{"text_format":"2","workbook":"xlsx","n_sheets":2,"sheets":["25 Year Non-Renewal Plan","Lookups"],"not_rendered":{"charts":1,"images":0,"macros":0,"external_links":0,"defined_names":8,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":"25 Year Non-Renewal Plan","index":0,"n_rows":36,"n_cols":42,"rows_kept":36,"cut":false,"hidden":false,"merged":[[1,35,1,39],[1,40,1,41],[0,0,0,4],[1,0,1,4],[0,5,0,9],[0,10,0,14],[0,15,0,19],[0,20,0,24],[0,25,0,29],[0,30,0,34],[0,35,0,39],[0,40,0,41],[1,5,1,9],[1,10,1,14],[1,15,1,19],[5,0,5,4],[5,5,5,13],[1,20,1,24],[1,25,1,29],[1,30,1,34]]}
["25 Year Non-Renewal Plan"]
[]
[]
["Note: these projects are listed for illustrative purposes only.  Further analysis required for defining projects to address key issues."]
["*includes construction and future renewal"]
["INVENTORY",{"$nulls":4},"VALUATION"]
["Key Issues (Item)",{"$f":"#REF!","v":{"$error":"#REF!"}},"Preferred Option","Preferred Option (Description)","Capital (y/n)","Project Cost","Project Year",{"$f":"#REF!","v":{"$error":"#REF!"}},"Replacement Year 1","Replacement Year 2","Replacement Year 3","Replacement Year 4","Replacement Year 5","Replacement Year 6",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,"25 Year Total","25 Annualized","Lifecycle Annualized"]
[null,"Recreation","New Benches",null,"y",20000,2020,10,{"$f":"G8+$H8","v":2030},{"$f":"I8+$H8","v":2040},{"$f":"J8+$H8","v":2050},{"$f":"K8+$H8","v":2060},{"$f":"L8+$H8","v":2070},{"$f":"M8+$H8","v":2080},{"$f":"IF(AND($E8=\"Y\",OR($G8=O$7,$I8=O$7,$J8=O$7,$K8=O$7,$L8=O$7,$M8=O$7,$N8=O$7)),$F8,IF(G8=O$7,$F8,\"\"))","v":""},{"$f":"IF(AND($E8=\"Y\",OR($G8=P$7,$I8=P$7,$J8=P$7,$K8=P$7,$L8=P$7,$M8=P$7,$N8=P$7)),$F8,IF(H8=P$7,$F8,\"\"))","v":20000},{"$f":"IF(AND($E8=\"Y\",OR($G8=Q$7,$I8=Q$7,$J8=Q$7,$K8=Q$7,$L8=Q$7,$M8=Q$7,$N8=Q$7)),$F8,IF(I8=Q$7,$F8,\"\"))","v":""},{"$f":"IF(AND($E8=\"Y\",OR($G8=R$7,$I8=R$7,$J8=R$7,$K8=R$7,$L8=R$7,$M8=R$7,$N8=R$7)),$F8,IF(J8=R$7,$F8,\"\"))","v":""},{"$f":"IF(AND($E8=\"Y\",OR($G8=S$7,$I8=S$7,$J8=S$7,$K8=S$7,$L8=S$7,$M8=S$7,$N8=S$7)),$F8,IF(K8=S$7,$F8,\"\"))","v":""},{"$f":"IF(AND($E8=\"Y\",OR($G8=T$7,$I8=T$7,$J8=T$7,$K8=T$7,$L8=T$7,$M8=T$7,$N8=T$7)),$F8,IF(L8=T$7,$F8,\"\"))","v":""},{"$f":"IF(AND($E8=\"Y\",OR($G8=U$7,$I8=U$7,$J8=U$7,$K8=U$7,$L8=U$7,$M8=U$7,$N8=U$7)),$F8,IF(M8=U$7,$F8,\"\"))","v":""},{"$f":"IF(AND($E8=\"Y\",OR($G8=V$7,$I8=V$7,$J8=V$7,$K8=V$7,$L8=V$7,$M8=V$7,$N8=V$7)),$F8,IF(N8=V$7,$F8,\"\"))","v":""},{"$f":"IF(AND($E8=\"Y\",OR($G8=W$7,$I8=W$7,$J8=W$7,$K8=W$7,$L8=W$7,$M8=W$7,$N8=W$7)),$F8,IF(O8=W$7,$F8,\"\"))","v":""},{"$f":"IF(AND($E8=\"Y\",OR($G8=X$7,$I8=X$7,$J8=X$7,$K8=X$7,$L8=X$7,$M8=X$7,$N8=X$7)),$F8,IF(P8=X$7,$F8,\"\"))","v":""},{"$f":"IF(AND($E8=\"Y\",OR($G8=XFD$7,$I8=XFD$7,$J8=XFD$7,$K8=XFD$7,$L8=XFD$7,$M8=XFD$7,$N8=XFD$7)),$F8,IF(Q8=XFD$7,$F8,\"\"))","v":20000},{"$f":"IF(AND($E8=\"Y\",OR($G8=XFD$7,$I8=XFD$7,$J8=XFD$7,$K8=XFD$7,$L8=XFD$7,$M8=XFD$7,$N8=XFD$7)),$F8,IF(R8=XFD$7,$F8,\"\"))","v":20000},{"$f":"IF(AND($E8=\"Y\",OR($G8=AA$7,$I8=AA$7,$J8=AA$7,$K8=AA$7,$L8=AA$7,$M8=AA$7,$N8=AA$7)),$F8,IF(S8=AA$7,$F8,\"\"))","v":""},{"$f":"IF(AND($E8=\"Y\",OR($G8=AB$7,$I8=AB$7,$J8=AB$7,$K8=AB$7,$L8=AB$7,$M8=AB$7,$N8=AB$7)),$F8,IF(T8=AB$7,$F8,\"\"))","v":""},{"$f":"IF(AND($E8=\"Y\",OR($G8=AC$7,$I8=AC$7,$J8=AC$7,$K8=AC$7,$L8=AC$7,$M8=AC$7,$N8=AC$7)),$F8,IF(U8=AC$7,$F8,\"\"))","v":""},{"$f":"IF(AND($E8=\"Y\",OR($G8=AD$7,$I8=AD$7,$J8=AD$7,$K8=AD$7,$L8=AD$7,$M8=AD$7,$N8=AD$7)),$F8,IF(V8=AD$7,$F8,\"\"))","v":""},{"$f":"IF(AND($E8=\"Y\",OR($G8=AE$7,$I8=AE$7,$J8=AE$7,$K8=AE$7,$L8=AE$7,$M8=AE$7,$N8=AE$7)),$F8,IF(W8=AE$7,$F8,\"\"))","v":""},{"$f":"IF(AND($E8=\"Y\",OR($G8=AF$7,$I8=AF$7,$J8=AF$7,$K8=AF$7,$L8=AF$7,$M8=AF$7,$N8=AF$7)),$F8,IF(X8=AF$7,$F8,\"\"))","v":""},{"$f":"IF(AND($E8=\"Y\",OR($G8=AG$7,$I8=AG$7,$J8=AG$7,$K8=AG$7,$L8=AG$7,$M8=AG$7,$N8=AG$7)),$F8,IF(XFD8=AG$7,$F8,\"\"))","v":""},{"$f":"IF(AND($E8=\"Y\",OR($G8=AH$7,$I8=AH$7,$J8=AH$7,$K8=AH$7,$L8=AH$7,$M8=AH$7,$N8=AH$7)),$F8,IF(XFD8=AH$7,$F8,\"\"))","v":""},{"$f":"IF(AND($E8=\"Y\",OR($G8=AI$7,$I8=AI$7,$J8=AI$7,$K8=AI$7,$L8=AI$7,$M8=AI$7,$N8=AI$7)),$F8,IF(AA8=AI$7,$F8,\"\"))","v":""},{"$f":"IF(AND($E8=\"Y\",OR($G8=AJ$7,$I8=AJ$7,$J8=AJ$7,$K8=AJ$7,$L8=AJ$7,$M8=AJ$7,$N8=AJ$7)),$F8,IF(AB8=AJ$7,$F8,\"\"))","v":20000},{"$f":"IF(AND($E8=\"Y\",OR($G8=AK$7,$I8=AK$7,$J8=AK$7,$K8=AK$7,$L8=AK$7,$M8=AK$7,$N8=AK$7)),$F8,IF(AC8=AK$7,$F8,\"\"))","v":""},{"$f":"IF(AND($E8=\"Y\",OR($G8=AL$7,$I8=AL$7,$J8=AL$7,$K8=AL$7,$L8=AL$7,$M8=AL$7,$N8=AL$7)),$F8,IF(AD8=AL$7,$F8,\"\"))","v":""},{"$f":"IF(AND($E8=\"Y\",OR($G8=AM$7,$I8=AM$7,$J8=AM$7,$K8=AM$7,$L8=AM$7,$M8=AM$7,$N8=AM$7)),$F8,IF(AE8=AM$7,$F8,\"\"))","v":""},{"$f":"SUM(O8:AM8)","v":80000},{"$f":"AN8/25","v":3200},{"$f":"IF(H8=0,0,F8/H8)","v":2000}]
[null,"Buildings","Solar Panels at City Hall",null,"y",100000,2025,15,{"$f":"G9+$H9","v":2040},{"$f":"I9+$H9","v":2055},{"$f":"J9+$H9","v":2070},{"$f":"K9+$H9","v":2085},{"$f":"L9+$H9","v":2100},{"$f":"M9+$H9","v":2115},{"$f":"IF(AND($E9=\"Y\",OR($G9=O$7,$I9=O$7,$J9=O$7,$K9=O$7,$L9=O$7,$M9=O$7,$N9=O$7)),$F9,IF(G9=O$7,$F9,\"\"))","v":""},{"$f":"IF(AND($E9=\"Y\",OR($G9=P$7,$I9=P$7,$J9=P$7,$K9=P$7,$L9=P$7,$M9=P$7,$N9=P$7)),$F9,IF(H9=P$7,$F9,\"\"))","v":""},{"$f":"IF(AND($E9=\"Y\",OR($G9=Q$7,$I9=Q$7,$J9=Q$7,$K9=Q$7,$L9=Q$7,$M9=Q$7,$N9=Q$7)),$F9,IF(I9=Q$7,$F9,\"\"))","v":""},{"$f":"IF(AND($E9=\"Y\",OR($G9=R$7,$I9=R$7,$J9=R$7,$K9=R$7,$L9=R$7,$M9=R$7,$N9=R$7)),$F9,IF(J9=R$7,$F9,\"\"))","v":""},{"$f":"IF(AND($E9=\"Y\",OR($G9=S$7,$I9=S$7,$J9=S$7,$K9=S$7,$L9=S$7,$M9=S$7,$N9=S$7)),$F9,IF(K9=S$7,$F9,\"\"))","v":""},{"$f":"IF(AND($E9=\"Y\",OR($G9=T$7,$I9=T$7,$J9=T$7,$K9=T$7,$L9=T$7,$M9=T$7,$N9=T$7)),$F9,IF(L9=T$7,$F9,\"\"))","v":""},{"$f":"IF(AND($E9=\"Y\",OR($G9=U$7,$I9=U$7,$J9=U$7,$K9=U$7,$L9=U$7,$M9=U$7,$N9=U$7)),$F9,IF(M9=U$7,$F9,\"\"))","v":100000},{"$f":"IF(AND($E9=\"Y\",OR($G9=V$7,$I9=V$7,$J9=V$7,$K9=V$7,$L9=V$7,$M9=V$7,$N9=V$7)),$F9,IF(N9=V$7,$F9,\"\"))","v":""},{"$f":"IF(AND($E9=\"Y\",OR($G9=W$7,$I9=W$7,$J9=W$7,$K9=W$7,$L9=W$7,$M9=W$7,$N9=W$7)),$F9,IF(O9=W$7,$F9,\"\"))","v":""},{"$f":"IF(AND($E9=\"Y\",OR($G9=X$7,$I9=X$7,$J9=X$7,$K9=X$7,$L9=X$7,$M9=X$7,$N9=X$7)),$F9,IF(P9=X$7,$F9,\"\"))","v":""},{"$f":"IF(AND($E9=\"Y\",OR($G9=Y$7,$I9=Y$7,$J9=Y$7,$K9=Y$7,$L9=Y$7,$M9=Y$7,$N9=Y$7)),$F9,IF(Q9=Y$7,$F9,\"\"))","v":""},{"$f":"IF(AND($E9=\"Y\",OR($G9=Z$7,$I9=Z$7,$J9=Z$7,$K9=Z$7,$L9=Z$7,$M9=Z$7,$N9=Z$7)),$F9,IF(R9=Z$7,$F9,\"\"))","v":""},{"$f":"IF(AND($E9=\"Y\",OR($G9=AA$7,$I9=AA$7,$J9=AA$7,$K9=AA$7,$L9=AA$7,$M9=AA$7,$N9=AA$7)),$F9,IF(S9=AA$7,$F9,\"\"))","v":""},{"$f":"IF(AND($E9=\"Y\",OR($G9=AB$7,$I9=AB$7,$J9=AB$7,$K9=AB$7,$L9=AB$7,$M9=AB$7,$N9=AB$7)),$F9,IF(T9=AB$7,$F9,\"\"))","v":""},{"$f":"IF(AND($E9=\"Y\",OR($G9=AC$7,$I9=AC$7,$J9=AC$7,$K9=AC$7,$L9=AC$7,$M9=AC$7,$N9=AC$7)),$F9,IF(U9=AC$7,$F9,\"\"))","v":""},{"$f":"IF(AND($E9=\"Y\",OR($G9=AD$7,$I9=AD$7,$J9=AD$7,$K9=AD$7,$L9=AD$7,$M9=AD$7,$N9=AD$7)),$F9,IF(V9=AD$7,$F9,\"\"))","v":""},{"$f":"IF(AND($E9=\"Y\",OR($G9=AE$7,$I9=AE$7,$J9=AE$7,$K9=AE$7,$L9=AE$7,$M9=AE$7,$N9=AE$7)),$F9,IF(W9=AE$7,$F9,\"\"))","v":""},{"$f":"IF(AND($E9=\"Y\",OR($G9=AF$7,$I9=AF$7,$J9=AF$7,$K9=AF$7,$L9=AF$7,$M9=AF$7,$N9=AF$7)),$F9,IF(X9=AF$7,$F9,\"\"))","v":""},{"$f":"IF(AND($E9=\"Y\",OR($G9=AG$7,$I9=AG$7,$J9=AG$7,$K9=AG$7,$L9=AG$7,$M9=AG$7,$N9=AG$7)),$F9,IF(Y9=AG$7,$F9,\"\"))","v":""},{"$f":"IF(AND($E9=\"Y\",OR($G9=AH$7,$I9=AH$7,$J9=AH$7,$K9=AH$7,$L9=AH$7,$M9=AH$7,$N9=AH$7)),$F9,IF(Z9=AH$7,$F9,\"\"))","v":""},{"$f":"IF(AND($E9=\"Y\",OR($G9=AI$7,$I9=AI$7,$J9=AI$7,$K9=AI$7,$L9=AI$7,$M9=AI$7,$N9=AI$7)),$F9,IF(AA9=AI$7,$F9,\"\"))","v":""},{"$f":"IF(AND($E9=\"Y\",OR($G9=AJ$7,$I9=AJ$7,$J9=AJ$7,$K9=AJ$7,$L9=AJ$7,$M9=AJ$7,$N9=AJ$7)),$F9,IF(AB9=AJ$7,$F9,\"\"))","v":100000},{"$f":"IF(AND($E9=\"Y\",OR($G9=AK$7,$I9=AK$7,$J9=AK$7,$K9=AK$7,$L9=AK$7,$M9=AK$7,$N9=AK$7)),$F9,IF(AC9=AK$7,$F9,\"\"))","v":""},{"$f":"IF(AND($E9=\"Y\",OR($G9=AL$7,$I9=AL$7,$J9=AL$7,$K9=AL$7,$L9=AL$7,$M9=AL$7,$N9=AL$7)),$F9,IF(AD9=AL$7,$F9,\"\"))","v":""},{"$f":"IF(AND($E9=\"Y\",OR($G9=AM$7,$I9=AM$7,$J9=AM$7,$K9=AM$7,$L9=AM$7,$M9=AM$7,$N9=AM$7)),$F9,IF(AE9=AM$7,$F9,\"\"))","v":""},{"$f":"SUM(O9:AM9)","v":200000},{"$f":"AN9/25","v":8000},{"$f":"IF(H9=0,0,F9/H9)","v":6666.6666666667}]
[null,"Recreation","New Boat Launch",null,"y",75000,2030,25,{"$f":"G10+$H10","v":2055},{"$f":"I10+$H10","v":2080},{"$f":"J10+$H10","v":2105},{"$f":"K10+$H10","v":2130},{"$f":"L10+$H10","v":2155},{"$f":"M10+$H10","v":2180},{"$f":"IF(AND($E10=\"Y\",OR($G10=O$7,$I10=O$7,$J10=O$7,$K10=O$7,$L10=O$7,$M10=O$7,$N10=O$7)),$F10,IF(G10=O$7,$F10,\"\"))","v":""},{"$f":"IF(AND($E10=\"Y\",OR($G10=P$7,$I10=P$7,$J10=P$7,$K10=P$7,$L10=P$7,$M10=P$7,$N10=P$7)),$F10,IF(H10=P$7,$F10,\"\"))","v":""},{"$f":"IF(AND($E10=\"Y\",OR($G10=Q$7,$I10=Q$7,$J10=Q$7,$K10=Q$7,$L10=Q$7,$M10=Q$7,$N10=Q$7)),$F10,IF(I10=Q$7,$F10,\"\"))","v":""},{"$f":"IF(AND($E10=\"Y\",OR($G10=R$7,$I10=R$7,$J10=R$7,$K10=R$7,$L10=R$7,$M10=R$7,$N10=R$7)),$F10,IF(J10=R$7,$F10,\"\"))","v":""},{"$f":"IF(AND($E10=\"Y\",OR($G10=S$7,$I10=S$7,$J10=S$7,$K10=S$7,$L10=S$7,$M10=S$7,$N10=S$7)),$F10,IF(K10=S$7,$F10,\"\"))","v":""},{"$f":"IF(AND($E10=\"Y\",OR($G10=T$7,$I10=T$7,$J10=T$7,$K10=T$7,$L10=T$7,$M10=T$7,$N10=T$7)),$F10,IF(L10=T$7,$F10,\"\"))","v":""},{"$f":"IF(AND($E10=\"Y\",OR($G10=U$7,$I10=U$7,$J10=U$7,$K10=U$7,$L10=U$7,$M10=U$7,$N10=U$7)),$F10,IF(M10=U$7,$F10,\"\"))","v":""},{"$f":"IF(AND($E10=\"Y\",OR($G10=V$7,$I10=V$7,$J10=V$7,$K10=V$7,$L10=V$7,$M10=V$7,$N10=V$7)),$F10,IF(N10=V$7,$F10,\"\"))","v":""},{"$f":"IF(AND($E10=\"Y\",OR($G10=W$7,$I10=W$7,$J10=W$7,$K10=W$7,$L10=W$7,$M10=W$7,$N10=W$7)),$F10,IF(O10=W$7,$F10,\"\"))","v":""},{"$f":"IF(AND($E10=\"Y\",OR($G10=X$7,$I10=X$7,$J10=X$7,$K10=X$7,$L10=X$7,$M10=X$7,$N10=X$7)),$F10,IF(P10=X$7,$F10,\"\"))","v":""},{"$f":"IF(AND($E10=\"Y\",OR($G10=XFD$7,$I10=XFD$7,$J10=XFD$7,$K10=XFD$7,$L10=XFD$7,$M10=XFD$7,$N10=XFD$7)),$F10,IF(Q10=XFD$7,$F10,\"\"))","v":75000},{"$f":"IF(AND($E10=\"Y\",OR($G10=XFD$7,$I10=XFD$7,$J10=XFD$7,$K10=XFD$7,$L10=XFD$7,$M10=XFD$7,$N10=XFD$7)),$F10,IF(R10=XFD$7,$F10,\"\"))","v":75000},{"$f":"IF(AND($E10=\"Y\",OR($G10=AA$7,$I10=AA$7,$J10=AA$7,$K10=AA$7,$L10=AA$7,$M10=AA$7,$N10=AA$7)),$F10,IF(S10=AA$7,$F10,\"\"))","v":""},{"$f":"IF(AND($E10=\"Y\",OR($G10=AB$7,$I10=AB$7,$J10=AB$7,$K10=AB$7,$L10=AB$7,$M10=AB$7,$N10=AB$7)),$F10,IF(T10=AB$7,$F10,\"\"))","v":""},{"$f":"IF(AND($E10=\"Y\",OR($G10=AC$7,$I10=AC$7,$J10=AC$7,$K10=AC$7,$L10=AC$7,$M10=AC$7,$N10=AC$7)),$F10,IF(U10=AC$7,$F10,\"\"))","v":""},{"$f":"IF(AND($E10=\"Y\",OR($G10=AD$7,$I10=AD$7,$J10=AD$7,$K10=AD$7,$L10=AD$7,$M10=AD$7,$N10=AD$7)),$F10,IF(V10=AD$7,$F10,\"\"))","v":""},{"$f":"IF(AND($E10=\"Y\",OR($G10=AE$7,$I10=AE$7,$J10=AE$7,$K10=AE$7,$L10=AE$7,$M10=AE$7,$N10=AE$7)),$F10,IF(W10=AE$7,$F10,\"\"))","v":""},{"$f":"IF(AND($E10=\"Y\",OR($G10=AF$7,$I10=AF$7,$J10=AF$7,$K10=AF$7,$L10=AF$7,$M10=AF$7,$N10=AF$7)),$F10,IF(X10=AF$7,$F10,\"\"))","v":""},{"$f":"IF(AND($E10=\"Y\",OR($G10=AG$7,$I10=AG$7,$J10=AG$7,$K10=AG$7,$L10=AG$7,$M10=AG$7,$N10=AG$7)),$F10,IF(XFD10=AG$7,$F10,\"\"))","v":""},{"$f":"IF(AND($E10=\"Y\",OR($G10=AH$7,$I10=AH$7,$J10=AH$7,$K10=AH$7,$L10=AH$7,$M10=AH$7,$N10=AH$7)),$F10,IF(XFD10=AH$7,$F10,\"\"))","v":""},{"$f":"IF(AND($E10=\"Y\",OR($G10=AI$7,$I10=AI$7,$J10=AI$7,$K10=AI$7,$L10=AI$7,$M10=AI$7,$N10=AI$7)),$F10,IF(AA10=AI$7,$F10,\"\"))","v":""},{"$f":"IF(AND($E10=\"Y\",OR($G10=AJ$7,$I10=AJ$7,$J10=AJ$7,$K10=AJ$7,$L10=AJ$7,$M10=AJ$7,$N10=AJ$7)),$F10,IF(AB10=AJ$7,$F10,\"\"))","v":""},{"$f":"IF(AND($E10=\"Y\",OR($G10=AK$7,$I10=AK$7,$J10=AK$7,$K10=AK$7,$L10=AK$7,$M10=AK$7,$N10=AK$7)),$F10,IF(AC10=AK$7,$F10,\"\"))","v":""},{"$f":"IF(AND($E10=\"Y\",OR($G10=AL$7,$I10=AL$7,$J10=AL$7,$K10=AL$7,$L10=AL$7,$M10=AL$7,$N10=AL$7)),$F10,IF(AD10=AL$7,$F10,\"\"))","v":""},{"$f":"IF(AND($E10=\"Y\",OR($G10=AM$7,$I10=AM$7,$J10=AM$7,$K10=AM$7,$L10=AM$7,$M10=AM$7,$N10=AM$7)),$F10,IF(AE10=AM$7,$F10,\"\"))","v":""},{"$f":"SUM(O10:AM10)","v":150000},{"$f":"AN10/25","v":6000},{"$f":"IF(H10=0,0,F10/H10)","v":3000}]
[null,"Vehicles ","Second Fire Truck",null,"y",125000,2031,50,{"$f":"G11+$H11","v":2081},{"$f":"I11+$H11","v":2131},{"$f":"J11+$H11","v":2181},{"$f":"K11+$H11","v":2231},{"$f":"L11+$H11","v":2281},{"$f":"M11+$H11","v":2331},{"$f":"IF(AND($E11=\"Y\",OR($G11=O$7,$I11=O$7,$J11=O$7,$K11=O$7,$L11=O$7,$M11=O$7,$N11=O$7)),$F11,IF(G11=O$7,$F11,\"\"))","v":""},{"$f":"IF(AND($E11=\"Y\",OR($G11=P$7,$I11=P$7,$J11=P$7,$K11=P$7,$L11=P$7,$M11=P$7,$N11=P$7)),$F11,IF(H11=P$7,$F11,\"\"))","v":""},{"$f":"IF(AND($E11=\"Y\",OR($G11=Q$7,$I11=Q$7,$J11=Q$7,$K11=Q$7,$L11=Q$7,$M11=Q$7,$N11=Q$7)),$F11,IF(I11=Q$7,$F11,\"\"))","v":""},{"$f":"IF(AND($E11=\"Y\",OR($G11=R$7,$I11=R$7,$J11=R$7,$K11=R$7,$L11=R$7,$M11=R$7,$N11=R$7)),$F11,IF(J11=R$7,$F11,\"\"))","v":""},{"$f":"IF(AND($E11=\"Y\",OR($G11=S$7,$I11=S$7,$J11=S$7,$K11=S$7,$L11=S$7,$M11=S$7,$N11=S$7)),$F11,IF(K11=S$7,$F11,\"\"))","v":""},{"$f":"IF(AND($E11=\"Y\",OR($G11=T$7,$I11=T$7,$J11=T$7,$K11=T$7,$L11=T$7,$M11=T$7,$N11=T$7)),$F11,IF(L11=T$7,$F11,\"\"))","v":""},{"$f":"IF(AND($E11=\"Y\",OR($G11=U$7,$I11=U$7,$J11=U$7,$K11=U$7,$L11=U$7,$M11=U$7,$N11=U$7)),$F11,IF(M11=U$7,$F11,\"\"))","v":""},{"$f":"IF(AND($E11=\"Y\",OR($G11=V$7,$I11=V$7,$J11=V$7,$K11=V$7,$L11=V$7,$M11=V$7,$N11=V$7)),$F11,IF(N11=V$7,$F11,\"\"))","v":""},{"$f":"IF(AND($E11=\"Y\",OR($G11=W$7,$I11=W$7,$J11=W$7,$K11=W$7,$L11=W$7,$M11=W$7,$N11=W$7)),$F11,IF(O11=W$7,$F11,\"\"))","v":""},{"$f":"IF(AND($E11=\"Y\",OR($G11=X$7,$I11=X$7,$J11=X$7,$K11=X$7,$L11=X$7,$M11=X$7,$N11=X$7)),$F11,IF(P11=X$7,$F11,\"\"))","v":""},{"$f":"IF(AND($E11=\"Y\",OR($G11=XFD$7,$I11=XFD$7,$J11=XFD$7,$K11=XFD$7,$L11=XFD$7,$M11=XFD$7,$N11=XFD$7)),$F11,IF(Q11=XFD$7,$F11,\"\"))","v":125000},{"$f":"IF(AND($E11=\"Y\",OR($G11=XFD$7,$I11=XFD$7,$J11=XFD$7,$K11=XFD$7,$L11=XFD$7,$M11=XFD$7,$N11=XFD$7)),$F11,IF(R11=XFD$7,$F11,\"\"))","v":125000},{"$f":"IF(AND($E11=\"Y\",OR($G11=AA$7,$I11=AA$7,$J11=AA$7,$K11=AA$7,$L11=AA$7,$M11=AA$7,$N11=AA$7)),$F11,IF(S11=AA$7,$F11,\"\"))","v":125000},{"$f":"IF(AND($E11=\"Y\",OR($G11=AB$7,$I11=AB$7,$J11=AB$7,$K11=AB$7,$L11=AB$7,$M11=AB$7,$N11=AB$7)),$F11,IF(T11=AB$7,$F11,\"\"))","v":""},{"$f":"IF(AND($E11=\"Y\",OR($G11=AC$7,$I11=AC$7,$J11=AC$7,$K11=AC$7,$L11=AC$7,$M11=AC$7,$N11=AC$7)),$F11,IF(U11=AC$7,$F11,\"\"))","v":""},{"$f":"IF(AND($E11=\"Y\",OR($G11=AD$7,$I11=AD$7,$J11=AD$7,$K11=AD$7,$L11=AD$7,$M11=AD$7,$N11=AD$7)),$F11,IF(V11=AD$7,$F11,\"\"))","v":""},{"$f":"IF(AND($E11=\"Y\",OR($G11=AE$7,$I11=AE$7,$J11=AE$7,$K11=AE$7,$L11=AE$7,$M11=AE$7,$N11=AE$7)),$F11,IF(W11=AE$7,$F11,\"\"))","v":""},{"$f":"IF(AND($E11=\"Y\",OR($G11=AF$7,$I11=AF$7,$J11=AF$7,$K11=AF$7,$L11=AF$7,$M11=AF$7,$N11=AF$7)),$F11,IF(X11=AF$7,$F11,\"\"))","v":""},{"$f":"IF(AND($E11=\"Y\",OR($G11=AG$7,$I11=AG$7,$J11=AG$7,$K11=AG$7,$L11=AG$7,$M11=AG$7,$N11=AG$7)),$F11,IF(XFD11=AG$7,$F11,\"\"))","v":""},{"$f":"IF(AND($E11=\"Y\",OR($G11=AH$7,$I11=AH$7,$J11=AH$7,$K11=AH$7,$L11=AH$7,$M11=AH$7,$N11=AH$7)),$F11,IF(XFD11=AH$7,$F11,\"\"))","v":""},{"$f":"IF(AND($E11=\"Y\",OR($G11=AI$7,$I11=AI$7,$J11=AI$7,$K11=AI$7,$L11=AI$7,$M11=AI$7,$N11=AI$7)),$F11,IF(AA11=AI$7,$F11,\"\"))","v":""},{"$f":"IF(AND($E11=\"Y\",OR($G11=AJ$7,$I11=AJ$7,$J11=AJ$7,$K11=AJ$7,$L11=AJ$7,$M11=AJ$7,$N11=AJ$7)),$F11,IF(AB11=AJ$7,$F11,\"\"))","v":""},{"$f":"IF(AND($E11=\"Y\",OR($G11=AK$7,$I11=AK$7,$J11=AK$7,$K11=AK$7,$L11=AK$7,$M11=AK$7,$N11=AK$7)),$F11,IF(AC11=AK$7,$F11,\"\"))","v":""},{"$f":"IF(AND($E11=\"Y\",OR($G11=AL$7,$I11=AL$7,$J11=AL$7,$K11=AL$7,$L11=AL$7,$M11=AL$7,$N11=AL$7)),$F11,IF(AD11=AL$7,$F11,\"\"))","v":""},{"$f":"IF(AND($E11=\"Y\",OR($G11=AM$7,$I11=AM$7,$J11=AM$7,$K11=AM$7,$L11=AM$7,$M11=AM$7,$N11=AM$7)),$F11,IF(AE11=AM$7,$F11,\"\"))","v":""},{"$f":"SUM(O11:AM11)","v":375000},{"$f":"AN11/25","v":15000},{"$f":"IF(H11=0,0,F11/H11)","v":2500}]
[{"$nulls":8},{"$f":"G12+$H12","v":0},{"$f":"I12+$H12","v":0},{"$f":"J12+$H12","v":0},{"$f":"K12+$H12","v":0},{"$f":"L12+$H12","v":0},{"$f":"M12+$H12","v":0},{"$f":"IF(AND($E12=\"Y\",OR($G12=O$7,$I12=O$7,$J12=O$7,$K12=O$7,$L12=O$7,$M12=O$7,$N12=O$7)),$F12,IF(G12=O$7,$F12,\"\"))","v":""},{"$f":"IF(AND($E12=\"Y\",OR($G12=P$7,$I12=P$7,$J12=P$7,$K12=P$7,$L12=P$7,$M12=P$7,$N12=P$7)),$F12,IF(H12=P$7,$F12,\"\"))","v":""},{"$f":"IF(AND($E12=\"Y\",OR($G12=Q$7,$I12=Q$7,$J12=Q$7,$K12=Q$7,$L12=Q$7,$M12=Q$7,$N12=Q$7)),$F12,IF(I12=Q$7,$F12,\"\"))","v":""},{"$f":"IF(AND($E12=\"Y\",OR($G12=R$7,$I12=R$7,$J12=R$7,$K12=R$7,$L12=R$7,$M12=R$7,$N12=R$7)),$F12,IF(J12=R$7,$F12,\"\"))","v":""},{"$f":"IF(AND($E12=\"Y\",OR($G12=S$7,$I12=S$7,$J12=S$7,$K12=S$7,$L12=S$7,$M12=S$7,$N12=S$7)),$F12,IF(K12=S$7,$F12,\"\"))","v":""},{"$f":"IF(AND($E12=\"Y\",OR($G12=T$7,$I12=T$7,$J12=T$7,$K12=T$7,$L12=T$7,$M12=T$7,$N12=T$7)),$F12,IF(L12=T$7,$F12,\"\"))","v":""},{"$f":"IF(AND($E12=\"Y\",OR($G12=U$7,$I12=U$7,$J12=U$7,$K12=U$7,$L12=U$7,$M12=U$7,$N12=U$7)),$F12,IF(M12=U$7,$F12,\"\"))","v":""},{"$f":"IF(AND($E12=\"Y\",OR($G12=V$7,$I12=V$7,$J12=V$7,$K12=V$7,$L12=V$7,$M12=V$7,$N12=V$7)),$F12,IF(N12=V$7,$F12,\"\"))","v":""},{"$f":"IF(AND($E12=\"Y\",OR($G12=W$7,$I12=W$7,$J12=W$7,$K12=W$7,$L12=W$7,$M12=W$7,$N12=W$7)),$F12,IF(O12=W$7,$F12,\"\"))","v":""},{"$f":"IF(AND($E12=\"Y\",OR($G12=X$7,$I12=X$7,$J12=X$7,$K12=X$7,$L12=X$7,$M12=X$7,$N12=X$7)),$F12,IF(P12=X$7,$F12,\"\"))","v":""},{"$f":"IF(AND($E12=\"Y\",OR($G12=XFD$7,$I12=XFD$7,$J12=XFD$7,$K12=XFD$7,$L12=XFD$7,$M12=XFD$7,$N12=XFD$7)),$F12,IF(Q12=XFD$7,$F12,\"\"))","v":null},{"$f":"IF(AND($E12=\"Y\",OR($G12=XFD$7,$I12=XFD$7,$J12=XFD$7,$K12=XFD$7,$L12=XFD$7,$M12=XFD$7,$N12=XFD$7)),$F12,IF(R12=XFD$7,$F12,\"\"))","v":null},{"$f":"IF(AND($E12=\"Y\",OR($G12=AA$7,$I12=AA$7,$J12=AA$7,$K12=AA$7,$L12=AA$7,$M12=AA$7,$N12=AA$7)),$F12,IF(S12=AA$7,$F12,\"\"))","v":""},{"$f":"IF(AND($E12=\"Y\",OR($G12=AB$7,$I12=AB$7,$J12=AB$7,$K12=AB$7,$L12=AB$7,$M12=AB$7,$N12=AB$7)),$F12,IF(T12=AB$7,$F12,\"\"))","v":""},{"$f":"IF(AND($E12=\"Y\",OR($G12=AC$7,$I12=AC$7,$J12=AC$7,$K12=AC$7,$L12=AC$7,$M12=AC$7,$N12=AC$7)),$F12,IF(U12=AC$7,$F12,\"\"))","v":""},{"$f":"IF(AND($E12=\"Y\",OR($G12=AD$7,$I12=AD$7,$J12=AD$7,$K12=AD$7,$L12=AD$7,$M12=AD$7,$N12=AD$7)),$F12,IF(V12=AD$7,$F12,\"\"))","v":""},{"$f":"IF(AND($E12=\"Y\",OR($G12=AE$7,$I12=AE$7,$J12=AE$7,$K12=AE$7,$L12=AE$7,$M12=AE$7,$N12=AE$7)),$F12,IF(W12=AE$7,$F12,\"\"))","v":""},{"$f":"IF(AND($E12=\"Y\",OR($G12=AF$7,$I12=AF$7,$J12=AF$7,$K12=AF$7,$L12=AF$7,$M12=AF$7,$N12=AF$7)),$F12,IF(X12=AF$7,$F12,\"\"))","v":""},{"$f":"IF(AND($E12=\"Y\",OR($G12=AG$7,$I12=AG$7,$J12=AG$7,$K12=AG$7,$L12=AG$7,$M12=AG$7,$N12=AG$7)),$F12,IF(XFD12=AG$7,$F12,\"\"))","v":""},{"$f":"IF(AND($E12=\"Y\",OR($G12=AH$7,$I12=AH$7,$J12=AH$7,$K12=AH$7,$L12=AH$7,$M12=AH$7,$N12=AH$7)),$F12,IF(XFD12=AH$7,$F12,\"\"))","v":""},{"$f":"IF(AND($E12=\"Y\",OR($G12=AI$7,$I12=AI$7,$J12=AI$7,$K12=AI$7,$L12=AI$7,$M12=AI$7,$N12=AI$7)),$F12,IF(AA12=AI$7,$F12,\"\"))","v":""},{"$f":"IF(AND($E12=\"Y\",OR($G12=AJ$7,$I12=AJ$7,$J12=AJ$7,$K12=AJ$7,$L12=AJ$7,$M12=AJ$7,$N12=AJ$7)),$F12,IF(AB12=AJ$7,$F12,\"\"))","v":""},{"$f":"IF(AND($E12=\"Y\",OR($G12=AK$7,$I12=AK$7,$J12=AK$7,$K12=AK$7,$L12=AK$7,$M12=AK$7,$N12=AK$7)),$F12,IF(AC12=AK$7,$F12,\"\"))","v":""},{"$f":"IF(AND($E12=\"Y\",OR($G12=AL$7,$I12=AL$7,$J12=AL$7,$K12=AL$7,$L12=AL$7,$M12=AL$7,$N12=AL$7)),$F12,IF(AD12=AL$7,$F12,\"\"))","v":""},{"$f":"IF(AND($E12=\"Y\",OR($G12=AM$7,$I12=AM$7,$J12=AM$7,$K12=AM$7,$L12=AM$7,$M12=AM$7,$N12=AM$7)),$F12,IF(AE12=AM$7,$F12,\"\"))","v":""},{"$f":"SUM(O12:AM12)","v":0},{"$f":"AN12/25","v":0},{"$f":"IF(H12=0,0,F12/H12)","v":0}]
[{"$nulls":8},{"$f":"G13+$H13","v":0},{"$f":"I13+$H13","v":0},{"$f":"J13+$H13","v":0},{"$f":"K13+$H13","v":0},{"$f":"L13+$H13","v":0},{"$f":"M13+$H13","v":0},{"$f":"IF(AND($E13=\"Y\",OR($G13=O$7,$I13=O$7,$J13=O$7,$K13=O$7,$L13=O$7,$M13=O$7,$N13=O$7)),$F13,IF(G13=O$7,$F13,\"\"))","v":""},{"$f":"IF(AND($E13=\"Y\",OR($G13=P$7,$I13=P$7,$J13=P$7,$K13=P$7,$L13=P$7,$M13=P$7,$N13=P$7)),$F13,IF(H13=P$7,$F13,\"\"))","v":""},{"$f":"IF(AND($E13=\"Y\",OR($G13=Q$7,$I13=Q$7,$J13=Q$7,$K13=Q$7,$L13=Q$7,$M13=Q$7,$N13=Q$7)),$F13,IF(I13=Q$7,$F13,\"\"))","v":""},{"$f":"IF(AND($E13=\"Y\",OR($G13=R$7,$I13=R$7,$J13=R$7,$K13=R$7,$L13=R$7,$M13=R$7,$N13=R$7)),$F13,IF(J13=R$7,$F13,\"\"))","v":""},{"$f":"IF(AND($E13=\"Y\",OR($G13=S$7,$I13=S$7,$J13=S$7,$K13=S$7,$L13=S$7,$M13=S$7,$N13=S$7)),$F13,IF(K13=S$7,$F13,\"\"))","v":""},{"$f":"IF(AND($E13=\"Y\",OR($G13=T$7,$I13=T$7,$J13=T$7,$K13=T$7,$L13=T$7,$M13=T$7,$N13=T$7)),$F13,IF(L13=T$7,$F13,\"\"))","v":""},{"$f":"IF(AND($E13=\"Y\",OR($G13=U$7,$I13=U$7,$J13=U$7,$K13=U$7,$L13=U$7,$M13=U$7,$N13=U$7)),$F13,IF(M13=U$7,$F13,\"\"))","v":""},{"$f":"IF(AND($E13=\"Y\",OR($G13=V$7,$I13=V$7,$J13=V$7,$K13=V$7,$L13=V$7,$M13=V$7,$N13=V$7)),$F13,IF(N13=V$7,$F13,\"\"))","v":""},{"$f":"IF(AND($E13=\"Y\",OR($G13=W$7,$I13=W$7,$J13=W$7,$K13=W$7,$L13=W$7,$M13=W$7,$N13=W$7)),$F13,IF(O13=W$7,$F13,\"\"))","v":""},{"$f":"IF(AND($E13=\"Y\",OR($G13=X$7,$I13=X$7,$J13=X$7,$K13=X$7,$L13=X$7,$M13=X$7,$N13=X$7)),$F13,IF(P13=X$7,$F13,\"\"))","v":""},{"$f":"IF(AND($E13=\"Y\",OR($G13=XFD$7,$I13=XFD$7,$J13=XFD$7,$K13=XFD$7,$L13=XFD$7,$M13=XFD$7,$N13=XFD$7)),$F13,IF(Q13=XFD$7,$F13,\"\"))","v":null},{"$f":"IF(AND($E13=\"Y\",OR($G13=XFD$7,$I13=XFD$7,$J13=XFD$7,$K13=XFD$7,$L13=XFD$7,$M13=XFD$7,$N13=XFD$7)),$F13,IF(R13=XFD$7,$F13,\"\"))","v":null},{"$f":"IF(AND($E13=\"Y\",OR($G13=AA$7,$I13=AA$7,$J13=AA$7,$K13=AA$7,$L13=AA$7,$M13=AA$7,$N13=AA$7)),$F13,IF(S13=AA$7,$F13,\"\"))","v":""},{"$f":"IF(AND($E13=\"Y\",OR($G13=AB$7,$I13=AB$7,$J13=AB$7,$K13=AB$7,$L13=AB$7,$M13=AB$7,$N13=AB$7)),$F13,IF(T13=AB$7,$F13,\"\"))","v":""},{"$f":"IF(AND($E13=\"Y\",OR($G13=AC$7,$I13=AC$7,$J13=AC$7,$K13=AC$7,$L13=AC$7,$M13=AC$7,$N13=AC$7)),$F13,IF(U13=AC$7,$F13,\"\"))","v":""},{"$f":"IF(AND($E13=\"Y\",OR($G13=AD$7,$I13=AD$7,$J13=AD$7,$K13=AD$7,$L13=AD$7,$M13=AD$7,$N13=AD$7)),$F13,IF(V13=AD$7,$F13,\"\"))","v":""},{"$f":"IF(AND($E13=\"Y\",OR($G13=AE$7,$I13=AE$7,$J13=AE$7,$K13=AE$7,$L13=AE$7,$M13=AE$7,$N13=AE$7)),$F13,IF(W13=AE$7,$F13,\"\"))","v":""},{"$f":"IF(AND($E13=\"Y\",OR($G13=AF$7,$I13=AF$7,$J13=AF$7,$K13=AF$7,$L13=AF$7,$M13=AF$7,$N13=AF$7)),$F13,IF(X13=AF$7,$F13,\"\"))","v":""},{"$f":"IF(AND($E13=\"Y\",OR($G13=AG$7,$I13=AG$7,$J13=AG$7,$K13=AG$7,$L13=AG$7,$M13=AG$7,$N13=AG$7)),$F13,IF(XFD13=AG$7,$F13,\"\"))","v":""},{"$f":"IF(AND($E13=\"Y\",OR($G13=AH$7,$I13=AH$7,$J13=AH$7,$K13=AH$7,$L13=AH$7,$M13=AH$7,$N13=AH$7)),$F13,IF(XFD13=AH$7,$F13,\"\"))","v":""},{"$f":"IF(AND($E13=\"Y\",OR($G13=AI$7,$I13=AI$7,$J13=AI$7,$K13=AI$7,$L13=AI$7,$M13=AI$7,$N13=AI$7)),$F13,IF(AA13=AI$7,$F13,\"\"))","v":""},{"$f":"IF(AND($E13=\"Y\",OR($G13=AJ$7,$I13=AJ$7,$J13=AJ$7,$K13=AJ$7,$L13=AJ$7,$M13=AJ$7,$N13=AJ$7)),$F13,IF(AB13=AJ$7,$F13,\"\"))","v":""},{"$f":"IF(AND($E13=\"Y\",OR($G13=AK$7,$I13=AK$7,$J13=AK$7,$K13=AK$7,$L13=AK$7,$M13=AK$7,$N13=AK$7)),$F13,IF(AC13=AK$7,$F13,\"\"))","v":""},{"$f":"IF(AND($E13=\"Y\",OR($G13=AL$7,$I13=AL$7,$J13=AL$7,$K13=AL$7,$L13=AL$7,$M13=AL$7,$N13=AL$7)),$F13,IF(AD13=AL$7,$F13,\"\"))","v":""},{"$f":"IF(AND($E13=\"Y\",OR($G13=AM$7,$I13=AM$7,$J13=AM$7,$K13=AM$7,$L13=AM$7,$M13=AM$7,$N13=AM$7)),$F13,IF(AE13=AM$7,$F13,\"\"))","v":""},{"$f":"SUM(O13:AM13)","v":0},{"$f":"AN13/25","v":0},{"$f":"IF(H13=0,0,F13/H13)","v":0}]
[{"$nulls":8},{"$f":"G14+$H14","v":0},{"$f":"I14+$H14","v":0},{"$f":"J14+$H14","v":0},{"$f":"K14+$H14","v":0},{"$f":"L14+$H14","v":0},{"$f":"M14+$H14","v":0},{"$f":"IF(AND($E14=\"Y\",OR($G14=O$7,$I14=O$7,$J14=O$7,$K14=O$7,$L14=O$7,$M14=O$7,$N14=O$7)),$F14,IF(G14=O$7,$F14,\"\"))","v":""},{"$f":"IF(AND($E14=\"Y\",OR($G14=P$7,$I14=P$7,$J14=P$7,$K14=P$7,$L14=P$7,$M14=P$7,$N14=P$7)),$F14,IF(H14=P$7,$F14,\"\"))","v":""},{"$f":"IF(AND($E14=\"Y\",OR($G14=Q$7,$I14=Q$7,$J14=Q$7,$K14=Q$7,$L14=Q$7,$M14=Q$7,$N14=Q$7)),$F14,IF(I14=Q$7,$F14,\"\"))","v":""},{"$f":"IF(AND($E14=\"Y\",OR($G14=R$7,$I14=R$7,$J14=R$7,$K14=R$7,$L14=R$7,$M14=R$7,$N14=R$7)),$F14,IF(J14=R$7,$F14,\"\"))","v":""},{"$f":"IF(AND($E14=\"Y\",OR($G14=S$7,$I14=S$7,$J14=S$7,$K14=S$7,$L14=S$7,$M14=S$7,$N14=S$7)),$F14,IF(K14=S$7,$F14,\"\"))","v":""},{"$f":"IF(AND($E14=\"Y\",OR($G14=T$7,$I14=T$7,$J14=T$7,$K14=T$7,$L14=T$7,$M14=T$7,$N14=T$7)),$F14,IF(L14=T$7,$F14,\"\"))","v":""},{"$f":"IF(AND($E14=\"Y\",OR($G14=U$7,$I14=U$7,$J14=U$7,$K14=U$7,$L14=U$7,$M14=U$7,$N14=U$7)),$F14,IF(M14=U$7,$F14,\"\"))","v":""},{"$f":"IF(AND($E14=\"Y\",OR($G14=V$7,$I14=V$7,$J14=V$7,$K14=V$7,$L14=V$7,$M14=V$7,$N14=V$7)),$F14,IF(N14=V$7,$F14,\"\"))","v":""},{"$f":"IF(AND($E14=\"Y\",OR($G14=W$7,$I14=W$7,$J14=W$7,$K14=W$7,$L14=W$7,$M14=W$7,$N14=W$7)),$F14,IF(O14=W$7,$F14,\"\"))","v":""},{"$f":"IF(AND($E14=\"Y\",OR($G14=X$7,$I14=X$7,$J14=X$7,$K14=X$7,$L14=X$7,$M14=X$7,$N14=X$7)),$F14,IF(P14=X$7,$F14,\"\"))","v":""},{"$f":"IF(AND($E14=\"Y\",OR($G14=XFD$7,$I14=XFD$7,$J14=XFD$7,$K14=XFD$7,$L14=XFD$7,$M14=XFD$7,$N14=XFD$7)),$F14,IF(Q14=XFD$7,$F14,\"\"))","v":null},{"$f":"IF(AND($E14=\"Y\",OR($G14=XFD$7,$I14=XFD$7,$J14=XFD$7,$K14=XFD$7,$L14=XFD$7,$M14=XFD$7,$N14=XFD$7)),$F14,IF(R14=XFD$7,$F14,\"\"))","v":null},{"$f":"IF(AND($E14=\"Y\",OR($G14=AA$7,$I14=AA$7,$J14=AA$7,$K14=AA$7,$L14=AA$7,$M14=AA$7,$N14=AA$7)),$F14,IF(S14=AA$7,$F14,\"\"))","v":""},{"$f":"IF(AND($E14=\"Y\",OR($G14=AB$7,$I14=AB$7,$J14=AB$7,$K14=AB$7,$L14=AB$7,$M14=AB$7,$N14=AB$7)),$F14,IF(T14=AB$7,$F14,\"\"))","v":""},{"$f":"IF(AND($E14=\"Y\",OR($G14=AC$7,$I14=AC$7,$J14=AC$7,$K14=AC$7,$L14=AC$7,$M14=AC$7,$N14=AC$7)),$F14,IF(U14=AC$7,$F14,\"\"))","v":""},{"$f":"IF(AND($E14=\"Y\",OR($G14=AD$7,$I14=AD$7,$J14=AD$7,$K14=AD$7,$L14=AD$7,$M14=AD$7,$N14=AD$7)),$F14,IF(V14=AD$7,$F14,\"\"))","v":""},{"$f":"IF(AND($E14=\"Y\",OR($G14=AE$7,$I14=AE$7,$J14=AE$7,$K14=AE$7,$L14=AE$7,$M14=AE$7,$N14=AE$7)),$F14,IF(W14=AE$7,$F14,\"\"))","v":""},{"$f":"IF(AND($E14=\"Y\",OR($G14=AF$7,$I14=AF$7,$J14=AF$7,$K14=AF$7,$L14=AF$7,$M14=AF$7,$N14=AF$7)),$F14,IF(X14=AF$7,$F14,\"\"))","v":""},{"$f":"IF(AND($E14=\"Y\",OR($G14=AG$7,$I14=AG$7,$J14=AG$7,$K14=AG$7,$L14=AG$7,$M14=AG$7,$N14=AG$7)),$F14,IF(XFD14=AG$7,$F14,\"\"))","v":""},{"$f":"IF(AND($E14=\"Y\",OR($G14=AH$7,$I14=AH$7,$J14=AH$7,$K14=AH$7,$L14=AH$7,$M14=AH$7,$N14=AH$7)),$F14,IF(XFD14=AH$7,$F14,\"\"))","v":""},{"$f":"IF(AND($E14=\"Y\",OR($G14=AI$7,$I14=AI$7,$J14=AI$7,$K14=AI$7,$L14=AI$7,$M14=AI$7,$N14=AI$7)),$F14,IF(AA14=AI$7,$F14,\"\"))","v":""},{"$f":"IF(AND($E14=\"Y\",OR($G14=AJ$7,$I14=AJ$7,$J14=AJ$7,$K14=AJ$7,$L14=AJ$7,$M14=AJ$7,$N14=AJ$7)),$F14,IF(AB14=AJ$7,$F14,\"\"))","v":""},{"$f":"IF(AND($E14=\"Y\",OR($G14=AK$7,$I14=AK$7,$J14=AK$7,$K14=AK$7,$L14=AK$7,$M14=AK$7,$N14=AK$7)),$F14,IF(AC14=AK$7,$F14,\"\"))","v":""},{"$f":"IF(AND($E14=\"Y\",OR($G14=AL$7,$I14=AL$7,$J14=AL$7,$K14=AL$7,$L14=AL$7,$M14=AL$7,$N14=AL$7)),$F14,IF(AD14=AL$7,$F14,\"\"))","v":""},{"$f":"IF(AND($E14=\"Y\",OR($G14=AM$7,$I14=AM$7,$J14=AM$7,$K14=AM$7,$L14=AM$7,$M14=AM$7,$N14=AM$7)),$F14,IF(AE14=AM$7,$F14,\"\"))","v":""},{"$f":"SUM(O14:AM14)","v":0},{"$f":"AN14/25","v":0},{"$f":"IF(H14=0,0,F14/H14)","v":0}]
[{"$nulls":8},{"$f":"G15+$H15","v":0},{"$f":"I15+$H15","v":0},{"$f":"J15+$H15","v":0},{"$f":"K15+$H15","v":0},{"$f":"L15+$H15","v":0},{"$f":"M15+$H15","v":0},{"$f":"IF(AND($E15=\"Y\",OR($G15=O$7,$I15=O$7,$J15=O$7,$K15=O$7,$L15=O$7,$M15=O$7,$N15=O$7)),$F15,IF(G15=O$7,$F15,\"\"))","v":""},{"$f":"IF(AND($E15=\"Y\",OR($G15=P$7,$I15=P$7,$J15=P$7,$K15=P$7,$L15=P$7,$M15=P$7,$N15=P$7)),$F15,IF(H15=P$7,$F15,\"\"))","v":""},{"$f":"IF(AND($E15=\"Y\",OR($G15=Q$7,$I15=Q$7,$J15=Q$7,$K15=Q$7,$L15=Q$7,$M15=Q$7,$N15=Q$7)),$F15,IF(I15=Q$7,$F15,\"\"))","v":""},{"$f":"IF(AND($E15=\"Y\",OR($G15=R$7,$I15=R$7,$J15=R$7,$K15=R$7,$L15=R$7,$M15=R$7,$N15=R$7)),$F15,IF(J15=R$7,$F15,\"\"))","v":""},{"$f":"IF(AND($E15=\"Y\",OR($G15=S$7,$I15=S$7,$J15=S$7,$K15=S$7,$L15=S$7,$M15=S$7,$N15=S$7)),$F15,IF(K15=S$7,$F15,\"\"))","v":""},{"$f":"IF(AND($E15=\"Y\",OR($G15=T$7,$I15=T$7,$J15=T$7,$K15=T$7,$L15=T$7,$M15=T$7,$N15=T$7)),$F15,IF(L15=T$7,$F15,\"\"))","v":""},{"$f":"IF(AND($E15=\"Y\",OR($G15=U$7,$I15=U$7,$J15=U$7,$K15=U$7,$L15=U$7,$M15=U$7,$N15=U$7)),$F15,IF(M15=U$7,$F15,\"\"))","v":""},{"$f":"IF(AND($E15=\"Y\",OR($G15=V$7,$I15=V$7,$J15=V$7,$K15=V$7,$L15=V$7,$M15=V$7,$N15=V$7)),$F15,IF(N15=V$7,$F15,\"\"))","v":""},{"$f":"IF(AND($E15=\"Y\",OR($G15=W$7,$I15=W$7,$J15=W$7,$K15=W$7,$L15=W$7,$M15=W$7,$N15=W$7)),$F15,IF(O15=W$7,$F15,\"\"))","v":""},{"$f":"IF(AND($E15=\"Y\",OR($G15=X$7,$I15=X$7,$J15=X$7,$K15=X$7,$L15=X$7,$M15=X$7,$N15=X$7)),$F15,IF(P15=X$7,$F15,\"\"))","v":""},{"$f":"IF(AND($E15=\"Y\",OR($G15=XFD$7,$I15=XFD$7,$J15=XFD$7,$K15=XFD$7,$L15=XFD$7,$M15=XFD$7,$N15=XFD$7)),$F15,IF(Q15=XFD$7,$F15,\"\"))","v":null},{"$f":"IF(AND($E15=\"Y\",OR($G15=XFD$7,$I15=XFD$7,$J15=XFD$7,$K15=XFD$7,$L15=XFD$7,$M15=XFD$7,$N15=XFD$7)),$F15,IF(R15=XFD$7,$F15,\"\"))","v":null},{"$f":"IF(AND($E15=\"Y\",OR($G15=AA$7,$I15=AA$7,$J15=AA$7,$K15=AA$7,$L15=AA$7,$M15=AA$7,$N15=AA$7)),$F15,IF(S15=AA$7,$F15,\"\"))","v":""},{"$f":"IF(AND($E15=\"Y\",OR($G15=AB$7,$I15=AB$7,$J15=AB$7,$K15=AB$7,$L15=AB$7,$M15=AB$7,$N15=AB$7)),$F15,IF(T15=AB$7,$F15,\"\"))","v":""},{"$f":"IF(AND($E15=\"Y\",OR($G15=AC$7,$I15=AC$7,$J15=AC$7,$K15=AC$7,$L15=AC$7,$M15=AC$7,$N15=AC$7)),$F15,IF(U15=AC$7,$F15,\"\"))","v":""},{"$f":"IF(AND($E15=\"Y\",OR($G15=AD$7,$I15=AD$7,$J15=AD$7,$K15=AD$7,$L15=AD$7,$M15=AD$7,$N15=AD$7)),$F15,IF(V15=AD$7,$F15,\"\"))","v":""},{"$f":"IF(AND($E15=\"Y\",OR($G15=AE$7,$I15=AE$7,$J15=AE$7,$K15=AE$7,$L15=AE$7,$M15=AE$7,$N15=AE$7)),$F15,IF(W15=AE$7,$F15,\"\"))","v":""},{"$f":"IF(AND($E15=\"Y\",OR($G15=AF$7,$I15=AF$7,$J15=AF$7,$K15=AF$7,$L15=AF$7,$M15=AF$7,$N15=AF$7)),$F15,IF(X15=AF$7,$F15,\"\"))","v":""},{"$f":"IF(AND($E15=\"Y\",OR($G15=AG$7,$I15=AG$7,$J15=AG$7,$K15=AG$7,$L15=AG$7,$M15=AG$7,$N15=AG$7)),$F15,IF(XFD15=AG$7,$F15,\"\"))","v":""},{"$f":"IF(AND($E15=\"Y\",OR($G15=AH$7,$I15=AH$7,$J15=AH$7,$K15=AH$7,$L15=AH$7,$M15=AH$7,$N15=AH$7)),$F15,IF(XFD15=AH$7,$F15,\"\"))","v":""},{"$f":"IF(AND($E15=\"Y\",OR($G15=AI$7,$I15=AI$7,$J15=AI$7,$K15=AI$7,$L15=AI$7,$M15=AI$7,$N15=AI$7)),$F15,IF(AA15=AI$7,$F15,\"\"))","v":""},{"$f":"IF(AND($E15=\"Y\",OR($G15=AJ$7,$I15=AJ$7,$J15=AJ$7,$K15=AJ$7,$L15=AJ$7,$M15=AJ$7,$N15=AJ$7)),$F15,IF(AB15=AJ$7,$F15,\"\"))","v":""},{"$f":"IF(AND($E15=\"Y\",OR($G15=AK$7,$I15=AK$7,$J15=AK$7,$K15=AK$7,$L15=AK$7,$M15=AK$7,$N15=AK$7)),$F15,IF(AC15=AK$7,$F15,\"\"))","v":""},{"$f":"IF(AND($E15=\"Y\",OR($G15=AL$7,$I15=AL$7,$J15=AL$7,$K15=AL$7,$L15=AL$7,$M15=AL$7,$N15=AL$7)),$F15,IF(AD15=AL$7,$F15,\"\"))","v":""},{"$f":"IF(AND($E15=\"Y\",OR($G15=AM$7,$I15=AM$7,$J15=AM$7,$K15=AM$7,$L15=AM$7,$M15=AM$7,$N15=AM$7)),$F15,IF(AE15=AM$7,$F15,\"\"))","v":""},{"$f":"SUM(O15:AM15)","v":0},{"$f":"AN15/25","v":0},{"$f":"IF(H15=0,0,F15/H15)","v":0}]
[{"$nulls":8},{"$f":"G16+$H16","v":0},{"$f":"I16+$H16","v":0},{"$f":"J16+$H16","v":0},{"$f":"K16+$H16","v":0},{"$f":"L16+$H16","v":0},{"$f":"M16+$H16","v":0},{"$f":"IF(AND($E16=\"Y\",OR($G16=O$7,$I16=O$7,$J16=O$7,$K16=O$7,$L16=O$7,$M16=O$7,$N16=O$7)),$F16,IF(G16=O$7,$F16,\"\"))","v":""},{"$f":"IF(AND($E16=\"Y\",OR($G16=P$7,$I16=P$7,$J16=P$7,$K16=P$7,$L16=P$7,$M16=P$7,$N16=P$7)),$F16,IF(H16=P$7,$F16,\"\"))","v":""},{"$f":"IF(AND($E16=\"Y\",OR($G16=Q$7,$I16=Q$7,$J16=Q$7,$K16=Q$7,$L16=Q$7,$M16=Q$7,$N16=Q$7)),$F16,IF(I16=Q$7,$F16,\"\"))","v":""},{"$f":"IF(AND($E16=\"Y\",OR($G16=R$7,$I16=R$7,$J16=R$7,$K16=R$7,$L16=R$7,$M16=R$7,$N16=R$7)),$F16,IF(J16=R$7,$F16,\"\"))","v":""},{"$f":"IF(AND($E16=\"Y\",OR($G16=S$7,$I16=S$7,$J16=S$7,$K16=S$7,$L16=S$7,$M16=S$7,$N16=S$7)),$F16,IF(K16=S$7,$F16,\"\"))","v":""},{"$f":"IF(AND($E16=\"Y\",OR($G16=T$7,$I16=T$7,$J16=T$7,$K16=T$7,$L16=T$7,$M16=T$7,$N16=T$7)),$F16,IF(L16=T$7,$F16,\"\"))","v":""},{"$f":"IF(AND($E16=\"Y\",OR($G16=U$7,$I16=U$7,$J16=U$7,$K16=U$7,$L16=U$7,$M16=U$7,$N16=U$7)),$F16,IF(M16=U$7,$F16,\"\"))","v":""},{"$f":"IF(AND($E16=\"Y\",OR($G16=V$7,$I16=V$7,$J16=V$7,$K16=V$7,$L16=V$7,$M16=V$7,$N16=V$7)),$F16,IF(N16=V$7,$F16,\"\"))","v":""},{"$f":"IF(AND($E16=\"Y\",OR($G16=W$7,$I16=W$7,$J16=W$7,$K16=W$7,$L16=W$7,$M16=W$7,$N16=W$7)),$F16,IF(O16=W$7,$F16,\"\"))","v":""},{"$f":"IF(AND($E16=\"Y\",OR($G16=X$7,$I16=X$7,$J16=X$7,$K16=X$7,$L16=X$7,$M16=X$7,$N16=X$7)),$F16,IF(P16=X$7,$F16,\"\"))","v":""},{"$f":"IF(AND($E16=\"Y\",OR($G16=XFD$7,$I16=XFD$7,$J16=XFD$7,$K16=XFD$7,$L16=XFD$7,$M16=XFD$7,$N16=XFD$7)),$F16,IF(Q16=XFD$7,$F16,\"\"))","v":null},{"$f":"IF(AND($E16=\"Y\",OR($G16=XFD$7,$I16=XFD$7,$J16=XFD$7,$K16=XFD$7,$L16=XFD$7,$M16=XFD$7,$N16=XFD$7)),$F16,IF(R16=XFD$7,$F16,\"\"))","v":null},{"$f":"IF(AND($E16=\"Y\",OR($G16=AA$7,$I16=AA$7,$J16=AA$7,$K16=AA$7,$L16=AA$7,$M16=AA$7,$N16=AA$7)),$F16,IF(S16=AA$7,$F16,\"\"))","v":""},{"$f":"IF(AND($E16=\"Y\",OR($G16=AB$7,$I16=AB$7,$J16=AB$7,$K16=AB$7,$L16=AB$7,$M16=AB$7,$N16=AB$7)),$F16,IF(T16=AB$7,$F16,\"\"))","v":""},{"$f":"IF(AND($E16=\"Y\",OR($G16=AC$7,$I16=AC$7,$J16=AC$7,$K16=AC$7,$L16=AC$7,$M16=AC$7,$N16=AC$7)),$F16,IF(U16=AC$7,$F16,\"\"))","v":""},{"$f":"IF(AND($E16=\"Y\",OR($G16=AD$7,$I16=AD$7,$J16=AD$7,$K16=AD$7,$L16=AD$7,$M16=AD$7,$N16=AD$7)),$F16,IF(V16=AD$7,$F16,\"\"))","v":""},{"$f":"IF(AND($E16=\"Y\",OR($G16=AE$7,$I16=AE$7,$J16=AE$7,$K16=AE$7,$L16=AE$7,$M16=AE$7,$N16=AE$7)),$F16,IF(W16=AE$7,$F16,\"\"))","v":""},{"$f":"IF(AND($E16=\"Y\",OR($G16=AF$7,$I16=AF$7,$J16=AF$7,$K16=AF$7,$L16=AF$7,$M16=AF$7,$N16=AF$7)),$F16,IF(X16=AF$7,$F16,\"\"))","v":""},{"$f":"IF(AND($E16=\"Y\",OR($G16=AG$7,$I16=AG$7,$J16=AG$7,$K16=AG$7,$L16=AG$7,$M16=AG$7,$N16=AG$7)),$F16,IF(XFD16=AG$7,$F16,\"\"))","v":""},{"$f":"IF(AND($E16=\"Y\",OR($G16=AH$7,$I16=AH$7,$J16=AH$7,$K16=AH$7,$L16=AH$7,$M16=AH$7,$N16=AH$7)),$F16,IF(XFD16=AH$7,$F16,\"\"))","v":""},{"$f":"IF(AND($E16=\"Y\",OR($G16=AI$7,$I16=AI$7,$J16=AI$7,$K16=AI$7,$L16=AI$7,$M16=AI$7,$N16=AI$7)),$F16,IF(AA16=AI$7,$F16,\"\"))","v":""},{"$f":"IF(AND($E16=\"Y\",OR($G16=AJ$7,$I16=AJ$7,$J16=AJ$7,$K16=AJ$7,$L16=AJ$7,$M16=AJ$7,$N16=AJ$7)),$F16,IF(AB16=AJ$7,$F16,\"\"))","v":""},{"$f":"IF(AND($E16=\"Y\",OR($G16=AK$7,$I16=AK$7,$J16=AK$7,$K16=AK$7,$L16=AK$7,$M16=AK$7,$N16=AK$7)),$F16,IF(AC16=AK$7,$F16,\"\"))","v":""},{"$f":"IF(AND($E16=\"Y\",OR($G16=AL$7,$I16=AL$7,$J16=AL$7,$K16=AL$7,$L16=AL$7,$M16=AL$7,$N16=AL$7)),$F16,IF(AD16=AL$7,$F16,\"\"))","v":""},{"$f":"IF(AND($E16=\"Y\",OR($G16=AM$7,$I16=AM$7,$J16=AM$7,$K16=AM$7,$L16=AM$7,$M16=AM$7,$N16=AM$7)),$F16,IF(AE16=AM$7,$F16,\"\"))","v":""},{"$f":"SUM(O16:AM16)","v":0},{"$f":"AN16/25","v":0},{"$f":"IF(H16=0,0,F16/H16)","v":0}]
[{"$nulls":8},{"$f":"G17+$H17","v":0},{"$f":"I17+$H17","v":0},{"$f":"J17+$H17","v":0},{"$f":"K17+$H17","v":0},{"$f":"L17+$H17","v":0},{"$f":"M17+$H17","v":0},{"$f":"IF(AND($E17=\"Y\",OR($G17=O$7,$I17=O$7,$J17=O$7,$K17=O$7,$L17=O$7,$M17=O$7,$N17=O$7)),$F17,IF(G17=O$7,$F17,\"\"))","v":""},{"$f":"IF(AND($E17=\"Y\",OR($G17=P$7,$I17=P$7,$J17=P$7,$K17=P$7,$L17=P$7,$M17=P$7,$N17=P$7)),$F17,IF(H17=P$7,$F17,\"\"))","v":""},{"$f":"IF(AND($E17=\"Y\",OR($G17=Q$7,$I17=Q$7,$J17=Q$7,$K17=Q$7,$L17=Q$7,$M17=Q$7,$N17=Q$7)),$F17,IF(I17=Q$7,$F17,\"\"))","v":""},{"$f":"IF(AND($E17=\"Y\",OR($G17=R$7,$I17=R$7,$J17=R$7,$K17=R$7,$L17=R$7,$M17=R$7,$N17=R$7)),$F17,IF(J17=R$7,$F17,\"\"))","v":""},{"$f":"IF(AND($E17=\"Y\",OR($G17=S$7,$I17=S$7,$J17=S$7,$K17=S$7,$L17=S$7,$M17=S$7,$N17=S$7)),$F17,IF(K17=S$7,$F17,\"\"))","v":""},{"$f":"IF(AND($E17=\"Y\",OR($G17=T$7,$I17=T$7,$J17=T$7,$K17=T$7,$L17=T$7,$M17=T$7,$N17=T$7)),$F17,IF(L17=T$7,$F17,\"\"))","v":""},{"$f":"IF(AND($E17=\"Y\",OR($G17=U$7,$I17=U$7,$J17=U$7,$K17=U$7,$L17=U$7,$M17=U$7,$N17=U$7)),$F17,IF(M17=U$7,$F17,\"\"))","v":""},{"$f":"IF(AND($E17=\"Y\",OR($G17=V$7,$I17=V$7,$J17=V$7,$K17=V$7,$L17=V$7,$M17=V$7,$N17=V$7)),$F17,IF(N17=V$7,$F17,\"\"))","v":""},{"$f":"IF(AND($E17=\"Y\",OR($G17=W$7,$I17=W$7,$J17=W$7,$K17=W$7,$L17=W$7,$M17=W$7,$N17=W$7)),$F17,IF(O17=W$7,$F17,\"\"))","v":""},{"$f":"IF(AND($E17=\"Y\",OR($G17=X$7,$I17=X$7,$J17=X$7,$K17=X$7,$L17=X$7,$M17=X$7,$N17=X$7)),$F17,IF(P17=X$7,$F17,\"\"))","v":""},{"$f":"IF(AND($E17=\"Y\",OR($G17=XFD$7,$I17=XFD$7,$J17=XFD$7,$K17=XFD$7,$L17=XFD$7,$M17=XFD$7,$N17=XFD$7)),$F17,IF(Q17=XFD$7,$F17,\"\"))","v":null},{"$f":"IF(AND($E17=\"Y\",OR($G17=XFD$7,$I17=XFD$7,$J17=XFD$7,$K17=XFD$7,$L17=XFD$7,$M17=XFD$7,$N17=XFD$7)),$F17,IF(R17=XFD$7,$F17,\"\"))","v":null},{"$f":"IF(AND($E17=\"Y\",OR($G17=AA$7,$I17=AA$7,$J17=AA$7,$K17=AA$7,$L17=AA$7,$M17=AA$7,$N17=AA$7)),$F17,IF(S17=AA$7,$F17,\"\"))","v":""},{"$f":"IF(AND($E17=\"Y\",OR($G17=AB$7,$I17=AB$7,$J17=AB$7,$K17=AB$7,$L17=AB$7,$M17=AB$7,$N17=AB$7)),$F17,IF(T17=AB$7,$F17,\"\"))","v":""},{"$f":"IF(AND($E17=\"Y\",OR($G17=AC$7,$I17=AC$7,$J17=AC$7,$K17=AC$7,$L17=AC$7,$M17=AC$7,$N17=AC$7)),$F17,IF(U17=AC$7,$F17,\"\"))","v":""},{"$f":"IF(AND($E17=\"Y\",OR($G17=AD$7,$I17=AD$7,$J17=AD$7,$K17=AD$7,$L17=AD$7,$M17=AD$7,$N17=AD$7)),$F17,IF(V17=AD$7,$F17,\"\"))","v":""},{"$f":"IF(AND($E17=\"Y\",OR($G17=AE$7,$I17=AE$7,$J17=AE$7,$K17=AE$7,$L17=AE$7,$M17=AE$7,$N17=AE$7)),$F17,IF(W17=AE$7,$F17,\"\"))","v":""},{"$f":"IF(AND($E17=\"Y\",OR($G17=AF$7,$I17=AF$7,$J17=AF$7,$K17=AF$7,$L17=AF$7,$M17=AF$7,$N17=AF$7)),$F17,IF(X17=AF$7,$F17,\"\"))","v":""},{"$f":"IF(AND($E17=\"Y\",OR($G17=AG$7,$I17=AG$7,$J17=AG$7,$K17=AG$7,$L17=AG$7,$M17=AG$7,$N17=AG$7)),$F17,IF(XFD17=AG$7,$F17,\"\"))","v":""},{"$f":"IF(AND($E17=\"Y\",OR($G17=AH$7,$I17=AH$7,$J17=AH$7,$K17=AH$7,$L17=AH$7,$M17=AH$7,$N17=AH$7)),$F17,IF(XFD17=AH$7,$F17,\"\"))","v":""},{"$f":"IF(AND($E17=\"Y\",OR($G17=AI$7,$I17=AI$7,$J17=AI$7,$K17=AI$7,$L17=AI$7,$M17=AI$7,$N17=AI$7)),$F17,IF(AA17=AI$7,$F17,\"\"))","v":""},{"$f":"IF(AND($E17=\"Y\",OR($G17=AJ$7,$I17=AJ$7,$J17=AJ$7,$K17=AJ$7,$L17=AJ$7,$M17=AJ$7,$N17=AJ$7)),$F17,IF(AB17=AJ$7,$F17,\"\"))","v":""},{"$f":"IF(AND($E17=\"Y\",OR($G17=AK$7,$I17=AK$7,$J17=AK$7,$K17=AK$7,$L17=AK$7,$M17=AK$7,$N17=AK$7)),$F17,IF(AC17=AK$7,$F17,\"\"))","v":""},{"$f":"IF(AND($E17=\"Y\",OR($G17=AL$7,$I17=AL$7,$J17=AL$7,$K17=AL$7,$L17=AL$7,$M17=AL$7,$N17=AL$7)),$F17,IF(AD17=AL$7,$F17,\"\"))","v":""},{"$f":"IF(AND($E17=\"Y\",OR($G17=AM$7,$I17=AM$7,$J17=AM$7,$K17=AM$7,$L17=AM$7,$M17=AM$7,$N17=AM$7)),$F17,IF(AE17=AM$7,$F17,\"\"))","v":""},{"$f":"SUM(O17:AM17)","v":0},{"$f":"AN17/25","v":0},{"$f":"IF(H17=0,0,F17/H17)","v":0}]
[{"$nulls":8},{"$f":"G18+$H18","v":0},{"$f":"I18+$H18","v":0},{"$f":"J18+$H18","v":0},{"$f":"K18+$H18","v":0},{"$f":"L18+$H18","v":0},{"$f":"M18+$H18","v":0},{"$f":"IF(AND($E18=\"Y\",OR($G18=O$7,$I18=O$7,$J18=O$7,$K18=O$7,$L18=O$7,$M18=O$7,$N18=O$7)),$F18,IF(G18=O$7,$F18,\"\"))","v":""},{"$f":"IF(AND($E18=\"Y\",OR($G18=P$7,$I18=P$7,$J18=P$7,$K18=P$7,$L18=P$7,$M18=P$7,$N18=P$7)),$F18,IF(H18=P$7,$F18,\"\"))","v":""},{"$f":"IF(AND($E18=\"Y\",OR($G18=Q$7,$I18=Q$7,$J18=Q$7,$K18=Q$7,$L18=Q$7,$M18=Q$7,$N18=Q$7)),$F18,IF(I18=Q$7,$F18,\"\"))","v":""},{"$f":"IF(AND($E18=\"Y\",OR($G18=R$7,$I18=R$7,$J18=R$7,$K18=R$7,$L18=R$7,$M18=R$7,$N18=R$7)),$F18,IF(J18=R$7,$F18,\"\"))","v":""},{"$f":"IF(AND($E18=\"Y\",OR($G18=S$7,$I18=S$7,$J18=S$7,$K18=S$7,$L18=S$7,$M18=S$7,$N18=S$7)),$F18,IF(K18=S$7,$F18,\"\"))","v":""},{"$f":"IF(AND($E18=\"Y\",OR($G18=T$7,$I18=T$7,$J18=T$7,$K18=T$7,$L18=T$7,$M18=T$7,$N18=T$7)),$F18,IF(L18=T$7,$F18,\"\"))","v":""},{"$f":"IF(AND($E18=\"Y\",OR($G18=U$7,$I18=U$7,$J18=U$7,$K18=U$7,$L18=U$7,$M18=U$7,$N18=U$7)),$F18,IF(M18=U$7,$F18,\"\"))","v":""},{"$f":"IF(AND($E18=\"Y\",OR($G18=V$7,$I18=V$7,$J18=V$7,$K18=V$7,$L18=V$7,$M18=V$7,$N18=V$7)),$F18,IF(N18=V$7,$F18,\"\"))","v":""},{"$f":"IF(AND($E18=\"Y\",OR($G18=W$7,$I18=W$7,$J18=W$7,$K18=W$7,$L18=W$7,$M18=W$7,$N18=W$7)),$F18,IF(O18=W$7,$F18,\"\"))","v":""},{"$f":"IF(AND($E18=\"Y\",OR($G18=X$7,$I18=X$7,$J18=X$7,$K18=X$7,$L18=X$7,$M18=X$7,$N18=X$7)),$F18,IF(P18=X$7,$F18,\"\"))","v":""},{"$f":"IF(AND($E18=\"Y\",OR($G18=XFD$7,$I18=XFD$7,$J18=XFD$7,$K18=XFD$7,$L18=XFD$7,$M18=XFD$7,$N18=XFD$7)),$F18,IF(Q18=XFD$7,$F18,\"\"))","v":null},{"$f":"IF(AND($E18=\"Y\",OR($G18=XFD$7,$I18=XFD$7,$J18=XFD$7,$K18=XFD$7,$L18=XFD$7,$M18=XFD$7,$N18=XFD$7)),$F18,IF(R18=XFD$7,$F18,\"\"))","v":null},{"$f":"IF(AND($E18=\"Y\",OR($G18=AA$7,$I18=AA$7,$J18=AA$7,$K18=AA$7,$L18=AA$7,$M18=AA$7,$N18=AA$7)),$F18,IF(S18=AA$7,$F18,\"\"))","v":""},{"$f":"IF(AND($E18=\"Y\",OR($G18=AB$7,$I18=AB$7,$J18=AB$7,$K18=AB$7,$L18=AB$7,$M18=AB$7,$N18=AB$7)),$F18,IF(T18=AB$7,$F18,\"\"))","v":""},{"$f":"IF(AND($E18=\"Y\",OR($G18=AC$7,$I18=AC$7,$J18=AC$7,$K18=AC$7,$L18=AC$7,$M18=AC$7,$N18=AC$7)),$F18,IF(U18=AC$7,$F18,\"\"))","v":""},{"$f":"IF(AND($E18=\"Y\",OR($G18=AD$7,$I18=AD$7,$J18=AD$7,$K18=AD$7,$L18=AD$7,$M18=AD$7,$N18=AD$7)),$F18,IF(V18=AD$7,$F18,\"\"))","v":""},{"$f":"IF(AND($E18=\"Y\",OR($G18=AE$7,$I18=AE$7,$J18=AE$7,$K18=AE$7,$L18=AE$7,$M18=AE$7,$N18=AE$7)),$F18,IF(W18=AE$7,$F18,\"\"))","v":""},{"$f":"IF(AND($E18=\"Y\",OR($G18=AF$7,$I18=AF$7,$J18=AF$7,$K18=AF$7,$L18=AF$7,$M18=AF$7,$N18=AF$7)),$F18,IF(X18=AF$7,$F18,\"\"))","v":""},{"$f":"IF(AND($E18=\"Y\",OR($G18=AG$7,$I18=AG$7,$J18=AG$7,$K18=AG$7,$L18=AG$7,$M18=AG$7,$N18=AG$7)),$F18,IF(XFD18=AG$7,$F18,\"\"))","v":""},{"$f":"IF(AND($E18=\"Y\",OR($G18=AH$7,$I18=AH$7,$J18=AH$7,$K18=AH$7,$L18=AH$7,$M18=AH$7,$N18=AH$7)),$F18,IF(XFD18=AH$7,$F18,\"\"))","v":""},{"$f":"IF(AND($E18=\"Y\",OR($G18=AI$7,$I18=AI$7,$J18=AI$7,$K18=AI$7,$L18=AI$7,$M18=AI$7,$N18=AI$7)),$F18,IF(AA18=AI$7,$F18,\"\"))","v":""},{"$f":"IF(AND($E18=\"Y\",OR($G18=AJ$7,$I18=AJ$7,$J18=AJ$7,$K18=AJ$7,$L18=AJ$7,$M18=AJ$7,$N18=AJ$7)),$F18,IF(AB18=AJ$7,$F18,\"\"))","v":""},{"$f":"IF(AND($E18=\"Y\",OR($G18=AK$7,$I18=AK$7,$J18=AK$7,$K18=AK$7,$L18=AK$7,$M18=AK$7,$N18=AK$7)),$F18,IF(AC18=AK$7,$F18,\"\"))","v":""},{"$f":"IF(AND($E18=\"Y\",OR($G18=AL$7,$I18=AL$7,$J18=AL$7,$K18=AL$7,$L18=AL$7,$M18=AL$7,$N18=AL$7)),$F18,IF(AD18=AL$7,$F18,\"\"))","v":""},{"$f":"IF(AND($E18=\"Y\",OR($G18=AM$7,$I18=AM$7,$J18=AM$7,$K18=AM$7,$L18=AM$7,$M18=AM$7,$N18=AM$7)),$F18,IF(AE18=AM$7,$F18,\"\"))","v":""},{"$f":"SUM(O18:AM18)","v":0},{"$f":"AN18/25","v":0},{"$f":"IF(H18=0,0,F18/H18)","v":0}]
[{"$nulls":8},{"$f":"G19+$H19","v":0},{"$f":"I19+$H19","v":0},{"$f":"J19+$H19","v":0},{"$f":"K19+$H19","v":0},{"$f":"L19+$H19","v":0},{"$f":"M19+$H19","v":0},{"$f":"IF(AND($E19=\"Y\",OR($G19=O$7,$I19=O$7,$J19=O$7,$K19=O$7,$L19=O$7,$M19=O$7,$N19=O$7)),$F19,IF(G19=O$7,$F19,\"\"))","v":""},{"$f":"IF(AND($E19=\"Y\",OR($G19=P$7,$I19=P$7,$J19=P$7,$K19=P$7,$L19=P$7,$M19=P$7,$N19=P$7)),$F19,IF(H19=P$7,$F19,\"\"))","v":""},{"$f":"IF(AND($E19=\"Y\",OR($G19=Q$7,$I19=Q$7,$J19=Q$7,$K19=Q$7,$L19=Q$7,$M19=Q$7,$N19=Q$7)),$F19,IF(I19=Q$7,$F19,\"\"))","v":""},{"$f":"IF(AND($E19=\"Y\",OR($G19=R$7,$I19=R$7,$J19=R$7,$K19=R$7,$L19=R$7,$M19=R$7,$N19=R$7)),$F19,IF(J19=R$7,$F19,\"\"))","v":""},{"$f":"IF(AND($E19=\"Y\",OR($G19=S$7,$I19=S$7,$J19=S$7,$K19=S$7,$L19=S$7,$M19=S$7,$N19=S$7)),$F19,IF(K19=S$7,$F19,\"\"))","v":""},{"$f":"IF(AND($E19=\"Y\",OR($G19=T$7,$I19=T$7,$J19=T$7,$K19=T$7,$L19=T$7,$M19=T$7,$N19=T$7)),$F19,IF(L19=T$7,$F19,\"\"))","v":""},{"$f":"IF(AND($E19=\"Y\",OR($G19=U$7,$I19=U$7,$J19=U$7,$K19=U$7,$L19=U$7,$M19=U$7,$N19=U$7)),$F19,IF(M19=U$7,$F19,\"\"))","v":""},{"$f":"IF(AND($E19=\"Y\",OR($G19=V$7,$I19=V$7,$J19=V$7,$K19=V$7,$L19=V$7,$M19=V$7,$N19=V$7)),$F19,IF(N19=V$7,$F19,\"\"))","v":""},{"$f":"IF(AND($E19=\"Y\",OR($G19=W$7,$I19=W$7,$J19=W$7,$K19=W$7,$L19=W$7,$M19=W$7,$N19=W$7)),$F19,IF(O19=W$7,$F19,\"\"))","v":""},{"$f":"IF(AND($E19=\"Y\",OR($G19=X$7,$I19=X$7,$J19=X$7,$K19=X$7,$L19=X$7,$M19=X$7,$N19=X$7)),$F19,IF(P19=X$7,$F19,\"\"))","v":""},{"$f":"IF(AND($E19=\"Y\",OR($G19=XFD$7,$I19=XFD$7,$J19=XFD$7,$K19=XFD$7,$L19=XFD$7,$M19=XFD$7,$N19=XFD$7)),$F19,IF(Q19=XFD$7,$F19,\"\"))","v":null},{"$f":"IF(AND($E19=\"Y\",OR($G19=XFD$7,$I19=XFD$7,$J19=XFD$7,$K19=XFD$7,$L19=XFD$7,$M19=XFD$7,$N19=XFD$7)),$F19,IF(R19=XFD$7,$F19,\"\"))","v":null},{"$f":"IF(AND($E19=\"Y\",OR($G19=AA$7,$I19=AA$7,$J19=AA$7,$K19=AA$7,$L19=AA$7,$M19=AA$7,$N19=AA$7)),$F19,IF(S19=AA$7,$F19,\"\"))","v":""},{"$f":"IF(AND($E19=\"Y\",OR($G19=AB$7,$I19=AB$7,$J19=AB$7,$K19=AB$7,$L19=AB$7,$M19=AB$7,$N19=AB$7)),$F19,IF(T19=AB$7,$F19,\"\"))","v":""},{"$f":"IF(AND($E19=\"Y\",OR($G19=AC$7,$I19=AC$7,$J19=AC$7,$K19=AC$7,$L19=AC$7,$M19=AC$7,$N19=AC$7)),$F19,IF(U19=AC$7,$F19,\"\"))","v":""},{"$f":"IF(AND($E19=\"Y\",OR($G19=AD$7,$I19=AD$7,$J19=AD$7,$K19=AD$7,$L19=AD$7,$M19=AD$7,$N19=AD$7)),$F19,IF(V19=AD$7,$F19,\"\"))","v":""},{"$f":"IF(AND($E19=\"Y\",OR($G19=AE$7,$I19=AE$7,$J19=AE$7,$K19=AE$7,$L19=AE$7,$M19=AE$7,$N19=AE$7)),$F19,IF(W19=AE$7,$F19,\"\"))","v":""},{"$f":"IF(AND($E19=\"Y\",OR($G19=AF$7,$I19=AF$7,$J19=AF$7,$K19=AF$7,$L19=AF$7,$M19=AF$7,$N19=AF$7)),$F19,IF(X19=AF$7,$F19,\"\"))","v":""},{"$f":"IF(AND($E19=\"Y\",OR($G19=AG$7,$I19=AG$7,$J19=AG$7,$K19=AG$7,$L19=AG$7,$M19=AG$7,$N19=AG$7)),$F19,IF(XFD19=AG$7,$F19,\"\"))","v":""},{"$f":"IF(AND($E19=\"Y\",OR($G19=AH$7,$I19=AH$7,$J19=AH$7,$K19=AH$7,$L19=AH$7,$M19=AH$7,$N19=AH$7)),$F19,IF(XFD19=AH$7,$F19,\"\"))","v":""},{"$f":"IF(AND($E19=\"Y\",OR($G19=AI$7,$I19=AI$7,$J19=AI$7,$K19=AI$7,$L19=AI$7,$M19=AI$7,$N19=AI$7)),$F19,IF(AA19=AI$7,$F19,\"\"))","v":""},{"$f":"IF(AND($E19=\"Y\",OR($G19=AJ$7,$I19=AJ$7,$J19=AJ$7,$K19=AJ$7,$L19=AJ$7,$M19=AJ$7,$N19=AJ$7)),$F19,IF(AB19=AJ$7,$F19,\"\"))","v":""},{"$f":"IF(AND($E19=\"Y\",OR($G19=AK$7,$I19=AK$7,$J19=AK$7,$K19=AK$7,$L19=AK$7,$M19=AK$7,$N19=AK$7)),$F19,IF(AC19=AK$7,$F19,\"\"))","v":""},{"$f":"IF(AND($E19=\"Y\",OR($G19=AL$7,$I19=AL$7,$J19=AL$7,$K19=AL$7,$L19=AL$7,$M19=AL$7,$N19=AL$7)),$F19,IF(AD19=AL$7,$F19,\"\"))","v":""},{"$f":"IF(AND($E19=\"Y\",OR($G19=AM$7,$I19=AM$7,$J19=AM$7,$K19=AM$7,$L19=AM$7,$M19=AM$7,$N19=AM$7)),$F19,IF(AE19=AM$7,$F19,\"\"))","v":""},{"$f":"SUM(O19:AM19)","v":0},{"$f":"AN19/25","v":0},{"$f":"IF(H19=0,0,F19/H19)","v":0}]
[{"$nulls":8},{"$f":"G20+$H20","v":0},{"$f":"I20+$H20","v":0},{"$f":"J20+$H20","v":0},{"$f":"K20+$H20","v":0},{"$f":"L20+$H20","v":0},{"$f":"M20+$H20","v":0},{"$f":"IF(AND($E20=\"Y\",OR($G20=O$7,$I20=O$7,$J20=O$7,$K20=O$7,$L20=O$7,$M20=O$7,$N20=O$7)),$F20,IF(G20=O$7,$F20,\"\"))","v":""},{"$f":"IF(AND($E20=\"Y\",OR($G20=P$7,$I20=P$7,$J20=P$7,$K20=P$7,$L20=P$7,$M20=P$7,$N20=P$7)),$F20,IF(H20=P$7,$F20,\"\"))","v":""},{"$f":"IF(AND($E20=\"Y\",OR($G20=Q$7,$I20=Q$7,$J20=Q$7,$K20=Q$7,$L20=Q$7,$M20=Q$7,$N20=Q$7)),$F20,IF(I20=Q$7,$F20,\"\"))","v":""},{"$f":"IF(AND($E20=\"Y\",OR($G20=R$7,$I20=R$7,$J20=R$7,$K20=R$7,$L20=R$7,$M20=R$7,$N20=R$7)),$F20,IF(J20=R$7,$F20,\"\"))","v":""},{"$f":"IF(AND($E20=\"Y\",OR($G20=S$7,$I20=S$7,$J20=S$7,$K20=S$7,$L20=S$7,$M20=S$7,$N20=S$7)),$F20,IF(K20=S$7,$F20,\"\"))","v":""},{"$f":"IF(AND($E20=\"Y\",OR($G20=T$7,$I20=T$7,$J20=T$7,$K20=T$7,$L20=T$7,$M20=T$7,$N20=T$7)),$F20,IF(L20=T$7,$F20,\"\"))","v":""},{"$f":"IF(AND($E20=\"Y\",OR($G20=U$7,$I20=U$7,$J20=U$7,$K20=U$7,$L20=U$7,$M20=U$7,$N20=U$7)),$F20,IF(M20=U$7,$F20,\"\"))","v":""},{"$f":"IF(AND($E20=\"Y\",OR($G20=V$7,$I20=V$7,$J20=V$7,$K20=V$7,$L20=V$7,$M20=V$7,$N20=V$7)),$F20,IF(N20=V$7,$F20,\"\"))","v":""},{"$f":"IF(AND($E20=\"Y\",OR($G20=W$7,$I20=W$7,$J20=W$7,$K20=W$7,$L20=W$7,$M20=W$7,$N20=W$7)),$F20,IF(O20=W$7,$F20,\"\"))","v":""},{"$f":"IF(AND($E20=\"Y\",OR($G20=X$7,$I20=X$7,$J20=X$7,$K20=X$7,$L20=X$7,$M20=X$7,$N20=X$7)),$F20,IF(P20=X$7,$F20,\"\"))","v":""},{"$f":"IF(AND($E20=\"Y\",OR($G20=XFD$7,$I20=XFD$7,$J20=XFD$7,$K20=XFD$7,$L20=XFD$7,$M20=XFD$7,$N20=XFD$7)),$F20,IF(Q20=XFD$7,$F20,\"\"))","v":null},{"$f":"IF(AND($E20=\"Y\",OR($G20=XFD$7,$I20=XFD$7,$J20=XFD$7,$K20=XFD$7,$L20=XFD$7,$M20=XFD$7,$N20=XFD$7)),$F20,IF(R20=XFD$7,$F20,\"\"))","v":null},{"$f":"IF(AND($E20=\"Y\",OR($G20=AA$7,$I20=AA$7,$J20=AA$7,$K20=AA$7,$L20=AA$7,$M20=AA$7,$N20=AA$7)),$F20,IF(S20=AA$7,$F20,\"\"))","v":""},{"$f":"IF(AND($E20=\"Y\",OR($G20=AB$7,$I20=AB$7,$J20=AB$7,$K20=AB$7,$L20=AB$7,$M20=AB$7,$N20=AB$7)),$F20,IF(T20=AB$7,$F20,\"\"))","v":""},{"$f":"IF(AND($E20=\"Y\",OR($G20=AC$7,$I20=AC$7,$J20=AC$7,$K20=AC$7,$L20=AC$7,$M20=AC$7,$N20=AC$7)),$F20,IF(U20=AC$7,$F20,\"\"))","v":""},{"$f":"IF(AND($E20=\"Y\",OR($G20=AD$7,$I20=AD$7,$J20=AD$7,$K20=AD$7,$L20=AD$7,$M20=AD$7,$N20=AD$7)),$F20,IF(V20=AD$7,$F20,\"\"))","v":""},{"$f":"IF(AND($E20=\"Y\",OR($G20=AE$7,$I20=AE$7,$J20=AE$7,$K20=AE$7,$L20=AE$7,$M20=AE$7,$N20=AE$7)),$F20,IF(W20=AE$7,$F20,\"\"))","v":""},{"$f":"IF(AND($E20=\"Y\",OR($G20=AF$7,$I20=AF$7,$J20=AF$7,$K20=AF$7,$L20=AF$7,$M20=AF$7,$N20=AF$7)),$F20,IF(X20=AF$7,$F20,\"\"))","v":""},{"$f":"IF(AND($E20=\"Y\",OR($G20=AG$7,$I20=AG$7,$J20=AG$7,$K20=AG$7,$L20=AG$7,$M20=AG$7,$N20=AG$7)),$F20,IF(XFD20=AG$7,$F20,\"\"))","v":""},{"$f":"IF(AND($E20=\"Y\",OR($G20=AH$7,$I20=AH$7,$J20=AH$7,$K20=AH$7,$L20=AH$7,$M20=AH$7,$N20=AH$7)),$F20,IF(XFD20=AH$7,$F20,\"\"))","v":""},{"$f":"IF(AND($E20=\"Y\",OR($G20=AI$7,$I20=AI$7,$J20=AI$7,$K20=AI$7,$L20=AI$7,$M20=AI$7,$N20=AI$7)),$F20,IF(AA20=AI$7,$F20,\"\"))","v":""},{"$f":"IF(AND($E20=\"Y\",OR($G20=AJ$7,$I20=AJ$7,$J20=AJ$7,$K20=AJ$7,$L20=AJ$7,$M20=AJ$7,$N20=AJ$7)),$F20,IF(AB20=AJ$7,$F20,\"\"))","v":""},{"$f":"IF(AND($E20=\"Y\",OR($G20=AK$7,$I20=AK$7,$J20=AK$7,$K20=AK$7,$L20=AK$7,$M20=AK$7,$N20=AK$7)),$F20,IF(AC20=AK$7,$F20,\"\"))","v":""},{"$f":"IF(AND($E20=\"Y\",OR($G20=AL$7,$I20=AL$7,$J20=AL$7,$K20=AL$7,$L20=AL$7,$M20=AL$7,$N20=AL$7)),$F20,IF(AD20=AL$7,$F20,\"\"))","v":""},{"$f":"IF(AND($E20=\"Y\",OR($G20=AM$7,$I20=AM$7,$J20=AM$7,$K20=AM$7,$L20=AM$7,$M20=AM$7,$N20=AM$7)),$F20,IF(AE20=AM$7,$F20,\"\"))","v":""},{"$f":"SUM(O20:AM20)","v":0},{"$f":"AN20/25","v":0},{"$f":"IF(H20=0,0,F20/H20)","v":0}]
[{"$nulls":8},{"$f":"G21+$H21","v":0},{"$f":"I21+$H21","v":0},{"$f":"J21+$H21","v":0},{"$f":"K21+$H21","v":0},{"$f":"L21+$H21","v":0},{"$f":"M21+$H21","v":0},{"$f":"IF(AND($E21=\"Y\",OR($G21=O$7,$I21=O$7,$J21=O$7,$K21=O$7,$L21=O$7,$M21=O$7,$N21=O$7)),$F21,IF(G21=O$7,$F21,\"\"))","v":""},{"$f":"IF(AND($E21=\"Y\",OR($G21=P$7,$I21=P$7,$J21=P$7,$K21=P$7,$L21=P$7,$M21=P$7,$N21=P$7)),$F21,IF(H21=P$7,$F21,\"\"))","v":""},{"$f":"IF(AND($E21=\"Y\",OR($G21=Q$7,$I21=Q$7,$J21=Q$7,$K21=Q$7,$L21=Q$7,$M21=Q$7,$N21=Q$7)),$F21,IF(I21=Q$7,$F21,\"\"))","v":""},{"$f":"IF(AND($E21=\"Y\",OR($G21=R$7,$I21=R$7,$J21=R$7,$K21=R$7,$L21=R$7,$M21=R$7,$N21=R$7)),$F21,IF(J21=R$7,$F21,\"\"))","v":""},{"$f":"IF(AND($E21=\"Y\",OR($G21=S$7,$I21=S$7,$J21=S$7,$K21=S$7,$L21=S$7,$M21=S$7,$N21=S$7)),$F21,IF(K21=S$7,$F21,\"\"))","v":""},{"$f":"IF(AND($E21=\"Y\",OR($G21=T$7,$I21=T$7,$J21=T$7,$K21=T$7,$L21=T$7,$M21=T$7,$N21=T$7)),$F21,IF(L21=T$7,$F21,\"\"))","v":""},{"$f":"IF(AND($E21=\"Y\",OR($G21=U$7,$I21=U$7,$J21=U$7,$K21=U$7,$L21=U$7,$M21=U$7,$N21=U$7)),$F21,IF(M21=U$7,$F21,\"\"))","v":""},{"$f":"IF(AND($E21=\"Y\",OR($G21=V$7,$I21=V$7,$J21=V$7,$K21=V$7,$L21=V$7,$M21=V$7,$N21=V$7)),$F21,IF(N21=V$7,$F21,\"\"))","v":""},{"$f":"IF(AND($E21=\"Y\",OR($G21=W$7,$I21=W$7,$J21=W$7,$K21=W$7,$L21=W$7,$M21=W$7,$N21=W$7)),$F21,IF(O21=W$7,$F21,\"\"))","v":""},{"$f":"IF(AND($E21=\"Y\",OR($G21=X$7,$I21=X$7,$J21=X$7,$K21=X$7,$L21=X$7,$M21=X$7,$N21=X$7)),$F21,IF(P21=X$7,$F21,\"\"))","v":""},{"$f":"IF(AND($E21=\"Y\",OR($G21=XFD$7,$I21=XFD$7,$J21=XFD$7,$K21=XFD$7,$L21=XFD$7,$M21=XFD$7,$N21=XFD$7)),$F21,IF(Q21=XFD$7,$F21,\"\"))","v":null},{"$f":"IF(AND($E21=\"Y\",OR($G21=XFD$7,$I21=XFD$7,$J21=XFD$7,$K21=XFD$7,$L21=XFD$7,$M21=XFD$7,$N21=XFD$7)),$F21,IF(R21=XFD$7,$F21,\"\"))","v":null},{"$f":"IF(AND($E21=\"Y\",OR($G21=AA$7,$I21=AA$7,$J21=AA$7,$K21=AA$7,$L21=AA$7,$M21=AA$7,$N21=AA$7)),$F21,IF(S21=AA$7,$F21,\"\"))","v":""},{"$f":"IF(AND($E21=\"Y\",OR($G21=AB$7,$I21=AB$7,$J21=AB$7,$K21=AB$7,$L21=AB$7,$M21=AB$7,$N21=AB$7)),$F21,IF(T21=AB$7,$F21,\"\"))","v":""},{"$f":"IF(AND($E21=\"Y\",OR($G21=AC$7,$I21=AC$7,$J21=AC$7,$K21=AC$7,$L21=AC$7,$M21=AC$7,$N21=AC$7)),$F21,IF(U21=AC$7,$F21,\"\"))","v":""},{"$f":"IF(AND($E21=\"Y\",OR($G21=AD$7,$I21=AD$7,$J21=AD$7,$K21=AD$7,$L21=AD$7,$M21=AD$7,$N21=AD$7)),$F21,IF(V21=AD$7,$F21,\"\"))","v":""},{"$f":"IF(AND($E21=\"Y\",OR($G21=AE$7,$I21=AE$7,$J21=AE$7,$K21=AE$7,$L21=AE$7,$M21=AE$7,$N21=AE$7)),$F21,IF(W21=AE$7,$F21,\"\"))","v":""},{"$f":"IF(AND($E21=\"Y\",OR($G21=AF$7,$I21=AF$7,$J21=AF$7,$K21=AF$7,$L21=AF$7,$M21=AF$7,$N21=AF$7)),$F21,IF(X21=AF$7,$F21,\"\"))","v":""},{"$f":"IF(AND($E21=\"Y\",OR($G21=AG$7,$I21=AG$7,$J21=AG$7,$K21=AG$7,$L21=AG$7,$M21=AG$7,$N21=AG$7)),$F21,IF(XFD21=AG$7,$F21,\"\"))","v":""},{"$f":"IF(AND($E21=\"Y\",OR($G21=AH$7,$I21=AH$7,$J21=AH$7,$K21=AH$7,$L21=AH$7,$M21=AH$7,$N21=AH$7)),$F21,IF(XFD21=AH$7,$F21,\"\"))","v":""},{"$f":"IF(AND($E21=\"Y\",OR($G21=AI$7,$I21=AI$7,$J21=AI$7,$K21=AI$7,$L21=AI$7,$M21=AI$7,$N21=AI$7)),$F21,IF(AA21=AI$7,$F21,\"\"))","v":""},{"$f":"IF(AND($E21=\"Y\",OR($G21=AJ$7,$I21=AJ$7,$J21=AJ$7,$K21=AJ$7,$L21=AJ$7,$M21=AJ$7,$N21=AJ$7)),$F21,IF(AB21=AJ$7,$F21,\"\"))","v":""},{"$f":"IF(AND($E21=\"Y\",OR($G21=AK$7,$I21=AK$7,$J21=AK$7,$K21=AK$7,$L21=AK$7,$M21=AK$7,$N21=AK$7)),$F21,IF(AC21=AK$7,$F21,\"\"))","v":""},{"$f":"IF(AND($E21=\"Y\",OR($G21=AL$7,$I21=AL$7,$J21=AL$7,$K21=AL$7,$L21=AL$7,$M21=AL$7,$N21=AL$7)),$F21,IF(AD21=AL$7,$F21,\"\"))","v":""},{"$f":"IF(AND($E21=\"Y\",OR($G21=AM$7,$I21=AM$7,$J21=AM$7,$K21=AM$7,$L21=AM$7,$M21=AM$7,$N21=AM$7)),$F21,IF(AE21=AM$7,$F21,\"\"))","v":""},{"$f":"SUM(O21:AM21)","v":0},{"$f":"AN21/25","v":0},{"$f":"IF(H21=0,0,F21/H21)","v":0}]
[{"$nulls":8},{"$f":"G22+$H22","v":0},{"$f":"I22+$H22","v":0},{"$f":"J22+$H22","v":0},{"$f":"K22+$H22","v":0},{"$f":"L22+$H22","v":0},{"$f":"M22+$H22","v":0},{"$f":"IF(AND($E22=\"Y\",OR($G22=O$7,$I22=O$7,$J22=O$7,$K22=O$7,$L22=O$7,$M22=O$7,$N22=O$7)),$F22,IF(G22=O$7,$F22,\"\"))","v":""},{"$f":"IF(AND($E22=\"Y\",OR($G22=P$7,$I22=P$7,$J22=P$7,$K22=P$7,$L22=P$7,$M22=P$7,$N22=P$7)),$F22,IF(H22=P$7,$F22,\"\"))","v":""},{"$f":"IF(AND($E22=\"Y\",OR($G22=Q$7,$I22=Q$7,$J22=Q$7,$K22=Q$7,$L22=Q$7,$M22=Q$7,$N22=Q$7)),$F22,IF(I22=Q$7,$F22,\"\"))","v":""},{"$f":"IF(AND($E22=\"Y\",OR($G22=R$7,$I22=R$7,$J22=R$7,$K22=R$7,$L22=R$7,$M22=R$7,$N22=R$7)),$F22,IF(J22=R$7,$F22,\"\"))","v":""},{"$f":"IF(AND($E22=\"Y\",OR($G22=S$7,$I22=S$7,$J22=S$7,$K22=S$7,$L22=S$7,$M22=S$7,$N22=S$7)),$F22,IF(K22=S$7,$F22,\"\"))","v":""},{"$f":"IF(AND($E22=\"Y\",OR($G22=T$7,$I22=T$7,$J22=T$7,$K22=T$7,$L22=T$7,$M22=T$7,$N22=T$7)),$F22,IF(L22=T$7,$F22,\"\"))","v":""},{"$f":"IF(AND($E22=\"Y\",OR($G22=U$7,$I22=U$7,$J22=U$7,$K22=U$7,$L22=U$7,$M22=U$7,$N22=U$7)),$F22,IF(M22=U$7,$F22,\"\"))","v":""},{"$f":"IF(AND($E22=\"Y\",OR($G22=V$7,$I22=V$7,$J22=V$7,$K22=V$7,$L22=V$7,$M22=V$7,$N22=V$7)),$F22,IF(N22=V$7,$F22,\"\"))","v":""},{"$f":"IF(AND($E22=\"Y\",OR($G22=W$7,$I22=W$7,$J22=W$7,$K22=W$7,$L22=W$7,$M22=W$7,$N22=W$7)),$F22,IF(O22=W$7,$F22,\"\"))","v":""},{"$f":"IF(AND($E22=\"Y\",OR($G22=X$7,$I22=X$7,$J22=X$7,$K22=X$7,$L22=X$7,$M22=X$7,$N22=X$7)),$F22,IF(P22=X$7,$F22,\"\"))","v":""},{"$f":"IF(AND($E22=\"Y\",OR($G22=XFD$7,$I22=XFD$7,$J22=XFD$7,$K22=XFD$7,$L22=XFD$7,$M22=XFD$7,$N22=XFD$7)),$F22,IF(Q22=XFD$7,$F22,\"\"))","v":null},{"$f":"IF(AND($E22=\"Y\",OR($G22=XFD$7,$I22=XFD$7,$J22=XFD$7,$K22=XFD$7,$L22=XFD$7,$M22=XFD$7,$N22=XFD$7)),$F22,IF(R22=XFD$7,$F22,\"\"))","v":null},{"$f":"IF(AND($E22=\"Y\",OR($G22=AA$7,$I22=AA$7,$J22=AA$7,$K22=AA$7,$L22=AA$7,$M22=AA$7,$N22=AA$7)),$F22,IF(S22=AA$7,$F22,\"\"))","v":""},{"$f":"IF(AND($E22=\"Y\",OR($G22=AB$7,$I22=AB$7,$J22=AB$7,$K22=AB$7,$L22=AB$7,$M22=AB$7,$N22=AB$7)),$F22,IF(T22=AB$7,$F22,\"\"))","v":""},{"$f":"IF(AND($E22=\"Y\",OR($G22=AC$7,$I22=AC$7,$J22=AC$7,$K22=AC$7,$L22=AC$7,$M22=AC$7,$N22=AC$7)),$F22,IF(U22=AC$7,$F22,\"\"))","v":""},{"$f":"IF(AND($E22=\"Y\",OR($G22=AD$7,$I22=AD$7,$J22=AD$7,$K22=AD$7,$L22=AD$7,$M22=AD$7,$N22=AD$7)),$F22,IF(V22=AD$7,$F22,\"\"))","v":""},{"$f":"IF(AND($E22=\"Y\",OR($G22=AE$7,$I22=AE$7,$J22=AE$7,$K22=AE$7,$L22=AE$7,$M22=AE$7,$N22=AE$7)),$F22,IF(W22=AE$7,$F22,\"\"))","v":""},{"$f":"IF(AND($E22=\"Y\",OR($G22=AF$7,$I22=AF$7,$J22=AF$7,$K22=AF$7,$L22=AF$7,$M22=AF$7,$N22=AF$7)),$F22,IF(X22=AF$7,$F22,\"\"))","v":""},{"$f":"IF(AND($E22=\"Y\",OR($G22=AG$7,$I22=AG$7,$J22=AG$7,$K22=AG$7,$L22=AG$7,$M22=AG$7,$N22=AG$7)),$F22,IF(XFD22=AG$7,$F22,\"\"))","v":""},{"$f":"IF(AND($E22=\"Y\",OR($G22=AH$7,$I22=AH$7,$J22=AH$7,$K22=AH$7,$L22=AH$7,$M22=AH$7,$N22=AH$7)),$F22,IF(XFD22=AH$7,$F22,\"\"))","v":""},{"$f":"IF(AND($E22=\"Y\",OR($G22=AI$7,$I22=AI$7,$J22=AI$7,$K22=AI$7,$L22=AI$7,$M22=AI$7,$N22=AI$7)),$F22,IF(AA22=AI$7,$F22,\"\"))","v":""},{"$f":"IF(AND($E22=\"Y\",OR($G22=AJ$7,$I22=AJ$7,$J22=AJ$7,$K22=AJ$7,$L22=AJ$7,$M22=AJ$7,$N22=AJ$7)),$F22,IF(AB22=AJ$7,$F22,\"\"))","v":""},{"$f":"IF(AND($E22=\"Y\",OR($G22=AK$7,$I22=AK$7,$J22=AK$7,$K22=AK$7,$L22=AK$7,$M22=AK$7,$N22=AK$7)),$F22,IF(AC22=AK$7,$F22,\"\"))","v":""},{"$f":"IF(AND($E22=\"Y\",OR($G22=AL$7,$I22=AL$7,$J22=AL$7,$K22=AL$7,$L22=AL$7,$M22=AL$7,$N22=AL$7)),$F22,IF(AD22=AL$7,$F22,\"\"))","v":""},{"$f":"IF(AND($E22=\"Y\",OR($G22=AM$7,$I22=AM$7,$J22=AM$7,$K22=AM$7,$L22=AM$7,$M22=AM$7,$N22=AM$7)),$F22,IF(AE22=AM$7,$F22,\"\"))","v":""},{"$f":"SUM(O22:AM22)","v":0},{"$f":"AN22/25","v":0},{"$f":"IF(H22=0,0,F22/H22)","v":0}]
[{"$nulls":8},{"$f":"G23+$H23","v":0},{"$f":"I23+$H23","v":0},{"$f":"J23+$H23","v":0},{"$f":"K23+$H23","v":0},{"$f":"L23+$H23","v":0},{"$f":"M23+$H23","v":0},{"$f":"IF(AND($E23=\"Y\",OR($G23=O$7,$I23=O$7,$J23=O$7,$K23=O$7,$L23=O$7,$M23=O$7,$N23=O$7)),$F23,IF(G23=O$7,$F23,\"\"))","v":""},{"$f":"IF(AND($E23=\"Y\",OR($G23=P$7,$I23=P$7,$J23=P$7,$K23=P$7,$L23=P$7,$M23=P$7,$N23=P$7)),$F23,IF(H23=P$7,$F23,\"\"))","v":""},{"$f":"IF(AND($E23=\"Y\",OR($G23=Q$7,$I23=Q$7,$J23=Q$7,$K23=Q$7,$L23=Q$7,$M23=Q$7,$N23=Q$7)),$F23,IF(I23=Q$7,$F23,\"\"))","v":""},{"$f":"IF(AND($E23=\"Y\",OR($G23=R$7,$I23=R$7,$J23=R$7,$K23=R$7,$L23=R$7,$M23=R$7,$N23=R$7)),$F23,IF(J23=R$7,$F23,\"\"))","v":""},{"$f":"IF(AND($E23=\"Y\",OR($G23=S$7,$I23=S$7,$J23=S$7,$K23=S$7,$L23=S$7,$M23=S$7,$N23=S$7)),$F23,IF(K23=S$7,$F23,\"\"))","v":""},{"$f":"IF(AND($E23=\"Y\",OR($G23=T$7,$I23=T$7,$J23=T$7,$K23=T$7,$L23=T$7,$M23=T$7,$N23=T$7)),$F23,IF(L23=T$7,$F23,\"\"))","v":""},{"$f":"IF(AND($E23=\"Y\",OR($G23=U$7,$I23=U$7,$J23=U$7,$K23=U$7,$L23=U$7,$M23=U$7,$N23=U$7)),$F23,IF(M23=U$7,$F23,\"\"))","v":""},{"$f":"IF(AND($E23=\"Y\",OR($G23=V$7,$I23=V$7,$J23=V$7,$K23=V$7,$L23=V$7,$M23=V$7,$N23=V$7)),$F23,IF(N23=V$7,$F23,\"\"))","v":""},{"$f":"IF(AND($E23=\"Y\",OR($G23=W$7,$I23=W$7,$J23=W$7,$K23=W$7,$L23=W$7,$M23=W$7,$N23=W$7)),$F23,IF(O23=W$7,$F23,\"\"))","v":""},{"$f":"IF(AND($E23=\"Y\",OR($G23=X$7,$I23=X$7,$J23=X$7,$K23=X$7,$L23=X$7,$M23=X$7,$N23=X$7)),$F23,IF(P23=X$7,$F23,\"\"))","v":""},{"$f":"IF(AND($E23=\"Y\",OR($G23=XFD$7,$I23=XFD$7,$J23=XFD$7,$K23=XFD$7,$L23=XFD$7,$M23=XFD$7,$N23=XFD$7)),$F23,IF(Q23=XFD$7,$F23,\"\"))","v":null},{"$f":"IF(AND($E23=\"Y\",OR($G23=XFD$7,$I23=XFD$7,$J23=XFD$7,$K23=XFD$7,$L23=XFD$7,$M23=XFD$7,$N23=XFD$7)),$F23,IF(R23=XFD$7,$F23,\"\"))","v":null},{"$f":"IF(AND($E23=\"Y\",OR($G23=AA$7,$I23=AA$7,$J23=AA$7,$K23=AA$7,$L23=AA$7,$M23=AA$7,$N23=AA$7)),$F23,IF(S23=AA$7,$F23,\"\"))","v":""},{"$f":"IF(AND($E23=\"Y\",OR($G23=AB$7,$I23=AB$7,$J23=AB$7,$K23=AB$7,$L23=AB$7,$M23=AB$7,$N23=AB$7)),$F23,IF(T23=AB$7,$F23,\"\"))","v":""},{"$f":"IF(AND($E23=\"Y\",OR($G23=AC$7,$I23=AC$7,$J23=AC$7,$K23=AC$7,$L23=AC$7,$M23=AC$7,$N23=AC$7)),$F23,IF(U23=AC$7,$F23,\"\"))","v":""},{"$f":"IF(AND($E23=\"Y\",OR($G23=AD$7,$I23=AD$7,$J23=AD$7,$K23=AD$7,$L23=AD$7,$M23=AD$7,$N23=AD$7)),$F23,IF(V23=AD$7,$F23,\"\"))","v":""},{"$f":"IF(AND($E23=\"Y\",OR($G23=AE$7,$I23=AE$7,$J23=AE$7,$K23=AE$7,$L23=AE$7,$M23=AE$7,$N23=AE$7)),$F23,IF(W23=AE$7,$F23,\"\"))","v":""},{"$f":"IF(AND($E23=\"Y\",OR($G23=AF$7,$I23=AF$7,$J23=AF$7,$K23=AF$7,$L23=AF$7,$M23=AF$7,$N23=AF$7)),$F23,IF(X23=AF$7,$F23,\"\"))","v":""},{"$f":"IF(AND($E23=\"Y\",OR($G23=AG$7,$I23=AG$7,$J23=AG$7,$K23=AG$7,$L23=AG$7,$M23=AG$7,$N23=AG$7)),$F23,IF(XFD23=AG$7,$F23,\"\"))","v":""},{"$f":"IF(AND($E23=\"Y\",OR($G23=AH$7,$I23=AH$7,$J23=AH$7,$K23=AH$7,$L23=AH$7,$M23=AH$7,$N23=AH$7)),$F23,IF(XFD23=AH$7,$F23,\"\"))","v":""},{"$f":"IF(AND($E23=\"Y\",OR($G23=AI$7,$I23=AI$7,$J23=AI$7,$K23=AI$7,$L23=AI$7,$M23=AI$7,$N23=AI$7)),$F23,IF(AA23=AI$7,$F23,\"\"))","v":""},{"$f":"IF(AND($E23=\"Y\",OR($G23=AJ$7,$I23=AJ$7,$J23=AJ$7,$K23=AJ$7,$L23=AJ$7,$M23=AJ$7,$N23=AJ$7)),$F23,IF(AB23=AJ$7,$F23,\"\"))","v":""},{"$f":"IF(AND($E23=\"Y\",OR($G23=AK$7,$I23=AK$7,$J23=AK$7,$K23=AK$7,$L23=AK$7,$M23=AK$7,$N23=AK$7)),$F23,IF(AC23=AK$7,$F23,\"\"))","v":""},{"$f":"IF(AND($E23=\"Y\",OR($G23=AL$7,$I23=AL$7,$J23=AL$7,$K23=AL$7,$L23=AL$7,$M23=AL$7,$N23=AL$7)),$F23,IF(AD23=AL$7,$F23,\"\"))","v":""},{"$f":"IF(AND($E23=\"Y\",OR($G23=AM$7,$I23=AM$7,$J23=AM$7,$K23=AM$7,$L23=AM$7,$M23=AM$7,$N23=AM$7)),$F23,IF(AE23=AM$7,$F23,\"\"))","v":""},{"$f":"SUM(O23:AM23)","v":0},{"$f":"AN23/25","v":0},{"$f":"IF(H23=0,0,F23/H23)","v":0}]
[{"$nulls":8},{"$f":"G24+$H24","v":0},{"$f":"I24+$H24","v":0},{"$f":"J24+$H24","v":0},{"$f":"K24+$H24","v":0},{"$f":"L24+$H24","v":0},{"$f":"M24+$H24","v":0},{"$f":"IF(AND($E24=\"Y\",OR($G24=O$7,$I24=O$7,$J24=O$7,$K24=O$7,$L24=O$7,$M24=O$7,$N24=O$7)),$F24,IF(G24=O$7,$F24,\"\"))","v":""},{"$f":"IF(AND($E24=\"Y\",OR($G24=P$7,$I24=P$7,$J24=P$7,$K24=P$7,$L24=P$7,$M24=P$7,$N24=P$7)),$F24,IF(H24=P$7,$F24,\"\"))","v":""},{"$f":"IF(AND($E24=\"Y\",OR($G24=Q$7,$I24=Q$7,$J24=Q$7,$K24=Q$7,$L24=Q$7,$M24=Q$7,$N24=Q$7)),$F24,IF(I24=Q$7,$F24,\"\"))","v":""},{"$f":"IF(AND($E24=\"Y\",OR($G24=R$7,$I24=R$7,$J24=R$7,$K24=R$7,$L24=R$7,$M24=R$7,$N24=R$7)),$F24,IF(J24=R$7,$F24,\"\"))","v":""},{"$f":"IF(AND($E24=\"Y\",OR($G24=S$7,$I24=S$7,$J24=S$7,$K24=S$7,$L24=S$7,$M24=S$7,$N24=S$7)),$F24,IF(K24=S$7,$F24,\"\"))","v":""},{"$f":"IF(AND($E24=\"Y\",OR($G24=T$7,$I24=T$7,$J24=T$7,$K24=T$7,$L24=T$7,$M24=T$7,$N24=T$7)),$F24,IF(L24=T$7,$F24,\"\"))","v":""},{"$f":"IF(AND($E24=\"Y\",OR($G24=U$7,$I24=U$7,$J24=U$7,$K24=U$7,$L24=U$7,$M24=U$7,$N24=U$7)),$F24,IF(M24=U$7,$F24,\"\"))","v":""},{"$f":"IF(AND($E24=\"Y\",OR($G24=V$7,$I24=V$7,$J24=V$7,$K24=V$7,$L24=V$7,$M24=V$7,$N24=V$7)),$F24,IF(N24=V$7,$F24,\"\"))","v":""},{"$f":"IF(AND($E24=\"Y\",OR($G24=W$7,$I24=W$7,$J24=W$7,$K24=W$7,$L24=W$7,$M24=W$7,$N24=W$7)),$F24,IF(O24=W$7,$F24,\"\"))","v":""},{"$f":"IF(AND($E24=\"Y\",OR($G24=X$7,$I24=X$7,$J24=X$7,$K24=X$7,$L24=X$7,$M24=X$7,$N24=X$7)),$F24,IF(P24=X$7,$F24,\"\"))","v":""},{"$f":"IF(AND($E24=\"Y\",OR($G24=XFD$7,$I24=XFD$7,$J24=XFD$7,$K24=XFD$7,$L24=XFD$7,$M24=XFD$7,$N24=XFD$7)),$F24,IF(Q24=XFD$7,$F24,\"\"))","v":null},{"$f":"IF(AND($E24=\"Y\",OR($G24=XFD$7,$I24=XFD$7,$J24=XFD$7,$K24=XFD$7,$L24=XFD$7,$M24=XFD$7,$N24=XFD$7)),$F24,IF(R24=XFD$7,$F24,\"\"))","v":null},{"$f":"IF(AND($E24=\"Y\",OR($G24=AA$7,$I24=AA$7,$J24=AA$7,$K24=AA$7,$L24=AA$7,$M24=AA$7,$N24=AA$7)),$F24,IF(S24=AA$7,$F24,\"\"))","v":""},{"$f":"IF(AND($E24=\"Y\",OR($G24=AB$7,$I24=AB$7,$J24=AB$7,$K24=AB$7,$L24=AB$7,$M24=AB$7,$N24=AB$7)),$F24,IF(T24=AB$7,$F24,\"\"))","v":""},{"$f":"IF(AND($E24=\"Y\",OR($G24=AC$7,$I24=AC$7,$J24=AC$7,$K24=AC$7,$L24=AC$7,$M24=AC$7,$N24=AC$7)),$F24,IF(U24=AC$7,$F24,\"\"))","v":""},{"$f":"IF(AND($E24=\"Y\",OR($G24=AD$7,$I24=AD$7,$J24=AD$7,$K24=AD$7,$L24=AD$7,$M24=AD$7,$N24=AD$7)),$F24,IF(V24=AD$7,$F24,\"\"))","v":""},{"$f":"IF(AND($E24=\"Y\",OR($G24=AE$7,$I24=AE$7,$J24=AE$7,$K24=AE$7,$L24=AE$7,$M24=AE$7,$N24=AE$7)),$F24,IF(W24=AE$7,$F24,\"\"))","v":""},{"$f":"IF(AND($E24=\"Y\",OR($G24=AF$7,$I24=AF$7,$J24=AF$7,$K24=AF$7,$L24=AF$7,$M24=AF$7,$N24=AF$7)),$F24,IF(X24=AF$7,$F24,\"\"))","v":""},{"$f":"IF(AND($E24=\"Y\",OR($G24=AG$7,$I24=AG$7,$J24=AG$7,$K24=AG$7,$L24=AG$7,$M24=AG$7,$N24=AG$7)),$F24,IF(XFD24=AG$7,$F24,\"\"))","v":""},{"$f":"IF(AND($E24=\"Y\",OR($G24=AH$7,$I24=AH$7,$J24=AH$7,$K24=AH$7,$L24=AH$7,$M24=AH$7,$N24=AH$7)),$F24,IF(XFD24=AH$7,$F24,\"\"))","v":""},{"$f":"IF(AND($E24=\"Y\",OR($G24=AI$7,$I24=AI$7,$J24=AI$7,$K24=AI$7,$L24=AI$7,$M24=AI$7,$N24=AI$7)),$F24,IF(AA24=AI$7,$F24,\"\"))","v":""},{"$f":"IF(AND($E24=\"Y\",OR($G24=AJ$7,$I24=AJ$7,$J24=AJ$7,$K24=AJ$7,$L24=AJ$7,$M24=AJ$7,$N24=AJ$7)),$F24,IF(AB24=AJ$7,$F24,\"\"))","v":""},{"$f":"IF(AND($E24=\"Y\",OR($G24=AK$7,$I24=AK$7,$J24=AK$7,$K24=AK$7,$L24=AK$7,$M24=AK$7,$N24=AK$7)),$F24,IF(AC24=AK$7,$F24,\"\"))","v":""},{"$f":"IF(AND($E24=\"Y\",OR($G24=AL$7,$I24=AL$7,$J24=AL$7,$K24=AL$7,$L24=AL$7,$M24=AL$7,$N24=AL$7)),$F24,IF(AD24=AL$7,$F24,\"\"))","v":""},{"$f":"IF(AND($E24=\"Y\",OR($G24=AM$7,$I24=AM$7,$J24=AM$7,$K24=AM$7,$L24=AM$7,$M24=AM$7,$N24=AM$7)),$F24,IF(AE24=AM$7,$F24,\"\"))","v":""},{"$f":"SUM(O24:AM24)","v":0},{"$f":"AN24/25","v":0},{"$f":"IF(H24=0,0,F24/H24)","v":0}]
[{"$nulls":8},{"$f":"G25+$H25","v":0},{"$f":"I25+$H25","v":0},{"$f":"J25+$H25","v":0},{"$f":"K25+$H25","v":0},{"$f":"L25+$H25","v":0},{"$f":"M25+$H25","v":0},{"$f":"IF(AND($E25=\"Y\",OR($G25=O$7,$I25=O$7,$J25=O$7,$K25=O$7,$L25=O$7,$M25=O$7,$N25=O$7)),$F25,IF(G25=O$7,$F25,\"\"))","v":""},{"$f":"IF(AND($E25=\"Y\",OR($G25=P$7,$I25=P$7,$J25=P$7,$K25=P$7,$L25=P$7,$M25=P$7,$N25=P$7)),$F25,IF(H25=P$7,$F25,\"\"))","v":""},{"$f":"IF(AND($E25=\"Y\",OR($G25=Q$7,$I25=Q$7,$J25=Q$7,$K25=Q$7,$L25=Q$7,$M25=Q$7,$N25=Q$7)),$F25,IF(I25=Q$7,$F25,\"\"))","v":""},{"$f":"IF(AND($E25=\"Y\",OR($G25=R$7,$I25=R$7,$J25=R$7,$K25=R$7,$L25=R$7,$M25=R$7,$N25=R$7)),$F25,IF(J25=R$7,$F25,\"\"))","v":""},{"$f":"IF(AND($E25=\"Y\",OR($G25=S$7,$I25=S$7,$J25=S$7,$K25=S$7,$L25=S$7,$M25=S$7,$N25=S$7)),$F25,IF(K25=S$7,$F25,\"\"))","v":""},{"$f":"IF(AND($E25=\"Y\",OR($G25=T$7,$I25=T$7,$J25=T$7,$K25=T$7,$L25=T$7,$M25=T$7,$N25=T$7)),$F25,IF(L25=T$7,$F25,\"\"))","v":""},{"$f":"IF(AND($E25=\"Y\",OR($G25=U$7,$I25=U$7,$J25=U$7,$K25=U$7,$L25=U$7,$M25=U$7,$N25=U$7)),$F25,IF(M25=U$7,$F25,\"\"))","v":""},{"$f":"IF(AND($E25=\"Y\",OR($G25=V$7,$I25=V$7,$J25=V$7,$K25=V$7,$L25=V$7,$M25=V$7,$N25=V$7)),$F25,IF(N25=V$7,$F25,\"\"))","v":""},{"$f":"IF(AND($E25=\"Y\",OR($G25=W$7,$I25=W$7,$J25=W$7,$K25=W$7,$L25=W$7,$M25=W$7,$N25=W$7)),$F25,IF(O25=W$7,$F25,\"\"))","v":""},{"$f":"IF(AND($E25=\"Y\",OR($G25=X$7,$I25=X$7,$J25=X$7,$K25=X$7,$L25=X$7,$M25=X$7,$N25=X$7)),$F25,IF(P25=X$7,$F25,\"\"))","v":""},{"$f":"IF(AND($E25=\"Y\",OR($G25=XFD$7,$I25=XFD$7,$J25=XFD$7,$K25=XFD$7,$L25=XFD$7,$M25=XFD$7,$N25=XFD$7)),$F25,IF(Q25=XFD$7,$F25,\"\"))","v":null},{"$f":"IF(AND($E25=\"Y\",OR($G25=XFD$7,$I25=XFD$7,$J25=XFD$7,$K25=XFD$7,$L25=XFD$7,$M25=XFD$7,$N25=XFD$7)),$F25,IF(R25=XFD$7,$F25,\"\"))","v":null},{"$f":"IF(AND($E25=\"Y\",OR($G25=AA$7,$I25=AA$7,$J25=AA$7,$K25=AA$7,$L25=AA$7,$M25=AA$7,$N25=AA$7)),$F25,IF(S25=AA$7,$F25,\"\"))","v":""},{"$f":"IF(AND($E25=\"Y\",OR($G25=AB$7,$I25=AB$7,$J25=AB$7,$K25=AB$7,$L25=AB$7,$M25=AB$7,$N25=AB$7)),$F25,IF(T25=AB$7,$F25,\"\"))","v":""},{"$f":"IF(AND($E25=\"Y\",OR($G25=AC$7,$I25=AC$7,$J25=AC$7,$K25=AC$7,$L25=AC$7,$M25=AC$7,$N25=AC$7)),$F25,IF(U25=AC$7,$F25,\"\"))","v":""},{"$f":"IF(AND($E25=\"Y\",OR($G25=AD$7,$I25=AD$7,$J25=AD$7,$K25=AD$7,$L25=AD$7,$M25=AD$7,$N25=AD$7)),$F25,IF(V25=AD$7,$F25,\"\"))","v":""},{"$f":"IF(AND($E25=\"Y\",OR($G25=AE$7,$I25=AE$7,$J25=AE$7,$K25=AE$7,$L25=AE$7,$M25=AE$7,$N25=AE$7)),$F25,IF(W25=AE$7,$F25,\"\"))","v":""},{"$f":"IF(AND($E25=\"Y\",OR($G25=AF$7,$I25=AF$7,$J25=AF$7,$K25=AF$7,$L25=AF$7,$M25=AF$7,$N25=AF$7)),$F25,IF(X25=AF$7,$F25,\"\"))","v":""},{"$f":"IF(AND($E25=\"Y\",OR($G25=AG$7,$I25=AG$7,$J25=AG$7,$K25=AG$7,$L25=AG$7,$M25=AG$7,$N25=AG$7)),$F25,IF(XFD25=AG$7,$F25,\"\"))","v":""},{"$f":"IF(AND($E25=\"Y\",OR($G25=AH$7,$I25=AH$7,$J25=AH$7,$K25=AH$7,$L25=AH$7,$M25=AH$7,$N25=AH$7)),$F25,IF(XFD25=AH$7,$F25,\"\"))","v":""},{"$f":"IF(AND($E25=\"Y\",OR($G25=AI$7,$I25=AI$7,$J25=AI$7,$K25=AI$7,$L25=AI$7,$M25=AI$7,$N25=AI$7)),$F25,IF(AA25=AI$7,$F25,\"\"))","v":""},{"$f":"IF(AND($E25=\"Y\",OR($G25=AJ$7,$I25=AJ$7,$J25=AJ$7,$K25=AJ$7,$L25=AJ$7,$M25=AJ$7,$N25=AJ$7)),$F25,IF(AB25=AJ$7,$F25,\"\"))","v":""},{"$f":"IF(AND($E25=\"Y\",OR($G25=AK$7,$I25=AK$7,$J25=AK$7,$K25=AK$7,$L25=AK$7,$M25=AK$7,$N25=AK$7)),$F25,IF(AC25=AK$7,$F25,\"\"))","v":""},{"$f":"IF(AND($E25=\"Y\",OR($G25=AL$7,$I25=AL$7,$J25=AL$7,$K25=AL$7,$L25=AL$7,$M25=AL$7,$N25=AL$7)),$F25,IF(AD25=AL$7,$F25,\"\"))","v":""},{"$f":"IF(AND($E25=\"Y\",OR($G25=AM$7,$I25=AM$7,$J25=AM$7,$K25=AM$7,$L25=AM$7,$M25=AM$7,$N25=AM$7)),$F25,IF(AE25=AM$7,$F25,\"\"))","v":""},{"$f":"SUM(O25:AM25)","v":0},{"$f":"AN25/25","v":0},{"$f":"IF(H25=0,0,F25/H25)","v":0}]
[{"$nulls":5},{"$f":"SUM(F8:F25)","v":320000},"-","-","-","-","-","-","-","-",{"$f":"SUM(O8:O25)","v":0},{"$f":"SUM(P8:P25)","v":20000},{"$f":"SUM(Q8:Q25)","v":0},{"$f":"SUM(R8:R25)","v":0},{"$f":"SUM(S8:S25)","v":0},{"$f":"SUM(T8:T25)","v":0},{"$f":"SUM(U8:U25)","v":100000},{"$f":"SUM(V8:V25)","v":0},{"$f":"SUM(W8:W25)","v":0},{"$f":"SUM(X8:X25)","v":0},{"$f":"SUM(XFD8:XFD25)","v":0},{"$f":"SUM(XFD8:XFD25)","v":0},{"$f":"SUM(AA8:AA25)","v":125000},{"$f":"SUM(AB8:AB25)","v":0},{"$f":"SUM(AC8:AC25)","v":0},{"$f":"SUM(AD8:AD25)","v":0},{"$f":"SUM(AE8:AE25)","v":0},{"$f":"SUM(AF8:AF25)","v":0},{"$f":"SUM(AG8:AG25)","v":0},{"$f":"SUM(AH8:AH25)","v":0},{"$f":"SUM(AI8:AI25)","v":0},{"$f":"SUM(AJ8:AJ25)","v":120000},{"$f":"SUM(AK8:AK25)","v":0},{"$f":"SUM(AL8:AL25)","v":0},{"$f":"SUM(AM8:AM25)","v":0},{"$f":"SUM(AN8:AN25)","v":805000},{"$f":"SUM(AO8:AO25)","v":32200},{"$f":"SUM(AP8:AP25)","v":14166.666666667}]
{"$rows_empty":8}
[{"$nulls":13},"25 Year Annualized Cost",{"$f":"$AO$26","v":32200},{"$f":"$AO$26","v":32200},{"$f":"$AO$26","v":32200},{"$f":"$AO$26","v":32200},{"$f":"$AO$26","v":32200},{"$f":"$AO$26","v":32200},{"$f":"$AO$26","v":32200},{"$f":"$AO$26","v":32200},{"$f":"$AO$26","v":32200},{"$f":"$AO$26","v":32200},{"$f":"$AO$26","v":32200},{"$f":"$AO$26","v":32200},{"$f":"$AO$26","v":32200},{"$f":"$AO$26","v":32200},{"$f":"$AO$26","v":32200},{"$f":"$AO$26","v":32200},{"$f":"$AO$26","v":32200},{"$f":"$AO$26","v":32200},{"$f":"$AO$26","v":32200},{"$f":"$AO$26","v":32200},{"$f":"$AO$26","v":32200},{"$f":"$AO$26","v":32200},{"$f":"$AO$26","v":32200},{"$f":"$AO$26","v":32200},{"$f":"$AO$26","v":32200}]
[{"$nulls":13},"Annualized Lifecycle Cost",{"$f":"$AP$26","v":14166.666666667},{"$f":"$AP$26","v":14166.666666667},{"$f":"$AP$26","v":14166.666666667},{"$f":"$AP$26","v":14166.666666667},{"$f":"$AP$26","v":14166.666666667},{"$f":"$AP$26","v":14166.666666667},{"$f":"$AP$26","v":14166.666666667},{"$f":"$AP$26","v":14166.666666667},{"$f":"$AP$26","v":14166.666666667},{"$f":"$AP$26","v":14166.666666667},{"$f":"$AP$26","v":14166.666666667},{"$f":"$AP$26","v":14166.666666667},{"$f":"$AP$26","v":14166.666666667},{"$f":"$AP$26","v":14166.666666667},{"$f":"$AP$26","v":14166.666666667},{"$f":"$AP$26","v":14166.666666667},{"$f":"$AP$26","v":14166.666666667},{"$f":"$AP$26","v":14166.666666667},{"$f":"$AP$26","v":14166.666666667},{"$f":"$AP$26","v":14166.666666667},{"$f":"$AP$26","v":14166.666666667},{"$f":"$AP$26","v":14166.666666667},{"$f":"$AP$26","v":14166.666666667},{"$f":"$AP$26","v":14166.666666667},{"$f":"$AP$26","v":14166.666666667}]

{"sheet":"Lookups","index":1,"n_rows":39,"n_cols":18,"rows_kept":39,"cut":false,"hidden":true,"merged":[[0,3,0,9]]}
["Categories","List Lookup",null,"Subcategories",{"$nulls":7},"Units","Selected",null,"Diameter/width/area",null,"Length/quantity"]
["Water","Water",null,"Water","Sewer","Roads_and_Drainage","Heavy_Mobile_Equipment","Buildings","Recreation","Vehicles ",null,null,"D/W/A","L/Q","Metric","Imperial","Metric","Imperial"]
["Sewer","Sewer",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF($L$3=\"Metric\",O3,P3)","v":"in"},{"$f":"IF($L$3=\"Metric\",Q3,R3)","v":"count"},"mm","in","count","count"]
["Roads and Drainage","Roads_and_Drainage",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"IF($L$3=\"Metric\",O4,P4)","v":"ft"},{"$f":"IF($L$3=\"Metric\",Q4,R4)","v":"ft"},"m","ft","m","ft"]
["Heavy Mobile Equipment","Heavy_Mobile_Equipment",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"IF($L$3=\"Metric\",O5,P5)","v":"sqft"},null,"m2","sqft"]
["Buildings","Buildings",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Recreation","Recreation",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Vehicles ","Vehicles ",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":6},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":8},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[]
[{"$f":"A5","v":"Heavy Mobile Equipment"},{"$nulls":6},"Diameter/ Width/ Area","Units","Length/ Quantity","Units"]
[{"$f":"A8","v":"Vehicles "}]
{"$rows_empty":15}
["Notes:"]
["1 This sheet powers the named ranges that allow the dropdown menus to work"]
["2 The dropdown menus are driven from the \"Current State\" sheets"]
["3 The page is password protected to prevent against accidental changes that could cause cascading errors. Please don't change this page without understanding on how named ranges, indirect functions, and data validation works."]
["4 Password is NWT"]