,1.0569999999999999,1.8382884243044759,1.056,1.8463889777699831,1.0569999999999999,1.8382884243044759]
[2024,1.0580000000000001,-1.0000000000001119E-3,1.0569999999999999,-9.9999999999988987E-4,1.0580000000000001,-1.0000000000001119E-3,1.0569999999999999,0,1.0589999999999999,-9.9999999999988987E-4,1.0569999999999999,-9.9999999999988987E-4,1.0580000000000001,-1.0000000000001119E-3,1.0569999999999999,0,null,1.0569999999999999,1.9497867605251022,1.0569999999999999,1.9430708644898309,1.0569999999999999,1.9497867605251022,1.0569999999999999,1.9430708644898309]
[2025,1.0580000000000001,0,1.0569999999999999,0,1.0580000000000001,0,1.0569999999999999,0,1.0589999999999999,0,1.0569999999999999,0,1.0580000000000001,0,1.0569999999999999,0,null,1.0569999999999999,2.0609246058750328,1.0569999999999999,2.0538259037657514,1.0569999999999999,2.0609246058750328,1.0569999999999999,2.0538259037657514]
[2026,1.0580000000000001,0,1.0569999999999999,0,1.0580000000000001,0,1.0569999999999999,0,1.06,-1.0000000000001119E-3,1.0569999999999999,0,1.0589999999999999,-9.9999999999988987E-4,1.0569999999999999,0,null,1.0569999999999999,2.1783973084099095,1.0569999999999999,2.170893980280399,1.0569999999999999,2.1783973084099095,1.0569999999999999,2.170893980280399]
[2027,1.0580000000000001,0,1.0569999999999999,0,1.0580000000000001,0,1.0580000000000001,-1.0000000000001119E-3,1.06,0,1.0569999999999999,0,1.0609999999999999,-2.0000000000000018E-3,1.0580000000000001,-1.0000000000001119E-3,null,1.0569999999999999,2.3025659549892743,1.0580000000000001,2.2946349371563817,1.0569999999999999,2.3025659549892743,1.0580000000000001,2.2946349371563817]
[2028,1.0580000000000001,0,1.0569999999999999,0,1.0580000000000001,0,1.0580000000000001,0,1.0629999999999999,-2.9999999999998916E-3,1.0569999999999999,0,1.0609999999999999,0,1.0580000000000001,0,null,1.0569999999999999,2.4338122144236629,1.0580000000000001,2.4277237635114521,1.0569999999999999,2.4338122144236629,1.0580000000000001,2.4277237635114521]
[2029,1.0580000000000001,0,1.0580000000000001,-1.0000000000001119E-3,1.0580000000000001,0,1.0580000000000001,0,1.0629999999999999,0,1.0580000000000001,-1.0000000000001119E-3,1.0609999999999999,0,1.0580000000000001,0,null,1.0580000000000001,2.5725395106458118,1.0580000000000001,2.5685317417951166,1.0580000000000001,2.5725395106458118,1.0580000000000001,2.5685317417951166]
[2030,1.0580000000000001,0,1.0580000000000001,0,1.0580000000000001,0,1.0580000000000001,0,1.0629999999999999,0,1.0580000000000001,0,1.0620000000000001,-1.0000000000001119E-3,1.0580000000000001,0,null,1.0580000000000001,2.7217468022632691,1.0580000000000001,2.7175065828192335,1.0580000000000001,2.7217468022632691,1.0580000000000001,2.7175065828192335]
[2031,1.0580000000000001,0,1.0580000000000001,0,1.0589999999999999,-9.9999999999988987E-4,1.0580000000000001,0,1.0629999999999999,0,1.0580000000000001,0,1.0609999999999999,1.0000000000001119E-3,1.0580000000000001,0,null,1.0580000000000001,2.8796081167945391,1.0580000000000001,2.8751219646227493,1.0580000000000001,2.8796081167945391,1.0580000000000001,2.8751219646227493]
[2032,1.0589999999999999,-9.9999999999988987E-4,1.0580000000000001,0,1.0589999999999999,0,1.0580000000000001,0,1.0629999999999999,0,1.0580000000000001,0,1.0620000000000001,-1.0000000000001119E-3,1.0580000000000001,0,null,1.0580000000000001,3.0466253875686227,1.0580000000000001,3.0418790385708689,1.0580000000000001,3.0466253875686227,1.0580000000000001,3.0418790385708689]
[2033,1.0589999999999999,0,1.0580000000000001,0,1.0589999999999999,0,1.0580000000000001,0,1.0640000000000001,-1.0000000000001119E-3,1.0580000000000001,0,1.0609999999999999,1.0000000000001119E-3,1.0580000000000001,0,null,1.0580000000000001,3.2233296600476029,1.0580000000000001,3.2183080228079795,1.0580000000000001,3.2233296600476029,1.0580000000000001,3.2183080228079795]
[2034,1.0589999999999999,0,1.0580000000000001,0,1.0589999999999999,0,1.0580000000000001,0,1.0640000000000001,0,1.0580000000000001,0,1.0620000000000001,-1.0000000000001119E-3,1.0580000000000001,0,null,1.0580000000000001,3.4102827803303639,1.0580000000000001,3.4049698881308426,1.0580000000000001,3.4102827803303639,1.0580000000000001,3.4049698881308426]
[2035,1.0589999999999999,0,1.0580000000000001,0,1.0589999999999999,0,1.0589999999999999,-9.9999999999988987E-4,1.0649999999999999,-9.9999999999988987E-4,1.0580000000000001,0,1.0669999999999999,-4.9999999999998934E-3,1.0589999999999999,-9.9999999999988987E-4,null,1.0580000000000001,3.6080791815895252,1.0589999999999999,3.6024581416424315,1.0580000000000001,3.6080791815895252,1.0589999999999999,3.6024581416424315]
[2036,1.0589999999999999,0,1.0580000000000001,0,1.0589999999999999,0,1.0589999999999999,0,1.0649999999999999,0,1.0580000000000001,0,1.069,-2.0000000000000018E-3,1.0589999999999999,0,null,1.0580000000000001,3.8173477741217177,1.0589999999999999,3.8150031719993347,1.0580000000000001,3.8173477741217177,1.0589999999999999,3.8150031719993347]
[2037,1.0580000000000001,9.9999999999988987E-4,1.0569999999999999,1.0000000000001119E-3,1.0580000000000001,9.9999999999988987E-4,1.0569999999999999,2.0000000000000018E-3,1.0629999999999999,2.0000000000000018E-3,1.0569999999999999,1.0000000000001119E-3,1.0669999999999999,2.0000000000000018E-3,1.0569999999999999,2.0000000000000018E-3,null,1.0569999999999999,4.0387539450207779,1.0569999999999999,4.0400883591472949,1.0569999999999999,4.0387539450207779,1.0569999999999999,4.0400883591472949]
[2038,1.0569999999999999,1.0000000000001119E-3,1.0569999999999999,0,1.0569999999999999,1.0000000000001119E-3,1.0569999999999999,0,1.0620000000000001,9.9999999999988987E-4,1.0569999999999999,0,1.0660000000000001,9.9999999999988987E-4,1.0569999999999999,0,null,1.0569999999999999,4.2689629198869623,1.0569999999999999,4.2703733956186909,1.0569999999999999,4.2689629198869623,1.0569999999999999,4.2703733956186909]
[2039,1.0569999999999999,0,1.056,9.9999999999988987E-4,1.0569999999999999,0,1.056,9.9999999999988987E-4,1.0609999999999999,1.0000000000001119E-3,1.056,9.9999999999988987E-4,1.0649999999999999,1.0000000000001119E-3,1.056,9.9999999999988987E-4,null,1.056,4.5122938063205185,1.056,4.513784679168956,1.056,4.5122938063205185,1.056,4.513784679168956]
[2040,1.056,9.9999999999988987E-4,1.056,0,1.056,9.9999999999988987E-4,1.056,0,1.0609999999999999,0,1.056,0,1.0649999999999999,0,1.06,-4.0000000000000036E-3,null,1.056,4.7649822594744675,1.056,4.766556621202418,1.056,4.7649822594744675,1.06,4.766556621202418]
[2041,1.056,0,1.056,0,1.056,0,1.056,0,1.0629999999999999,-2.0000000000000018E-3,1.056,0,1.0640000000000001,9.9999999999988987E-4,1.06,0,null,1.056,5.0318212660050383,1.056,5.0334837919897533,1.056,5.0318212660050383,1.06,5.0525500184745633]
[2042,1.056,0,1.0549999999999999,1.0000000000001119E-3,1.056,0,1.056,0,1.0629999999999999,0,1.0549999999999999,1.0000000000001119E-3,1.0640000000000001,0,1.06,0,null,1.0549999999999999,5.3136032569013203,1.056,5.3153588843411796,1.0549999999999999,5.3136032569013203,1.06,5.3557030195830375]
[2043,1.056,0,1.0549999999999999,0,1.056,0,1.0549999999999999,1.0000000000001119E-3,1.0629999999999999,0,1.0549999999999999,0,1.0629999999999999,1.0000000000001119E-3,1.0589999999999999,1.0000000000001119E-3,null,1.0549999999999999,5.6058514360308926,1.0549999999999999,5.6130189818642862,1.0549999999999999,5.6058514360308926,1.0589999999999999,5.6770452007580197]
[2044,1.056,0,1.0549999999999999,0,1.056,0,1.0549999999999999,0,1.0620000000000001,9.9999999999988987E-4,1.0549999999999999,0,1.0629999999999999,0,1.0589999999999999,0,null,1.0549999999999999,5.9141732650125913,1.0549999999999999,5.9217350258668215,1.0549999999999999,5.9141732650125913,1.0589999999999999,6.0119908676027425]
[2045,1.0549999999999999,1.0000000000001119E-3,1.0549999999999999,0,1.056,0,1.0549999999999999,0,1.0620000000000001,0,1.0549999999999999,0,1.0620000000000001,9.9999999999988987E-4,1.0589999999999999,0,null,1.0549999999999999,6.2394527945882832,1.0549999999999999,6.2474304522894961,1.0549999999999999,6.2394527945882832,1.0589999999999999,6.3666983287913039]
[2046,1.0549999999999999,{"$f":"B33-B34","v":0},1.0549999999999999,{"$f":"D33-D34","v":0},1.0549999999999999,{"$f":"F33-F34","v":1.0000000000001119E-3},1.0549999999999999,{"$f":"H33-H34","v":0},1.0620000000000001,{"$f":"J33-J34","v":0},1.0549999999999999,{"$f":"L33-L34","v":0},1.0620000000000001,{"$f":"N33-N34","v":0},1.0580000000000001,{"$f":"P33-P34","v":9.9999999999988987E-4},null,1.0549999999999999,6.5826226982906384,1.0549999999999999,6.5910391271654181,1.0549999999999999,6.5826226982906384,1.0580000000000001,6.7423335301899909]
[2047,1.0549999999999999,0,1.0549999999999999,0,1.0549999999999999,0,1.0549999999999999,0,1.0609999999999999,1.0000000000001119E-3,1.0549999999999999,0,1.0620000000000001,0,1.0580000000000001,0,null,1.0549999999999999,6.9446669466966231,1.0549999999999999,6.9535462791595153,1.0549999999999999,6.9446669466966231,1.0580000000000001,7.1333888749410104]
[{"$f":"1+A35","v":2048},1.0549999999999999,0,1.0549999999999999,0,1.0549999999999999,0,1.0549999999999999,0,1.0609999999999999,0,1.0549999999999999,0,1.0609999999999999,1.0000000000001119E-3,1.0580000000000001,0,null,1.0549999999999999,{"$f":"T35*S35","v":7.3266236287649367},1.0549999999999999,{"$f":"V35*U35","v":7.3359913245132882},1.0549999999999999,7.3266236287649367,1.0580000000000001,7.5471254296875889]
[2049,1.0549999999999999,0,1.0549999999999999,0,1.0549999999999999,0,1.0549999999999999,0,1.0609999999999999,0,1.0549999999999999,0,1.0609999999999999,0,1.0580000000000001,0,null,{"$f":"D37+Sens","v":1.0549999999999999},7.7295879283470077,{"$f":"H37+Sens","v":1.0549999999999999},7.7394708473615186,{"$f":"L37+Sens","v":1.0549999999999999},7.7295879283470077,{"$f":"P37+Sens","v":1.0580000000000001},7.9848587046094694]
[2050,1.0549999999999999,0,1.0549999999999999,0,1.0549999999999999,0,1.0549999999999999,0,1.06,9.9999999999988987E-4,1.0549999999999999,0,1.0609999999999999,0,1.0620000000000001,-4.0000000000000036E-3,null,1.0549999999999999,8.154715264406093,1.0549999999999999,8.1651417439664016,1.0549999999999999,8.154715264406093,1.0620000000000001,8.4479805094768192]
[2051,1.0549999999999999,0,1.054,9.9999999999988987E-4,1.0549999999999999,0,1.0549999999999999,0,1.06,0,1.0549999999999999,0,1.06,9.9999999999988987E-4,1.0629999999999999,-9.9999999999988987E-4,null,1.054,8.6032246039484281,1.0549999999999999,8.6142245398845532,1.0549999999999999,8.6032246039484281,1.0629999999999999,8.9717553010643822]
[2052,1.0549999999999999,0,1.054,0,1.0549999999999999,0,1.0549999999999999,0,1.06,0,1.0569999999999999,-2.0000000000000018E-3,1.06,0,1.0629999999999999,0,null,1.054,9.0677987325616431,1.0549999999999999,9.0880068895782031,1.0569999999999999,9.0764019571655918,1.0629999999999999,9.5369758850314383]
[2053,1.0549999999999999,0,1.054,0,1.0549999999999999,0,1.0549999999999999,0,1.06,0,1.0589999999999999,-2.0000000000000018E-3,1.06,0,1.0629999999999999,0,null,1.054,9.5574598641199717,1.0549999999999999,9.5878472685050031,1.0589999999999999,9.5937568687240304,1.0629999999999999,10.137805365788418]
[2054,1.0549999999999999,0,1.054,0,1.0549999999999999,0,1.0549999999999999,0,1.06,0,1.0580000000000001,9.9999999999988987E-4,1.06,0,1.0620000000000001,9.9999999999988987E-4,null,1.054,10.073562696782451,1.0549999999999999,10.115178868272778,1.0580000000000001,10.159788523978747,1.0620000000000001,10.776487103833087]
[2055,1.0549999999999999,0,1.054,0,1.0549999999999999,0,1.054,9.9999999999988987E-4,1.06,0,1.0580000000000001,0,1.06,0,1.0620000000000001,0,null,1.054,10.617535082408704,1.054,10.671513706027781,1.0580000000000001,10.749056258369516,1.0620000000000001,11.444629304270739]
[2056,1.0549999999999999,0,1.054,0,1.0549999999999999,0,1.054,0,1.0589999999999999,1.0000000000001119E-3,1.0580000000000001,0,1.0589999999999999,1.0000000000001119E-3,1.0620000000000001,0,null,1.054,11.190881976858774,1.054,11.247775446153282,1.0580000000000001,11.372501521354948,1.0620000000000001,12.154196321135526]
[2057,1.0549999999999999,0,1.054,0,1.0549999999999999,0,1.054,0,1.0589999999999999,0,1.0580000000000001,0,1.0589999999999999,0,1.0609999999999999,1.0000000000001119E-3,null,1.054,11.795189603609149,1.054,11.85515532024556,1.0580000000000001,12.032106609593535,1.0609999999999999,12.907756493045929]
[2058,1.0549999999999999,0,1.054,0,1.0549999999999999,0,1.054,0,1.0589999999999999,0,1.0580000000000001,0,1.0589999999999999,0,1.0609999999999999,0,null,1.054,12.432129842204043,1.054,12.495333707538821,1.0580000000000001,12.729968792949961,1.0609999999999999,13.695129639121729]
[2059,1.0549999999999999,0,1.054,0,1.0549999999999999,0,1.054,0,1.0589999999999999,0,1.0580000000000001,0,1.0589999999999999,0,1.0609999999999999,0,null,1.054,13.103464853683063,1.054,13.170081727745918,1.0580000000000001,13.46830698294106,1.0609999999999999,14.530532547108153]
[2060,1.0549999999999999,0,1.054,0,1.0549999999999999,0,1.054,0,1.0589999999999999,0,1.0580000000000001,0,1.0589999999999999,0,1.0609999999999999,0,null,1.054,13.811051955781949,1.054,13.881266141044199,1.0580000000000001,14.249468787951642,1.0609999999999999,15.416895032481751]
[2061,1.054,9.9999999999988987E-4,1.054,{"$f":"D48-D49","v":0},1.054,9.9999999999988987E-4,1.054,0,1.0580000000000001,9.9999999999988987E-4,1.0569999999999999,1.0000000000001119E-3,1.0589999999999999,0,1.06,9.9999999999988987E-4,null,1.054,14.556848761394175,1.054,14.630854512660585,1.0569999999999999,15.075937977652838,1.06,16.357325629463137]
[2062,1.054,0,1.0529999999999999,1.0000000000001119E-3,1.054,0,1.0529999999999999,1.0000000000001119E-3,1.0569999999999999,1.0000000000001119E-3,1.0569999999999999,0,1.0569999999999999,2.0000000000000018E-3,1.0589999999999999,1.0000000000001119E-3,null,1.0529999999999999,15.342918594509461,1.0529999999999999,15.420920656344258,1.0569999999999999,15.935266442379049,1.0589999999999999,17.338765167230925]
[2063,1.0529999999999999,1.0000000000001119E-3,1.052,9.9999999999988987E-4,1.0529999999999999,1.0000000000001119E-3,1.0529999999999999,0,1.056,9.9999999999988987E-4,1.0569999999999999,0,1.056,9.9999999999988987E-4,1.0580000000000001,9.9999999999988987E-4,null,1.052,16.15609328001846,1.0529999999999999,16.238229451130504,1.0569999999999999,16.843576629594654,1.0580000000000001,18.361752312097547]
[2064,1.052,9.9999999999988987E-4,1.052,0,1.052,9.9999999999988987E-4,1.052,9.9999999999988987E-4,1.0549999999999999,1.0000000000001119E-3,1.056,9.9999999999988987E-4,1.0549999999999999,1.0000000000001119E-3,1.0569999999999999,1.0000000000001119E-3,null,1.052,16.996210130579421,1.052,17.09885561204042,1.056,17.803660497481548,1.0569999999999999,19.426733946199207]
[2065,1.0509999999999999,1.0000000000001119E-3,1.0509999999999999,1.0000000000001119E-3,1.0509999999999999,1.0000000000001119E-3,1.0509999999999999,1.0000000000001119E-3,1.054,9.9999999999988987E-4,1.0569999999999999,-9.9999999999988987E-4,1.0549999999999999,0,1.056,9.9999999999988987E-4,null,1.0509999999999999,17.880013057369553,1.0509999999999999,17.987996103866521,1.0569999999999999,18.800665485340517,1.056,20.53405778113256]
[2066,1.0509999999999999,0,1.05,9.9999999999988987E-4,1.0509999999999999,0,1.05,9.9999999999988987E-4,1.054,0,1.0569999999999999,0,1.054,9.9999999999988987E-4,1.0549999999999999,1.0000000000001119E-3,null,1.05,18.791893723295399,1.05,18.905383905163713,1.0569999999999999,19.872303418004925,1.0549999999999999,21.683965016875984]
[2067,1.05,9.9999999999988987E-4,1.05,0,1.05,9.9999999999988987E-4,1.05,0,1.0529999999999999,1.0000000000001119E-3,1.056,9.9999999999988987E-4,1.0529999999999999,1.0000000000001119E-3,1.054,9.9999999999988987E-4,null,1.05,19.731488409460169,1.05,19.850653100421901,1.056,21.005024712831204,1.054,22.876583092804161]
[2068,1.0489999999999999,1.0000000000001119E-3,1.0489999999999999,1.0000000000001119E-3,1.0489999999999999,1.0000000000001119E-3,1.0489999999999999,1.0000000000001119E-3,1.052,9.9999999999988987E-4,1.0549999999999999,1.0000000000001119E-3,1.052,9.9999999999988987E-4,1.0529999999999999,1.0000000000001119E-3,null,1.0489999999999999,20.718062829933178,1.0489999999999999,20.843185755442999,1.0549999999999999,22.181306096749754,1.0529999999999999,24.111918579815587]
[2069,1.0489999999999999,0,1.048,9.9999999999988987E-4,1.0489999999999999,0,1.0489999999999999,0,1.0509999999999999,1.0000000000001119E-3,1.054,9.9999999999988987E-4,1.0509999999999999,1.0000000000001119E-3,1.052,9.9999999999988987E-4,null,1.048,21.733247908599903,1.0489999999999999,21.864501857459704,1.054,23.40127793207099,1.052,25.38985026454581]
[2070,1.048,9.9999999999988987E-4,1.048,0,1.048,9.9999999999988987E-4,1.048,9.9999999999988987E-4,1.05,9.9999999999988987E-4,1.0529999999999999,1.0000000000001119E-3,1.05,9.9999999999988987E-4,1.052,0,null,1.048,22.776443808212701,1.048,22.935862448475227,1.0529999999999999,24.664946940402825,1.052,26.710122478302193]
[2071,1.0469999999999999,1.0000000000001119E-3,1.0469999999999999,1.0000000000001119E-3,1.0469999999999999,1.0000000000001119E-3,1.0469999999999999,1.0000000000001119E-3,1.05,0,1.052,9.9999999999988987E-4,1.05,0,1.0509999999999999,1.0000000000001119E-3,null,1.0469999999999999,23.869713111006913,1.0469999999999999,24.036783846002038,1.052,25.972189128244171,1.0509999999999999,28.099048847173908]
[2072,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0489999999999999,1.0000000000001119E-3,1.052,0,1.05,0,1.0509999999999999,0,null,1.0469999999999999,24.991589627224236,1.0469999999999999,25.166512686764133,1.052,27.322742962912869,1.0509999999999999,29.532100338379774]
[2073,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0489999999999999,0,1.052,0,1.05,0,1.0509999999999999,0,null,1.0469999999999999,26.166194339703775,1.0469999999999999,26.349338783042047,1.052,28.743525596984341,1.0509999999999999,31.038237455637141]
[2074,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0489999999999999,0,1.052,0,1.05,0,1.05,9.9999999999988987E-4,null,1.0469999999999999,27.396005473669852,1.0469999999999999,27.587757705845021,1.052,30.23818892802753,1.05,32.621187565874635]
[2075,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0489999999999999,0,1.052,0,1.0489999999999999,1.0000000000001119E-3,1.05,0,null,1.0469999999999999,28.683617730932333,1.0469999999999999,28.884382318019735,1.052,31.810574752284964,1.05,34.25224694416837]
[2076,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0489999999999999,0,1.052,0,1.0489999999999999,0,1.05,0,null,1.0469999999999999,30.031747764286152,1.0469999999999999,30.241948286966661,1.052,33.464724639403784,1.05,35.96485929137679]
[2077,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0489999999999999,0,1.052,0,1.0489999999999999,0,1.05,0,null,1.0469999999999999,31.443239909207598,1.0469999999999999,31.663319856454091,1.052,35.20489032065278,1.05,37.763102255945633]
[2078,1.0469999999999999,{"$f":"B65-B66","v":0},1.0469999999999999,{"$f":"D65-D66","v":0},1.0469999999999999,{"$f":"F65-F66","v":0},1.0469999999999999,{"$f":"H65-H66","v":0},1.0489999999999999,{"$f":"J65-J66","v":0},1.052,{"$f":"L65-L66","v":0},1.0489999999999999,{"$f":"N65-N66","v":0},1.05,{"$f":"P65-P66","v":0},null,1.0469999999999999,32.92107218494035,1.0469999999999999,33.151495889707434,1.052,37.035544617326728,1.05,39.651257368742918]
[2079,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0489999999999999,0,1.052,0,1.0489999999999999,0,1.05,0,null,1.0469999999999999,{"$f":"T66*S66","v":34.468362577632547},1.0469999999999999,{"$f":"V66*U66","v":34.709616196523683},1.052,38.961392937427718,1.05,41.633820237180068]
[{"$f":"1+A67","v":2080},1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0489999999999999,0,1.0509999999999999,1.0000000000001119E-3,1.0489999999999999,0,1.05,0,null,1.0469999999999999,36.088375618781278,1.0469999999999999,36.340968157760294,1.0509999999999999,40.987385370173961,1.05,43.715511249039075]
[2081,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0489999999999999,0,1.0509999999999999,0,1.0489999999999999,0,1.05,0,null,{"$f":"D69+Sens","v":1.0469999999999999},37.784529272863992,{"$f":"H69+Sens","v":1.0469999999999999},38.048993661175025,{"$f":"L69+Sens","v":1.0509999999999999},{"$f":"X68*W68","v":43.077742024052831},{"$f":"P69+Sens","v":1.05},{"$f":"Z68*Y68","v":45.901286811491033}]
[2082,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0489999999999999,0,1.0509999999999999,0,1.0489999999999999,0,1.05,0,null,1.0469999999999999,39.560402148688596,1.0469999999999999,39.837296363250246,1.0509999999999999,45.274706867279527,1.05,48.196351152065589]
[2083,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0489999999999999,0,1.0509999999999999,0,1.0489999999999999,0,1.05,0,null,1.0469999999999999,41.419741049676958,1.0469999999999999,41.709649292323007,1.0509999999999999,47.583716917510777,1.05,50.606168709668871]
[2084,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0489999999999999,0,1.0509999999999999,0,1.0489999999999999,0,1.05,0,null,1.0469999999999999,43.366468879011769,1.0469999999999999,43.670002809062183,1.0509999999999999,50.010486480303825,1.05,53.13647714515232]
[2085,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0489999999999999,0,1.0509999999999999,0,1.0489999999999999,0,1.05,0,null,1.0469999999999999,45.404692916325317,1.0469999999999999,45.722492941088099,1.0509999999999999,52.561021290799317,1.05,55.79330100240994]
[2086,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0489999999999999,0,1.0509999999999999,0,1.0489999999999999,0,1.05,0,null,1.0469999999999999,47.538713483392605,1.0469999999999999,47.871450109319234,1.0509999999999999,55.241633376630077,1.05,58.582966052530438]
[2087,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0489999999999999,0,1.0509999999999999,0,1.0489999999999999,0,1.05,0,null,1.0469999999999999,49.773033017112056,1.0469999999999999,50.121408264457237,1.0509999999999999,58.058956678838207,1.05,61.51211435515696]
[2088,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0489999999999999,0,1.0509999999999999,0,1.0489999999999999,0,1.05,0,null,1.0469999999999999,52.112365568916317,1.0469999999999999,52.477114452886724,1.0509999999999999,61.019963469458951,1.05,64.587720072914806]
[2089,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0489999999999999,0,1.0509999999999999,0,1.0489999999999999,0,1.05,0,null,1.0469999999999999,54.561646750655378,1.0469999999999999,54.943538832172393,1.0509999999999999,64.131981606401354,1.05,67.817106076560549]
[2090,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0489999999999999,0,1.0509999999999999,0,1.0489999999999999,0,1.05,0,null,1.0469999999999999,57.126044147936177,1.0469999999999999,57.525885157284492,1.0509999999999999,67.402712668327823,1.05,71.207961380388582]
[2091,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0489999999999999,0,1.0509999999999999,0,1.0489999999999999,0,1.05,0,null,1.0469999999999999,59.810968222889173,1.0469999999999999,60.229601759676861,1.0509999999999999,70.84025101441253,1.05,74.76835944940801]
[2092,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0489999999999999,0,1.0509999999999999,0,1.0489999999999999,0,1.05,0,null,1.0469999999999999,62.622083729364959,1.0469999999999999,63.060393042381669,1.0509999999999999,74.453103816147561,1.05,78.506777421878411]
[2093,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0489999999999999,0,1.05,9.9999999999988987E-4,1.0489999999999999,0,1.05,0,null,1.0469999999999999,65.565321664645111,1.0469999999999999,66.0242315153736,1.05,78.250212110771088,1.05,82.432116292972339]
[2094,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0489999999999999,0,1.05,0,1.0489999999999999,0,1.0489999999999999,1.0000000000001119E-3,null,1.0469999999999999,68.646891782883429,1.0469999999999999,69.127370396596149,1.05,82.162722716309645,1.0489999999999999,86.553722107620956]
[2095,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0489999999999999,0,1.05,0,1.0489999999999999,0,1.0489999999999999,0,null,1.0469999999999999,71.873295696678952,1.0469999999999999,72.376356805236156,1.05,86.27085885212513,1.0489999999999999,90.79485449089438]
[2096,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0489999999999999,0,1.05,0,1.0489999999999999,0,1.0489999999999999,0,null,1.0469999999999999,75.251340594422857,1.0469999999999999,75.778045575082245,1.05,90.584401794731392,1.0489999999999999,95.243802360948195]
[2097,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0489999999999999,0,1.05,0,1.0489999999999999,0,1.0489999999999999,0,null,1.0469999999999999,78.788153602360723,1.0469999999999999,79.339613717111106,1.05,95.11362188446796,1.0489999999999999,99.910748676634654]
[2098,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0489999999999999,0,1.05,0,1.0489999999999999,0,1.0489999999999999,0,null,1.0469999999999999,82.491196821671664,1.0469999999999999,83.068575561815322,1.05,99.869302978691366,1.0489999999999999,104.80637536178975]
[2099,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0489999999999999,0,1.05,0,1.0489999999999999,0,1.0489999999999999,0,null,1.0469999999999999,86.368283072290225,1.0469999999999999,86.972798613220633,1.05,104.86276812762594,1.0489999999999999,109.94188775451744]
[2100,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0489999999999999,0,1.05,0,1.0489999999999999,0,1.0489999999999999,0,null,1.0469999999999999,90.427592376687855,1.0469999999999999,91.060520148042002,1.05,110.10590653400725,1.0489999999999999,115.32904025448879]
[2101,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.04706265389877,1.9373461012299753E-3,1.04871299589603,1.2870041039700908E-3,1.0489999999999999,0,1.0489999999999999,0,null,1.0469999999999999,94.677689218392175,1.0469999999999999,95.340364594999969,1.04871299589603,115.61120186070761,1.0489999999999999,120.98016322695874]
[2102,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0468558611255301,2.0679277323987222E-4,1.04855510165574,1.5789424029000187E-4,1.0489999999999999,0,1.0489999999999999,0,null,1.0469999999999999,99.127540611656599,1.0469999999999999,99.821361730964966,1.04855510165574,121.24296986248335,1.0489999999999999,126.9081912250797]
[2103,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.04664906835228,2.0679277325008627E-4,1.04839720741544,1.5789424029999388E-4,1.0489999999999999,0,1.0489999999999999,0,null,1.0469999999999999,103.78653502040446,1.0469999999999999,104.51296573232031,1.04839720741544,127.12993458920005,1.0489999999999999,133.12669259510861]
[2104,1.0469999999999999,{"$f":"B91-B92","v":0},1.0469999999999999,{"$f":"D91-D92","v":0},1.0469999999999999,{"$f":"F91-F92","v":0},1.0469999999999999,{"$f":"H91-H92","v":0},1.0464422755790399,{"$f":"J91-J92","v":2.0679277324009426E-4},1.04823931317515,{"$f":"L91-L92","v":1.5789424029000187E-4},1.0489999999999999,{"$f":"N91-N92","v":0},1.0489999999999999,{"$f":"P91-P92","v":0},null,1.0469999999999999,{"$f":"T91*S91","v":108.66450216636346},1.0469999999999999,{"$f":"V91*U91","v":109.42507512173935},1.04823931317515,{"$f":"X91*W91","v":133.28266840222489},1.0489999999999999,{"$f":"Z91*Y91","v":139.64990053226893}]
[2105,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.0469999999999999,0,1.04623548280579,2.0679277324986423E-4,1.04808141893486,1.5789424029000187E-4,1.0489999999999999,0,1.0489999999999999,0,null,1.0469999999999999,113.77173376818254,1.0469999999999999,114.5680536524611,1.04808141893486,139.71213278409948,1.0489999999999999,146.49274565835009]

{"sheet":"Glossary","index":10,"n_rows":34,"n_cols":4,"rows_kept":34,"cut":false,"hidden":false,"merged":[[0,2,0,9],[35,2,35,9],[33,2,34,9],[30,2,30,9],[31,2,32,9],[13,2,14,9],[1,1,2,1],[6,1,7,1],[1,2,2,9],[6,2,7,9],[12,2,12,9],[9,2,11,9],[4,1,5,1],[4,2,5,9],[8,2,8,9],[3,2,3,9],[9,1,11,1],[33,1,34,1],[31,1,32,1],[27,2,29,9],[19,2,20,9],[22,1,26,1],[22,2,22,9],[23,3,23,9],[27,1,29,1],[24,3,24,9],[25,3,25,9],[26,3,26,9],[13,1,14,1],[21,2,21,9],[17,1,18,1],[15,1,16,1],[15,2,16,9],[19,1,20,1],[17,2,18,9]]}
[null,"Term","Definition"]
[null,"Amortization of UAAL","This is the amortization of the current unfunded actuarial accrued liability.  The amortization period can vary from 10 to 30 years, and can be done on an open or closed basis."]
[]
[null,"Active Members","Members currently employed and working."]
[null,"Actuarial Accrued Liability","(AAL) - The liability calculated under the Projected Unit Credit method.  This can be thought of as the total liability that has been accrued, or earned, as of today.  Also known as the GASB 45 Liability."]
[]
[null,"Alternative Measurement Method","A simplified method allowed by GASB to calculate the required actuarial information for GASB 45.  Please see GASB's requirements for further non actuarial disclosures."]
[]
[null,"Annual OPEB Cost","This is the income statement expense for accounting purposes.  It is equal to the ARC with two NOO adjustments."]
[null,"Annual Required Contribution","(ARC) - This is the amount that, if contributed yearly, would fully fund the health subsidies by the end of the current members' working lifetimes.  It is made up of the normal cost plus the amortization of the current unfunded actuarial accrued liability."]
[]
[]
[null,"Closed Group","The active and inactive members currently in the system (excludes new entrants in the future)."]
[null,"Contributions","The estimated current year's contributions.  Under pay-as-you-go funding, this amount equals the amount of subsidies paid out to current retirees in the current year."]
[]
[null,"Explicit Subsidy","The subsidy provided to Medicare retirees in PEBB.  This is a direct payment for Medicare on behalf of the member and does not vary by age."]
[]
[null,"Implicit Subsidy","The subsidy provided to retirees in PEBB due to the fact that they are grouped with the active population.  These retirees pay a lower premium than if they were grouped separately.  This subsidy varies by age."]
[]
[null,"Inactive Members","Members who have left service, but are eligible to receive or are receiving a medical benefit through PEBB.  Includes retirees, beneficiaries, and terminated members."]
[]
[null,"Life Insurance Subsidy","The PEBB voted to permanently eliminate the subsidy paid for life insurance premiums beginning in January 2012."]
[null,"Office of the State Actuary","Our office can be reached at:"]
[null,null,"Phone - ","360-786-6140"]
[null,null,"Web - ","http://osa.leg.wa.gov"]
[null,null,"Address - ","2100 Evergreen Park Dr SW"]
[null,null,null,"Olympia, WA 98501"]
[null,"Net OPEB Obligation","(NOO) - This is the balance sheet item associated with the unfunded actuarial accrued liability.  It grows when the annual OPEB cost is larger than the year's contributions and it shrinks when the annual OPEB cost is smaller than the year's contributions.  The NOO is amortized in the annual OPEB cost over 30 years."]
[]
[]
[null,"Normal Cost","This is the portion of the liability that is earned in one year of time.  This makes up part of the ARC."]
[null,"Open Group","All members currently in the system and new entrants in the future.  Projections based on an open group will most closely mirror actual experience."]
[]
[null,"Present Value of Future Benefits","(PVFB) - The total liability expected to be paid in all future years in today's dollars.  This is made up of the liability earned to date (AAL) and the liability expected to be earned in the future."]