{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Management Input","Cost Budgets","Financial Analysis","Input Tables","Recommendations","Chemical costs","Growth models"],"not_rendered":{"charts":5,"images":0,"macros":1,"external_links":0,"defined_names":31,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Management Input","index":0,"n_rows":78,"n_cols":20,"rows_kept":78,"cut":false,"hidden":false,"merged":[[29,12,29,14],[24,12,24,14],[29,4,29,5],[27,4,27,6],[30,12,30,14],[25,12,25,14],[26,12,26,14],[27,12,27,14],[28,12,28,14],[10,6,11,6],[17,4,17,6],[5,13,5,15],[9,5,9,8],[20,7,20,10],[13,4,13,6],[19,3,19,5],[0,3,0,19],[2,3,2,4],[2,12,2,16],[3,13,3,14],[3,15,3,17],[1,5,1,14],[3,4,3,6],[5,17,6,19],[32,12,34,19],[11,13,13,18],[20,12,21,19],[20,4,20,5],[11,7,11,9],[15,4,15,5],[7,4,7,5],[19,12,19,19],[31,12,31,14],[31,4,31,5],[25,4,25,6],[33,4,33,6],[24,4,24,5],[23,4,23,6],[11,4,11,5]]}
[null,null,null,"Chestnut Decision Support Tool "]
[null,null,null,null,null,"Version 2.0"]
[null,null,null,"Establishment Decisions: ",null,null,null,null,null,null,null,null,"Harvesting and Marketing Decisions:"]
[null,null,null,"Site Prep:","Herbicide only (1 qt/ac.)",null,null,null,null,null,null,null,null,"Harvest Method:",null,"Nut wizard"]
[]
[null,null,null,"Spacing (Ft):",30,"x",30,null,null,null,null,null,null,"Expected Rate of Return: ",null,null,0.05,"enter a percentage return for this investment"]
[]
[null,null,null,"Layout/Design:","Rectangular/Square",null,null,null,null,null,null,null,null,"Expected Price/lb for nuts",null,null,3]
[]
[null,null,null,"Site Quality:","Good",null,null,null,null,null,null,null,null,"Number of acres in the orchard:",null,null,null,8]
[null,null,null,null,null,null,"Graft Technique:"]
[null,null,null,"Planting Stock:","Grafted Seedlings",null,null,"Self Grafted (Field)",null,null,null,null,null,"UMCA Guide to Growing Chinese Chestnuts in Missouri"]
[]
[null,null,null,"Fertilization:","Good early growth (> 8\")"]
[]
[null,null,null,"Tree Staking:","Steel conduit pipe"]
[]
[null,null,null,"Irrigation system:","Drip Irrigation"]
[]
[null,null,null,"Management Decisions:",null,null,null,null,null,null,null,null,"Financial Results"]
[null,null,null,"Thinning:",0.1,null,null,"Enter a % of trees removed (i.e. 50%, 33%)",null,null,null,null,"Based on the information that was entered in the model, this Chestnut Orchard will have the following financial performance over a 70 year period:"]
[]
[]
[null,null,null,"Fertilization:","Bearing trees (46% N)",null,null,null,null,null,null,null,null,null,null,null,"1 Acre",null,{"$f":"R10","v":8},"acres"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Initial Number of Trees/ac",null,null,null,{"$f":"'Cost Budgets'!B3","v":48.4},null,{"$f":"Q25*$S$24","v":387.2}]
[null,null,null,"Pruning:","Spring prune",null,null,null,null,null,null,null,"Expected Price/lb for nuts ",null,null,null,{"$f":"'Financial Analysis'!C18","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PV of Revenues/ac @ \"&TEXT(Q6,\"0%\")","v":"PV of Revenues/ac @ 5%"},null,null,null,{"$f":"IFERROR('Financial Analysis'!D71,0)","v":81330.992210587181},null,{"$f":"Q27*$S$24","v":650647.93768469745}]
[null,null,null,"Weed Control:","Herbicide (Roundup TM)",null,null,null,null,null,null,null,{"$f":"\"PV of Costs /ac @ \"&TEXT(Q6,\"0%\")","v":"PV of Costs /ac @ 5%"},null,null,null,{"$f":"IFERROR('Financial Analysis'!D73,0)","v":34752.991042405258},null,{"$f":"Q28*$S$24","v":278023.92833924206}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"NPV/ac @ \"&TEXT(Q6,\"0%\")","v":"NPV/ac @ 5%"},null,null,null,{"$f":"IFERROR('Financial Analysis'!D75,0)","v":46578.001168181923},null,372624.00934545539]
[null,null,null,"Pest Control:","Warrior",null,null,null,null,null,null,null,"Rate of Return (MIRR)",null,null,null,{"$f":"IFERROR('Financial Analysis'!D77,0)","v":0.11823104376082361},null,{"$f":"Q30","v":0.11823104376082361}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Years to Break Even",null,null,null,{"$f":"IFERROR('Financial Analysis'!D79,0)","v":5},null,{"$f":"Q31","v":5}]
[null,null,null,"Disease Control:","Abound",null,null,null,null,null,null,null,{"$f":"\"AEV/ac @ \"&TEXT(Q6,\"0%\")","v":"AEV/ac @ 5%"},null,null,null,{"$f":"IFERROR('Financial Analysis'!D81,0)","v":2460.6312406228253},null,{"$f":"Q32*S24","v":19685.049924982603}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q29=0, \"The model is indicating that you are not removing enough trees with each thinning.  To correct for this error, either increase your initial tree spacing or increase your thinning percentage\",\" \")","v":" "}]
[null,null,null,"Deer Control:","Game Deterrent Fencing"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Cost Budgets'!B95=0,1,0)","v":0}]

{"sheet":"Cost Budgets","index":1,"n_rows":104,"n_cols":14,"rows_kept":104,"cut":false,"hidden":false,"merged":[[1,1,1,2],[11,1,11,2],[19,1,19,2],[89,1,89,2],[13,1,13,2],[16,1,16,3],[15,1,15,3],[14,1,14,3],[8,3,8,4],[17,3,17,4],[7,1,7,2],[12,1,12,2],[4,1,4,2],[5,1,5,2]]}
["Establishment Costs:",null,null,null,null,"Cost /acre","Cost/tree"]
["Site Prep",{"$f":"'Management Input'!E4","v":"Herbicide only (1 qt/ac.)"},null,null,null,{"$f":"LOOKUP($B$2,'Input Tables'!$A$2:$A$5,'Input Tables'!B2:B5)","v":120},{"$f":"LOOKUP($B$2,'Input Tables'!$A$2:$A$5,'Input Tables'!C2:C5)","v":2.4793388429752068}]
["Initial # of Stems",{"$f":"'Cost Budgets'!B91","v":48.4}]
["Planting Stock",{"$f":"'Management Input'!E12","v":"Grafted Seedlings"}]
["Graft Technique",{"$f":"'Management Input'!H12","v":"Self Grafted (Field)"},null,null,null,{"$f":"'Cost Budgets'!C95","v":653.4},{"$f":"'Cost Budgets'!B95","v":13.5}]
["Fertilization",{"$f":"'Management Input'!E14","v":"Good early growth (> 8\")"},null,null,null,{"$f":"LOOKUP($B$6,Fert,'Input Tables'!B20:B22)","v":49.368000000000002},{"$f":"LOOKUP($B$6,Fert,'Input Tables'!C20:C22)","v":1.02}]
["Tree Staking",{"$f":"'Management Input'!E16","v":"Steel conduit pipe"},null,null,null,{"$f":"LOOKUP($B$7,'Input Tables'!$A$28:$A$32,'Input Tables'!B28:B32)","v":96.8},{"$f":"LOOKUP($B$7,'Input Tables'!$A$28:$A$32,'Input Tables'!C28:C32)","v":2}]
["Irrigation System",{"$f":"'Management Input'!E18","v":"Drip Irrigation"},null,null,null,{"$f":"LOOKUP(B8,Irrigate,'Input Tables'!B106:B110)","v":445.5}]
[null,null,null,"Subtotal: ",null,{"$f":"SUM(F2:F8)","v":1365.068}]
["Management Costs:"]
["Thinning",{"$f":"'Management Input'!E21","v":0.1}]
["Fertilization",{"$f":"'Management Input'!E24","v":"Bearing trees (46% N)"},null,null,null,{"$f":"LOOKUP($B$12,ManFert,'Input Tables'!B35:B38)","v":90},{"$f":"LOOKUP($B$12,ManFert,'Input Tables'!C35:C38)","v":1.859504132231405}]
["Pruning",{"$f":"'Management Input'!E26","v":"Spring prune"},null,null,null,{"$f":"LOOKUP($B$13,Prune1,'Input Tables'!B41:B44)","v":48.4},{"$f":"LOOKUP($B$13,Prune1,'Input Tables'!C41:C44)","v":1}]
["Weed Control",{"$f":"'Management Input'!E28","v":"Herbicide (Roundup TM)"},null,null,null,{"$f":"LOOKUP($B$14,Weed,'Input Tables'!B47:B51)","v":120},{"$f":"LOOKUP($B$14,Weed,'Input Tables'!C47:C51)","v":2.4793388429752068}]
["Pest Control",{"$f":"'Management Input'!E30","v":"Warrior"},null,null,null,{"$f":"LOOKUP($B$15,PestC,'Input Tables'!B54:B65)","v":9.4079999999999995},{"$f":"LOOKUP($B$15,PestC,'Input Tables'!C54:C65)","v":0.1943801652892562}]
["Disease Control",{"$f":"'Management Input'!E32","v":"Abound"},null,null,null,{"$f":"LOOKUP($B$16,DiseaseC,'Input Tables'!B68:B73)","v":0},{"$f":"LOOKUP($B$16,DiseaseC,'Input Tables'!C68:C73)","v":0}]
["Deer Control",{"$f":"'Management Input'!E34","v":"Game Deterrent Fencing"},null,null,null,{"$f":"LOOKUP($B$17,DeerC,'Input Tables'!B76:B82)","v":349.44},{"$f":"LOOKUP($B$17,DeerC,'Input Tables'!C76:C82)","v":7.2198347107438021}]
[null,null,null,"Subtotal:",null,{"$f":"SUM(F12:F17)","v":617.24800000000005}]
["Harvesting Costs:",null,null,null,null,null,"Cost/lb"]
["Harvesting Method",{"$f":"'Management Input'!P4","v":"Nut wizard"},null,null,null,{"$f":"LOOKUP($B$20,Harvest,'Input Tables'!B92:B96)","v":2058.6492131438727}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Spacing"]
[{"$f":"'Management Input'!E8","v":"Rectangular/Square"},"# of Stems/ac"]
[{"$f":"TEXT('Management Input'!E6,\"0\")&\" x \"&TEXT('Management Input'!G6,\"0\")","v":"30 x 30"},{"$f":"IF(OR(A90=\"rectangular/square\",A90=\"diamond\"),43560/('Management Input'!E6*'Management Input'!G6),(43560/((('Management Input'!E6/2)^2)*3.14)))","v":48.4}]
[]
["Seedling Costs","$/Stem","$/Acre"]
[{"$f":"'Management Input'!E12","v":"Grafted Seedlings"}]
[{"$f":"'Management Input'!H12","v":"Self Grafted (Field)"},{"$f":"VLOOKUP(A94,I100:N104,(IF(A95=\"Not Grafted\",2,IF(A95=\"Nursery Grafted\",3,IF(A95=\"Professionally Grafted\",4,IF(A95=\"Self Grafted (Bench)\",5,6))))))","v":13.5},{"$f":"B95*'Cost Budgets'!B3","v":653.4}]
[]
["Nut Price",{"$f":"'Management Input'!Q8","v":3},"per lb."]
[null,null,null,null,null,null,null,null,"Grafting Cost Table"]
[null,null,null,null,null,null,null,null,null,"Not Grafted","Nursery Grafted","Professionally Grafted","Self Grafted (Bench)","Self Grafted (Field)"]
[null,null,null,null,null,null,null,null,"Grafted Seedlings",null,{"$f":"'Input Tables'!C13","v":20},{"$f":"'Input Tables'!C13","v":20},{"$f":"'Input Tables'!C88+'Input Tables'!C14","v":13.5},{"$f":"J101+'Input Tables'!C89","v":13.5}]
[null,null,null,null,null,null,null,null,"Seed",{"$f":"'Input Tables'!C14","v":3.5},null,{"$f":"J101+'Input Tables'!C87","v":21.5},{"$f":"J101+'Input Tables'!C88","v":13.5},{"$f":"J101+'Input Tables'!C89","v":13.5}]
[null,null,null,null,null,null,null,null,"Seedlings (bare root)",{"$f":"'Input Tables'!C15","v":4},null,{"$f":"J102+'Input Tables'!C87","v":22},{"$f":"J102+'Input Tables'!C88","v":14},{"$f":"J102+'Input Tables'!C89","v":14}]
[null,null,null,null,null,null,null,null,"Seedlings (RPM™)",{"$f":"'Input Tables'!C16","v":17.5},{"$f":"J103+'Input Tables'!C86","v":35.5},{"$f":"J103+'Input Tables'!C87","v":35.5},null,{"$f":"J103+'Input Tables'!C89","v":27.5}]
[null,null,null,null,null,null,null,null,"User Defined",{"$f":"'Input Tables'!C17","v":0}]

{"sheet":"Financial Analysis","index":2,"n_rows":83,"n_cols":63,"rows_kept":83,"cut":false,"hidden":false,"merged":[[95,10,98,10],[16,0,22,0],[26,4,26,6],[54,0,58,0],[0,0,11,0],[14,0,14,2],[15,0,15,2],[24,0,35,0],[38,0,52,0]]}
["Tree Growth Estimations",null,"Site Index",1,{"$f":"D1+1","v":2},{"$f":"E1+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[null,"Average TC per Stem ",{"$f":"'Management Input'!$E$10","v":"Good"},{"$f":"E2-$I$16","v":0.5},1,1.5,{"$f":"H2-$I$16","v":2},{"$f":"LOOKUP(C2,SI,'Input Tables'!C99:C102)","v":2.5},{"$f":"H2+(H16*H15)","v":3},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.4527724227186773,8.8886574090997819,9.3068302397791296,9.7067450453782733,10.113819169639587,10.503395938474448,10.902207252681492,11.309971719632619,11.702043077003092,12.104633284309825,12.492292759981952,12.891728390528755,13.302219282457045,13.69939766430379,14.108549595367652,14.505069767795534,14.914257458017573,15.311475229204524,15.721858852768426,16.120912711264086,16.533461800679877,{"$f":"AN2+(AN16*AN15)","v":16.935299088939541},17.326315678791062,17.732323872968035,18.128111170349218,18.538805182588153,18.93985664374086,19.331180687227238,19.738424564310154,20.13649601592936,20.55010682650272,20.955083433425138,21.351346933734838,21.763790845640742,22.168038617757848,22.564021275008137,22.97661669270126,23.381443833531559,23.778439516451048,24.192300099439326,24.598807799881346,24.997902505780591,25.413959606944459,25.823066030044853]
[null,null,"Initial Tree Height"]
[null,"Crown Competition Factor",null,{"$f":"((C6*3.14*(2*(D2)+2.436)^2)/44000)*100","v":4.0778255583999998},{"$f":"((D6*3.14*(2*(E2)+2.436)^2)/44000)*100","v":6.7968143583999998},10.2066031584,14.307191958399997,19.098580758399997,23.565035279127269,27.576717205672725,32.954214866036359,38.638975799127273,42.380846089309095,45.605815288581816,52.647042634036367,60.193524524945452,68.245260961309086,76.802251943127274,85.864497470399996,94.506689780882709,103.21797007333477,111.93616513636968,108.54388338950636,116.78363944017399,112.45633262187944,108.21509516754723,115.61901947553399,110.67210898347209,117.67668082641838,112.16212510383757,106.91351031833432,113.22481811988263,107.55334587977802,113.53416775714771,107.5362737171143,113.20629816184484,106.96481438566438,112.34206036247261,105.92757737628756,111.02826768122718,116.11182345309825,109.0509496933507,113.87833329069954,106.8163408154744,111.39963631190209,115.96823378543274,108.4630641606624,112.80470768527557,105.41781478118605,109.54099393147993,113.65473650387842,105.97803227312292,109.88681916449255,113.78661856461214,105.90535066212077,109.61194098214251,113.31070784176012,105.297773951181,108.81342334961741,112.32281226549996,104.24014850296672,107.57507108800071,110.90548161657171]
[null,null,"Initial Density"]
[null,"Stems per Acre",{"$f":"'Cost Budgets'!B3","v":48.4},{"$f":"C6","v":48.4},{"$f":"D6-E10","v":48.4},{"$f":"E6-F10","v":48.4},48.4,{"$f":"G6-(G8+H10)","v":46.4},43.4,42.4,41.4,38.4,35.4,35.4,35.4,35.4,35.4,35.4,35.4,35.4,35.4,31.86,31.86,28.673999999999999,25.8066,25.8066,23.225940000000001,23.225940000000001,20.903346000000003,18.813011400000001,18.813011400000001,16.931710259999999,16.931710259999999,15.238539233999999,15.238539233999999,13.7146853106,13.7146853106,12.343216779540001,12.343216779540001,12.343216779540001,11.108895101586,11.108895101586,9.9980055914274004,9.9980055914274004,9.9980055914274004,8.9982050322846607,8.9982050322846607,8.0983845290561938,8.0983845290561938,8.0983845290561938,7.288546076150574,7.288546076150574,7.288546076150574,6.559691468535517,6.559691468535517,6.559691468535517,5.9037223216819648,5.9037223216819648,5.9037223216819648,5.3133500895137686,5.3133500895137686,5.3133500895137686,5.3133500895137686]
[]
[null,"Mortality Loss (1st 10 years)",0.08,{"$f":"IF(D1<10,RANDBETWEEN(0,($C$8*C6)),0)","v":0},3,0,2,3,1,1,3,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ1<10,RANDBETWEEN(0,($C$8*AI6)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Removal %"]
[null,"Thinnings (# of stems removed)",{"$f":"'Management Input'!E21","v":0.1},{"$f":"IF(D15>0.8,0,(D6*($C$10)))","v":0},{"$f":"IF(E15>0.8,0,((D6-D8)*($C$10)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.54,0,3.1859999999999999,2.8673999999999999,0,2.58066,0,2.322594,2.0903346000000003,0,1.8813011400000001,0,1.6931710259999999,0,1.5238539233999999,{"$f":"IF(AK15>0.8,0,((AJ6-AJ8)*($C$10)))","v":0},1.3714685310600001,0,0,1.2343216779540001,0,1.1108895101586,0,0,0.99980055914274013,0,0.89982050322846607,0,0,0.8098384529056194,0,0,0.72885460761505749,0,0,0.65596914685355179,0,0,0.59037223216819645,0,0,0]
[]
[null,"Nut Yield/tree",null,{"$f":"'Growth models'!B32*(RANDBETWEEN(75,(100*D15))/100)","v":-10.919588000000001},{"$f":"'Growth models'!C32*(RANDBETWEEN(75,(100*E15))/100)","v":-1.9854240000000007},{"$f":"'Growth models'!D32*(RANDBETWEEN(75,(100*F15))/100)","v":5.1495599999999975},{"$f":"'Growth models'!E32*(RANDBETWEEN(75,(100*G15))/100)","v":14.306747999999995},{"$f":"'Growth models'!F32*(RANDBETWEEN(75,(100*H15))/100)","v":18.518759999999997},{"$f":"'Growth models'!G32*(RANDBETWEEN(75,(100*I15))/100)","v":28.518119999999993},{"$f":"'Growth models'!H32*(RANDBETWEEN(75,(100*J15))/100)","v":38.050771999999995},{"$f":"'Growth models'!I32*(RANDBETWEEN(75,(100*K15))/100)","v":41.272859999999994},{"$f":"'Growth models'!J32*(RANDBETWEEN(75,(100*L15))/100)","v":39.851699999999987},{"$f":"'Growth models'!K32*(RANDBETWEEN(75,(100*M15))/100)","v":48.808039999999991},{"$f":"'Growth models'!L32*(RANDBETWEEN(75,(100*N15))/100)","v":63.576515999999984},{"$f":"'Growth models'!M32*(RANDBETWEEN(75,(100*O15))/100)","v":55.541927999999992},{"$f":"'Growth models'!N32*(RANDBETWEEN(75,(100*P15))/100)","v":76.525999999999968},{"$f":"'Growth models'!O32*(RANDBETWEEN(75,(100*Q15))/100)","v":69.281459999999996},{"$f":"'Growth models'!P32*(RANDBETWEEN(75,(100*R15))/100)","v":71.514459999999985},{"$f":"'Growth models'!Q32*(RANDBETWEEN(75,(100*S15))/100)","v":76.923979999999986},{"$f":"'Growth models'!R32*(RANDBETWEEN(75,(100*T15))/100)","v":81.293735999999981},{"$f":"'Growth models'!S32*(RANDBETWEEN(75,(100*U15))/100)","v":74.67607999999997},{"$f":"'Growth models'!T32*(RANDBETWEEN(75,(100*V15))/100)","v":76.274699999999996},{"$f":"'Growth models'!U32*(RANDBETWEEN(75,(100*W15))/100)","v":78.646499999999989},{"$f":"'Growth models'!V32*(RANDBETWEEN(75,(100*X15))/100)","v":81.893647999999985},{"$f":"'Growth models'!W32*(RANDBETWEEN(75,(100*Y15))/100)","v":82.790699999999987},{"$f":"'Growth models'!X32*(RANDBETWEEN(75,(100*Z15))/100)","v":91.343699999999984},{"$f":"'Growth models'!Y32*(RANDBETWEEN(75,(100*AA15))/100)","v":88.481931999999986},{"$f":"'Growth models'!Z32*(RANDBETWEEN(75,(100*AB15))/100)","v":87.616499999999988},{"$f":"'Growth models'!AA32*(RANDBETWEEN(75,(100*AC15))/100)","v":91.253315999999955},{"$f":"'Growth models'!AB32*(RANDBETWEEN(75,(100*AD15))/100)","v":91.190575999999979},{"$f":"'Growth models'!AC32*(RANDBETWEEN(75,(100*AE15))/100)","v":99.43483999999998},{"$f":"'Growth models'!AD32*(RANDBETWEEN(75,(100*AF15))/100)","v":95.428007999999977},{"$f":"'Growth models'!AE32*(RANDBETWEEN(75,(100*AG15))/100)","v":97.361180000000004},{"$f":"'Growth models'!AF32*(RANDBETWEEN(75,(100*AH15))/100)","v":97.933771999999976},{"$f":"'Growth models'!AG32*(RANDBETWEEN(75,(100*AI15))/100)","v":98.376803999999979},{"$f":"'Growth models'!AH32*(RANDBETWEEN(75,(100*AJ15))/100)","v":96.199179999999984},{"$f":"'Growth models'!AI32*(RANDBETWEEN(75,(100*AK15))/100)","v":101.40843599999998},{"$f":"'Growth models'!AJ32*(RANDBETWEEN(75,(100*AL15))/100)","v":97.751159999999999},{"$f":"'Growth models'!AK32*(RANDBETWEEN(75,(100*AM15))/100)","v":100.25823999999997},{"$f":"'Growth models'!AL32*(RANDBETWEEN(75,(100*AN15))/100)","v":96.409852000000001},{"$f":"'Growth models'!AM32*(RANDBETWEEN(75,(100*AO15))/100)","v":94.989360000000019},{"$f":"'Growth models'!AN32*(RANDBETWEEN(75,(100*AP15))/100)","v":98.487403999999984},{"$f":"'Growth models'!AO32*(RANDBETWEEN(75,(100*AQ15))/100)","v":93.196499999999986},{"$f":"'Growth models'!AP32*(RANDBETWEEN(75,(100*AR15))/100)","v":96.547463999999934},{"$f":"'Growth models'!AQ32*(RANDBETWEEN(75,(100*AS15))/100)","v":92.42069999999994},{"$f":"'Growth models'!AR32*(RANDBETWEEN(75,(100*AT15))/100)","v":91.963499999999982},{"$f":"'Growth models'!AS32*(RANDBETWEEN(75,(100*AU15))/100)","v":98.787275999999963},{"$f":"'Growth models'!AT32*(RANDBETWEEN(75,(100*AV15))/100)","v":92.159119999999987},{"$f":"'Growth models'!AU32*(RANDBETWEEN(75,(100*AW15))/100)","v":97.633188000000004},{"$f":"'Growth models'!AV32*(RANDBETWEEN(75,(100*AX15))/100)","v":89.840699999999984},{"$f":"'Growth models'!AW32*(RANDBETWEEN(75,(100*AY15))/100)","v":90.462799999999973},{"$f":"'Growth models'!AX32*(RANDBETWEEN(75,(100*AZ15))/100)","v":89.886415999999969},{"$f":"'Growth models'!AY32*(RANDBETWEEN(75,(100*BA15))/100)","v":89.316719999999989},{"$f":"'Growth models'!AZ32*(RANDBETWEEN(75,(100*BB15))/100)","v":89.928915999999987},{"$f":"'Growth models'!BA32*(RANDBETWEEN(75,(100*BC15))/100)","v":90.548327999999913},{"$f":"'Growth models'!BB32*(RANDBETWEEN(75,(100*BD15))/100)","v":87.720719999999972},{"$f":"'Growth models'!BC32*(RANDBETWEEN(75,(100*BE15))/100)","v":90.694844000000003},{"$f":"'Growth models'!BD32*(RANDBETWEEN(75,(100*BF15))/100)","v":91.393599999999964},{"$f":"'Growth models'!BE32*(RANDBETWEEN(75,(100*BG15))/100)","v":90.997439999999997},{"$f":"'Growth models'!BF32*(RANDBETWEEN(75,(100*BH15))/100)","v":84.995699999999999},{"$f":"'Growth models'!BG32*(RANDBETWEEN(75,(100*BI15))/100)","v":91.525139999999965},{"$f":"'Growth models'!BH32*(RANDBETWEEN(75,(100*BJ15))/100)","v":85.694255999999996},{"$f":"'Growth models'!BI32*(RANDBETWEEN(75,(100*BK15))/100)","v":86.718940000000003}]
[]
[null,"Nut Yield/Acre",null,{"$f":"D12*D4","v":-44.52817503359794},-13.494558350711966,52.559515360370277,204.68938993645517,353.68203340542749,672.03050389438476,1049.3153789015298,1360.1146965758373,1539.8288718540798,2068.5260311608417,2899.4588453875658,2924.1182513925778,4606.3696577959736,4728.1313174804964,5492.471574496697,6605.0388861230986,7682.801889280975,7707.9133906339503,8537.8974149270562,8536.5965249928104,9563.838260472523,9310.3384971982323,9884.7671884558822,10230.194219140873,9696.7028367503808,10738.387341284291,10228.128793603006,10630.927792341919,10804.818849342702,10471.520667803326,11118.829299338253,10579.074922358903,{"$f":"AJ12*AJ4","v":10890.35305400498},10847.134533880524,10981.566717221718,10620.112475210406,10704.218854963496,11029.387798242795,10740.144939032705,10613.062088526678,10312.84681949374,10295.632367691402,10664.844667726642,10714.77065504506,10395.982592132232,10292.277329080716,9841.2395734999081,10281.525697403051,9525.9854957633488,9814.7302590056133,10232.707262821044,9589.5524287087192,9615.2383835510445,10276.696971238011,9623.5426333846517,9901.7429624514098,9546.9560544747546,9540.5941853548156,9218.5656810333312,9617.6058059785846]
["Growth Ratio",null,null,1,{"$f":"IF(E4<80,1,(1.411-(0.00485*E4)-(7.643/E4)))","v":1},{"$f":"IF(F4<80,1,(1.411-(0.00485*F4)-(7.643/F4)))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,0.90554484543735358,0.87176997276220736,0.83634566135869526,0.79982961119828866,0.81414824852262746,0.77915353766971984,0.79762262841408749,0.81552893390225467,0.78414271474094577,0.80518041461346757,0.77531895134425277,0.79887126109360662,0.82098178385658127,0.79435676369348973,0.81830386212772366,0.79304034485576635,0.81837538044407832,0.79443554237390113,0.82076724712780347,0.79810771699132343,0.82509817883158076,0.80367457651932495,0.78203317970304365,0.81201638835394663,0.79157459476236447,0.82138802447787207,0.80210292230541591,0.78264808697275889,0.81448775416583519,0.79614290323841064,0.8272216211467196,0.80995321384483776,0.79252700061940173,0.82488782381180381,0.80849554423421377,0.79196531450057783,0.8251908353862446,0.80965428166059861,0.79399136583897389,0.82772116597655676,0.81301540088404323,0.79818941179848713,0.83211420232774036,0.81821284620078871,0.80419387640554418]
["Expected Growth Rate",null,null,null,{"$f":"F16","v":0.5},0.5,0.5,{"$f":"I16","v":0.5},{"$f":"LOOKUP(C2,SI,'Input Tables'!B99:B102)","v":0.5},{"$f":"I16","v":0.5},{"$f":"J16","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
["Nut Revenue",null,"Nut Price/lb"]
[null,"Gross Revenue per Tree",{"$f":"'Management Input'!Q8","v":3},{"$f":"IF(D12<0,0,(D12*$C$18))","v":0},{"$f":"IF(E12<0,0,(E12*$C$18))","v":0},15.448679999999992,42.920243999999983,55.556279999999987,85.554359999999974,114.15231599999998,123.81857999999998,119.55509999999995,146.42411999999996,190.72954799999997,166.62578399999998,229.57799999999992,207.84438,214.54337999999996,230.77193999999997,243.88120799999996,224.02823999999993,228.82409999999999,235.93949999999995,245.68094399999995,248.37209999999996,274.03109999999992,265.44579599999997,262.84949999999998,273.75994799999989,273.57172799999995,298.30451999999991,286.28402399999993,292.08354000000003,293.80131599999993,295.13041199999992,288.59753999999998,304.22530799999993,293.25347999999997,300.77471999999989,289.229556,284.96808000000004,295.46221199999997,279.58949999999993,289.6423919999998,277.2620999999998,275.89049999999997,296.36182799999989,276.47735999999998,292.899564,269.52209999999997,271.38839999999993,269.65924799999993,267.95015999999998,269.78674799999999,271.64498399999974,263.16215999999991,272.08453200000002,274.18079999999986,272.99232000000001,254.9871,274.57541999999989,257.08276799999999,260.15682000000004]
[]
[null,"Gross Revenue per Acre (Potential)",null,{"$f":"D18*D6","v":0},0,747.71611199999961,2077.3398095999992,2577.8113919999992,3713.0592239999987,4840.0581983999991,5126.089211999999,4590.9158399999978,5183.4138479999983,6751.8259991999985,5898.5527535999991,8127.0611999999965,7357.6910520000001,7594.8356519999979,8169.3266759999988,8633.3947631999981,7930.5996959999975,7290.3358259999995,7517.0324699999983,7044.6553882559983,6409.6394358599991,7071.8109852599982,6165.2281311482393,6104.9267160299996,5722.4989139860063,5146.7080375816986,5612.0063354315262,4847.2781464348845,4945.4738709951207,4477.1028808668307,4497.3563624085828,{"$f":"AJ18*AJ6","v":3958.0244425132955},4172.3543627403596,3619.6912749944977,3712.5275707654441,3570.0231087581042,3165.6805080203681,3282.2587195905639,2795.3373843043905,2895.8462547304048,2772.0680260909012,2482.5192854595311,2666.7244920866801,2239.0199748582995,2372.0132976649043,2182.6936048787361,1978.0268579327819,1965.4238539081141,1952.9670872719184,1769.7178291795415,1781.9072840152653,1726.2625757933781,1606.3115249527909,1618.6873091366176,1611.6708532317459,1354.8357306098562,1458.9153324352801,1365.9707483652473,1382.3042628346177]
[]
[null,"Gross Revenue per Acre (Actual)",null,{"$f":"IF(D58=0,0,D20)","v":0},0,0,2077.3398095999992,2577.8113919999992,3713.0592239999987,4840.0581983999991,5126.089211999999,4590.9158399999978,5183.4138479999983,6751.8259991999985,5898.5527535999991,8127.0611999999965,7357.6910520000001,7594.8356519999979,8169.3266759999988,8633.3947631999981,7930.5996959999975,7290.3358259999995,7517.0324699999983,7044.6553882559983,6409.6394358599991,7071.8109852599982,6165.2281311482393,6104.9267160299996,5722.4989139860063,5146.7080375816986,5612.0063354315262,4847.2781464348845,4945.4738709951207,4477.1028808668307,4497.3563624085828,{"$f":"IF(AJ58=0,0,AJ20)","v":3958.0244425132955},4172.3543627403596,3619.6912749944977,3712.5275707654441,3570.0231087581042,3165.6805080203681,3282.2587195905639,2795.3373843043905,2895.8462547304048,2772.0680260909012,2482.5192854595311,2666.7244920866801,2239.0199748582995,2372.0132976649043,2182.6936048787361,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Establishment Costs"]
[null,"Site Prep",null,{"$f":"'Cost Budgets'!F2","v":120}]
[null,null,null,null,"Replant based on Mortality Loss"]
[null,"Planting Stock/Grafting ",null,{"$f":"'Cost Budgets'!F5","v":653.4},{"$f":"D8*'Cost Budgets'!$G$5","v":0},{"$f":"E8*'Cost Budgets'!$G$5","v":40.5},{"$f":"F8*'Cost Budgets'!$G$5","v":0}]
[]
[null,"Field Grafting"]
[]
[null,"Fertilization (establishment)",null,{"$f":"'Cost Budgets'!F6","v":49.368000000000002}]
[]
[null,"Irrigation",null,{"$f":"IF('Management Input'!E18=\"Drip Irrigation\", 'Input Tables'!B106,IF('Management Input'!E18=\"Hand water\", 'Input Tables'!E107, IF('Management Input'!E18=\"Sprinkler\",'Input Tables'!E108,IF('Management Input'!E18=\"User Defined\", 'Input Tables'!B110,0))))","v":445.5},{"$f":"IF(D34<'Input Tables'!$B$106,D34,0)","v":0},{"$f":"IF(E34<'Input Tables'!$B$106,E34,0)","v":0},{"$f":"IF(F34<'Input Tables'!$B$106,F34,0)","v":0},{"$f":"IF(G34<'Input Tables'!$B$106,G34,0)","v":0},{"$f":"IF(H34<'Input Tables'!$B$106,H34,0)","v":0},{"$f":"IF(I34<'Input Tables'!$B$106,I34,0)","v":0},{"$f":"IF(J34<'Input Tables'!$B$106,J34,0)","v":0},{"$f":"IF(K34<'Input Tables'!$B$106,K34,0)","v":0},{"$f":"IF(L34<'Input Tables'!$B$106,L34,0)","v":0},{"$f":"IF(M34<'Input Tables'!$B$106,M34,0)","v":0},{"$f":"IF(N34<'Input Tables'!$B$106,N34,0)","v":0},{"$f":"IF(O34<'Input Tables'!$B$106,O34,0)","v":0},{"$f":"IF(P34<'Input Tables'!$B$106,P34,0)","v":0},{"$f":"IF(Q34<'Input Tables'!$B$106,Q34,0)","v":0},{"$f":"IF(R34<'Input Tables'!$B$106,R34,0)","v":0},{"$f":"IF(S34<'Input Tables'!$B$106,S34,0)","v":0},{"$f":"IF(T34<'Input Tables'!$B$106,T34,0)","v":0},{"$f":"IF(U34<'Input Tables'!$B$106,U34,0)","v":0},{"$f":"IF(V34<'Input Tables'!$B$106,V34,0)","v":0},{"$f":"IF(W34<'Input Tables'!$B$106,W34,0)","v":0},{"$f":"IF(X34<'Input Tables'!$B$106,X34,0)","v":0},{"$f":"IF(Y34<'Input Tables'!$B$106,Y34,0)","v":0},{"$f":"IF(Z34<'Input Tables'!$B$106,Z34,0)","v":0},{"$f":"IF(AA34<'Input Tables'!$B$106,AA34,0)","v":0},{"$f":"IF(AB34<'Input Tables'!$B$106,AB34,0)","v":0},{"$f":"IF(AC34<'Input Tables'!$B$106,AC34,0)","v":0},{"$f":"IF(AD34<'Input Tables'!$B$106,AD34,0)","v":0},{"$f":"IF(AE34<'Input Tables'!$B$106,AE34,0)","v":0},{"$f":"IF(AF34<'Input Tables'!$B$106,AF34,0)","v":0},{"$f":"IF(AG34<'Input Tables'!$B$106,AG34,0)","v":0},{"$f":"IF(AH34<'Input Tables'!$B$106,AH34,0)","v":0},{"$f":"IF(AI34<'Input Tables'!$B$106,AI34,0)","v":0},{"$f":"IF(AJ34<'Input Tables'!$B$106,AJ34,0)","v":0},{"$f":"IF(AK34<'Input Tables'!$B$106,AK34,0)","v":0},{"$f":"IF(AL34<'Input Tables'!$B$106,AL34,0)","v":0},{"$f":"IF(AM34<'Input Tables'!$B$106,AM34,0)","v":0},{"$f":"IF(AN34<'Input Tables'!$B$106,AN34,0)","v":0},{"$f":"IF(AO34<'Input Tables'!$B$106,AO34,0)","v":0},{"$f":"IF(AP34<'Input Tables'!$B$106,AP34,0)","v":0},{"$f":"IF(AQ34<'Input Tables'!$B$106,AQ34,0)","v":0},{"$f":"IF(AR34<'Input Tables'!$B$106,AR34,0)","v":0},{"$f":"IF(AS34<'Input Tables'!$B$106,AS34,0)","v":0},{"$f":"IF(AT34<'Input Tables'!$B$106,AT34,0)","v":0},{"$f":"IF(AU34<'Input Tables'!$B$106,AU34,0)","v":0},{"$f":"IF(AV34<'Input Tables'!$B$106,AV34,0)","v":0},{"$f":"IF(AW34<'Input Tables'!$B$106,AW34,0)","v":0},{"$f":"IF(AX34<'Input Tables'!$B$106,AX34,0)","v":0},{"$f":"IF(AY34<'Input Tables'!$B$106,AY34,0)","v":0},{"$f":"IF(AZ34<'Input Tables'!$B$106,AZ34,0)","v":0},{"$f":"IF(BA34<'Input Tables'!$B$106,BA34,0)","v":0},{"$f":"IF(BB34<'Input Tables'!$B$106,BB34,0)","v":0},{"$f":"IF(BC34<'Input Tables'!$B$106,BC34,0)","v":0},{"$f":"IF(BD34<'Input Tables'!$B$106,BD34,0)","v":0},{"$f":"IF(BE34<'Input Tables'!$B$106,BE34,0)","v":0},{"$f":"IF(BF34<'Input Tables'!$B$106,BF34,0)","v":0},{"$f":"IF(BG34<'Input Tables'!$B$106,BG34,0)","v":0},{"$f":"IF(BH34<'Input Tables'!$B$106,BH34,0)","v":0},{"$f":"IF(BI34<'Input Tables'!$B$106,BI34,0)","v":0},{"$f":"IF(BJ34<'Input Tables'!$B$106,BJ34,0)","v":0}]
[]
[null,"Tree Staking",null,{"$f":"'Cost Budgets'!F7","v":96.8}]
[null,"Potential Revenue less Est. costs",null,{"$f":"D20-D26-D28-D30-D32-D34-D36","v":-1365.068},{"$f":"E20-E26-E28-E30-E32-E36","v":0},707.21611199999961,2077.3398095999992,2577.8113919999992,3713.0592239999987,4840.0581983999991,5126.089211999999,4590.9158399999978,5183.4138479999983,6751.8259991999985,5898.5527535999991,8127.0611999999965,7357.6910520000001,7594.8356519999979,8169.3266759999988,8633.3947631999981,7930.5996959999975,7290.3358259999995,7517.0324699999983,7044.6553882559983,6409.6394358599991,7071.8109852599982,6165.2281311482393,6104.9267160299996,5722.4989139860063,5146.7080375816986,5612.0063354315262,4847.2781464348845,4945.4738709951207,4477.1028808668307,4497.3563624085828,3958.0244425132955,4172.3543627403596,3619.6912749944977,3712.5275707654441,3570.0231087581042,3165.6805080203681,3282.2587195905639,2795.3373843043905,2895.8462547304048,2772.0680260909012,2482.5192854595311,2666.7244920866801,2239.0199748582995,2372.0132976649043,2182.6936048787361,1978.0268579327819,1965.4238539081141,1952.9670872719184,1769.7178291795415,1781.9072840152653,1726.2625757933781,1606.3115249527909,1618.6873091366176,1611.6708532317459,1354.8357306098562,1458.9153324352801,1365.9707483652473,1382.3042628346177]
[null,"Actual Revenue less Est. costs",null,{"$f":"D22-D26-D28-D30-D32-D36","v":-919.56799999999998},{"$f":"E22-E26-E28-E30-E32-E36","v":0},-40.5,2077.3398095999992,{"$f":"H22-H26-H28-H30-H32-H36","v":2577.8113919999992},3713.0592239999987,4840.0581983999991,5126.089211999999,4590.9158399999978,5183.4138479999983,6751.8259991999985,5898.5527535999991,8127.0611999999965,7357.6910520000001,7594.8356519999979,8169.3266759999988,8633.3947631999981,7930.5996959999975,7290.3358259999995,7517.0324699999983,7044.6553882559983,6409.6394358599991,7071.8109852599982,6165.2281311482393,6104.9267160299996,5722.4989139860063,5146.7080375816986,5612.0063354315262,4847.2781464348845,4945.4738709951207,4477.1028808668307,4497.3563624085828,3958.0244425132955,4172.3543627403596,3619.6912749944977,3712.5275707654441,3570.0231087581042,3165.6805080203681,3282.2587195905639,2795.3373843043905,2895.8462547304048,2772.0680260909012,2482.5192854595311,2666.7244920866801,2239.0199748582995,2372.0132976649043,2182.6936048787361,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Management Costs"]
[null,"Thinning",null,{"$f":"'Input Tables'!$C$25*D10*D2","v":0},{"$f":"'Input Tables'!$C$25*E10*E2","v":0},{"$f":"'Input Tables'!$C$25*F10*F2","v":0},{"$f":"'Input Tables'!$C$25*G10*G2","v":0},{"$f":"'Input Tables'!$C$25*H10*H2","v":0},{"$f":"'Input Tables'!$C$25*I10*I2","v":0},{"$f":"'Input Tables'!$C$25*J10*J2","v":0},{"$f":"'Input Tables'!$C$25*K10*K2","v":0},{"$f":"'Input Tables'!$C$25*L10*L2","v":0},{"$f":"'Input Tables'!$C$25*M10*M2","v":0},{"$f":"'Input Tables'!$C$25*N10*N2","v":0},{"$f":"'Input Tables'!$C$25*O10*O2","v":0},{"$f":"'Input Tables'!$C$25*P10*P2","v":0},{"$f":"'Input Tables'!$C$25*Q10*Q2","v":0},{"$f":"'Input Tables'!$C$25*R10*R2","v":0},{"$f":"'Input Tables'!$C$25*S10*S2","v":0},{"$f":"'Input Tables'!$C$25*T10*T2","v":0},{"$f":"'Input Tables'!$C$25*U10*U2","v":0},{"$f":"'Input Tables'!$C$25*V10*V2","v":1.383739520050361},{"$f":"'Input Tables'!$C$25*W10*W2","v":0},{"$f":"'Input Tables'!$C$25*X10*X2","v":1.3533503707278125},{"$f":"'Input Tables'!$C$25*Y10*Y2","v":1.2649323755872286},{"$f":"'Input Tables'!$C$25*Z10*Z2","v":0},{"$f":"'Input Tables'!$C$25*AA10*AA2","v":1.2258620479554589},{"$f":"'Input Tables'!$C$25*AB10*AB2","v":0},{"$f":"'Input Tables'!$C$25*AC10*AC2","v":1.1807942428102085},{"$f":"'Input Tables'!$C$25*AD10*AD2","v":1.0967490151598305},{"$f":"'Input Tables'!$C$25*AE10*AE2","v":0},{"$f":"'Input Tables'!$C$25*AF10*AF2","v":1.0510701726258898},{"$f":"'Input Tables'!$C$25*AG10*AG2","v":0},{"$f":"'Input Tables'!$C$25*AH10*AH2","v":1.0033038705379425},{"$f":"'Input Tables'!$C$25*AI10*AI2","v":0},{"$f":"'Input Tables'!$C$25*AJ10*AJ2","v":0.9545402891639071},{"$f":"'Input Tables'!$C$25*AK10*AK2","v":0},{"$f":"'Input Tables'!$C$25*AL10*AL2","v":0.90560545598623687},{"$f":"'Input Tables'!$C$25*AM10*AM2","v":0},{"$f":"'Input Tables'!$C$25*AN10*AN2","v":0},{"$f":"'Input Tables'!$C$25*AO10*AO2","v":0.87795148510073362},{"$f":"'Input Tables'!$C$25*AP10*AP2","v":0},{"$f":"'Input Tables'!$C$25*AQ10*AQ2","v":0.8273434084110346},{"$f":"'Input Tables'!$C$25*AR10*AR2","v":0},{"$f":"'Input Tables'!$C$25*AS10*AS2","v":0},{"$f":"'Input Tables'!$C$25*AT10*AT2","v":0.79531532902480906},{"$f":"'Input Tables'!$C$25*AU10*AU2","v":0},{"$f":"'Input Tables'!$C$25*AV10*AV2","v":0.74596364322457653},{"$f":"'Input Tables'!$C$25*AW10*AW2","v":0},{"$f":"'Input Tables'!$C$25*AX10*AX2","v":0},{"$f":"'Input Tables'!$C$25*AY10*AY2","v":0.71274975862579404},{"$f":"'Input Tables'!$C$25*AZ10*AZ2","v":0},{"$f":"'Input Tables'!$C$25*BA10*BA2","v":0},{"$f":"'Input Tables'!$C$25*BB10*BB2","v":0.67860563771033622},{"$f":"'Input Tables'!$C$25*BC10*BC2","v":0},{"$f":"'Input Tables'!$C$25*BD10*BD2","v":0},{"$f":"'Input Tables'!$C$25*BE10*BE2","v":0.64417524207480936},{"$f":"'Input Tables'!$C$25*BF10*BF2","v":0},{"$f":"'Input Tables'!$C$25*BG10*BG2","v":0},{"$f":"'Input Tables'!$C$25*BH10*BH2","v":0.60994302891868046},{"$f":"'Input Tables'!$C$25*BI10*BI2","v":0},{"$f":"'Input Tables'!$C$25*BJ10*BJ2","v":0},{"$f":"'Input Tables'!$C$25*BK10*BK2","v":0}]
[]
[null,"Fertilization (maintenance)",null,null,{"$f":"IF(OR(E1='Input Tables'!$BA$35,E1='Input Tables'!$BB$35, E1='Input Tables'!$BC$35,E1='Input Tables'!$BD$35, E1='Input Tables'!$BE$35,E1='Input Tables'!$BF$35,E1='Input Tables'!$BG$35,E1='Input Tables'!$BH$35,E1='Input Tables'!$BI$35,E1='Input Tables'!$BJ$35,E1='Input Tables'!BJ35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*E6),0)","v":90},{"$f":"IF(OR(F1='Input Tables'!$BA$35,F1='Input Tables'!$BB$35, F1='Input Tables'!$BC$35,F1='Input Tables'!$BD$35, F1='Input Tables'!$BE$35,F1='Input Tables'!$BF$35,F1='Input Tables'!$BG$35,F1='Input Tables'!$BH$35,F1='Input Tables'!$BI$35,F1='Input Tables'!$BJ$35,F1='Input Tables'!BK35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*F6),0)","v":90},{"$f":"IF(OR(G1='Input Tables'!$BA$35,G1='Input Tables'!$BB$35, G1='Input Tables'!$BC$35,G1='Input Tables'!$BD$35, G1='Input Tables'!$BE$35,G1='Input Tables'!$BF$35,G1='Input Tables'!$BG$35,G1='Input Tables'!$BH$35,G1='Input Tables'!$BI$35,G1='Input Tables'!$BJ$35,G1='Input Tables'!BL35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*G6),0)","v":90},{"$f":"IF(OR(H1='Input Tables'!$BA$35,H1='Input Tables'!$BB$35, H1='Input Tables'!$BC$35,H1='Input Tables'!$BD$35, H1='Input Tables'!$BE$35,H1='Input Tables'!$BF$35,H1='Input Tables'!$BG$35,H1='Input Tables'!$BH$35,H1='Input Tables'!$BI$35,H1='Input Tables'!$BJ$35,H1='Input Tables'!BM35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*H6),0)","v":86.280991735537185},{"$f":"IF(OR(I1='Input Tables'!$BA$35,I1='Input Tables'!$BB$35, I1='Input Tables'!$BC$35,I1='Input Tables'!$BD$35, I1='Input Tables'!$BE$35,I1='Input Tables'!$BF$35,I1='Input Tables'!$BG$35,I1='Input Tables'!$BH$35,I1='Input Tables'!$BI$35,I1='Input Tables'!$BJ$35,I1='Input Tables'!BN35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*I6),0)","v":80.702479338842977},{"$f":"IF(OR(J1='Input Tables'!$BA$35,J1='Input Tables'!$BB$35, J1='Input Tables'!$BC$35,J1='Input Tables'!$BD$35, J1='Input Tables'!$BE$35,J1='Input Tables'!$BF$35,J1='Input Tables'!$BG$35,J1='Input Tables'!$BH$35,J1='Input Tables'!$BI$35,J1='Input Tables'!$BJ$35,J1='Input Tables'!BO35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*J6),0)","v":78.84297520661157},{"$f":"IF(OR(K1='Input Tables'!$BA$35,K1='Input Tables'!$BB$35, K1='Input Tables'!$BC$35,K1='Input Tables'!$BD$35, K1='Input Tables'!$BE$35,K1='Input Tables'!$BF$35,K1='Input Tables'!$BG$35,K1='Input Tables'!$BH$35,K1='Input Tables'!$BI$35,K1='Input Tables'!$BJ$35,K1='Input Tables'!BP35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*K6),0)","v":76.983471074380162},{"$f":"IF(OR(L1='Input Tables'!$BA$35,L1='Input Tables'!$BB$35, L1='Input Tables'!$BC$35,L1='Input Tables'!$BD$35, L1='Input Tables'!$BE$35,L1='Input Tables'!$BF$35,L1='Input Tables'!$BG$35,L1='Input Tables'!$BH$35,L1='Input Tables'!$BI$35,L1='Input Tables'!$BJ$35,L1='Input Tables'!BQ35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*L6),0)","v":71.404958677685954},{"$f":"IF(OR(M1='Input Tables'!$BA$35,M1='Input Tables'!$BB$35, M1='Input Tables'!$BC$35,M1='Input Tables'!$BD$35, M1='Input Tables'!$BE$35,M1='Input Tables'!$BF$35,M1='Input Tables'!$BG$35,M1='Input Tables'!$BH$35,M1='Input Tables'!$BI$35,M1='Input Tables'!$BJ$35,M1='Input Tables'!BR35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*M6),0)","v":65.826446280991732},{"$f":"IF(OR(N1='Input Tables'!$BA$35,N1='Input Tables'!$BB$35, N1='Input Tables'!$BC$35,N1='Input Tables'!$BD$35, N1='Input Tables'!$BE$35,N1='Input Tables'!$BF$35,N1='Input Tables'!$BG$35,N1='Input Tables'!$BH$35,N1='Input Tables'!$BI$35,N1='Input Tables'!$BJ$35,N1='Input Tables'!BS35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*N6),0)","v":65.826446280991732},{"$f":"IF(OR(O1='Input Tables'!$BA$35,O1='Input Tables'!$BB$35, O1='Input Tables'!$BC$35,O1='Input Tables'!$BD$35, O1='Input Tables'!$BE$35,O1='Input Tables'!$BF$35,O1='Input Tables'!$BG$35,O1='Input Tables'!$BH$35,O1='Input Tables'!$BI$35,O1='Input Tables'!$BJ$35,O1='Input Tables'!BT35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*O6),0)","v":65.826446280991732},{"$f":"IF(OR(P1='Input Tables'!$BA$35,P1='Input Tables'!$BB$35, P1='Input Tables'!$BC$35,P1='Input Tables'!$BD$35, P1='Input Tables'!$BE$35,P1='Input Tables'!$BF$35,P1='Input Tables'!$BG$35,P1='Input Tables'!$BH$35,P1='Input Tables'!$BI$35,P1='Input Tables'!$BJ$35,P1='Input Tables'!BU35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*P6),0)","v":65.826446280991732},{"$f":"IF(OR(Q1='Input Tables'!$BA$35,Q1='Input Tables'!$BB$35, Q1='Input Tables'!$BC$35,Q1='Input Tables'!$BD$35, Q1='Input Tables'!$BE$35,Q1='Input Tables'!$BF$35,Q1='Input Tables'!$BG$35,Q1='Input Tables'!$BH$35,Q1='Input Tables'!$BI$35,Q1='Input Tables'!$BJ$35,Q1='Input Tables'!BV35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*Q6),0)","v":65.826446280991732},{"$f":"IF(OR(R1='Input Tables'!$BA$35,R1='Input Tables'!$BB$35, R1='Input Tables'!$BC$35,R1='Input Tables'!$BD$35, R1='Input Tables'!$BE$35,R1='Input Tables'!$BF$35,R1='Input Tables'!$BG$35,R1='Input Tables'!$BH$35,R1='Input Tables'!$BI$35,R1='Input Tables'!$BJ$35,R1='Input Tables'!BW35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*R6),0)","v":65.826446280991732},{"$f":"IF(OR(S1='Input Tables'!$BA$35,S1='Input Tables'!$BB$35, S1='Input Tables'!$BC$35,S1='Input Tables'!$BD$35, S1='Input Tables'!$BE$35,S1='Input Tables'!$BF$35,S1='Input Tables'!$BG$35,S1='Input Tables'!$BH$35,S1='Input Tables'!$BI$35,S1='Input Tables'!$BJ$35,S1='Input Tables'!BX35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*S6),0)","v":65.826446280991732},{"$f":"IF(OR(T1='Input Tables'!$BA$35,T1='Input Tables'!$BB$35, T1='Input Tables'!$BC$35,T1='Input Tables'!$BD$35, T1='Input Tables'!$BE$35,T1='Input Tables'!$BF$35,T1='Input Tables'!$BG$35,T1='Input Tables'!$BH$35,T1='Input Tables'!$BI$35,T1='Input Tables'!$BJ$35,T1='Input Tables'!BY35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*T6),0)","v":65.826446280991732},{"$f":"IF(OR(U1='Input Tables'!$BA$35,U1='Input Tables'!$BB$35, U1='Input Tables'!$BC$35,U1='Input Tables'!$BD$35, U1='Input Tables'!$BE$35,U1='Input Tables'!$BF$35,U1='Input Tables'!$BG$35,U1='Input Tables'!$BH$35,U1='Input Tables'!$BI$35,U1='Input Tables'!$BJ$35,U1='Input Tables'!BZ35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*U6),0)","v":65.826446280991732},{"$f":"IF(OR(V1='Input Tables'!$BA$35,V1='Input Tables'!$BB$35, V1='Input Tables'!$BC$35,V1='Input Tables'!$BD$35, V1='Input Tables'!$BE$35,V1='Input Tables'!$BF$35,V1='Input Tables'!$BG$35,V1='Input Tables'!$BH$35,V1='Input Tables'!$BI$35,V1='Input Tables'!$BJ$35,V1='Input Tables'!CA35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*V6),0)","v":59.243801652892564},{"$f":"IF(OR(W1='Input Tables'!$BA$35,W1='Input Tables'!$BB$35, W1='Input Tables'!$BC$35,W1='Input Tables'!$BD$35, W1='Input Tables'!$BE$35,W1='Input Tables'!$BF$35,W1='Input Tables'!$BG$35,W1='Input Tables'!$BH$35,W1='Input Tables'!$BI$35,W1='Input Tables'!$BJ$35,W1='Input Tables'!CB35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*W6),0)","v":59.243801652892564},{"$f":"IF(OR(X1='Input Tables'!$BA$35,X1='Input Tables'!$BB$35, X1='Input Tables'!$BC$35,X1='Input Tables'!$BD$35, X1='Input Tables'!$BE$35,X1='Input Tables'!$BF$35,X1='Input Tables'!$BG$35,X1='Input Tables'!$BH$35,X1='Input Tables'!$BI$35,X1='Input Tables'!$BJ$35,X1='Input Tables'!CC35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*X6),0)","v":53.319421487603307},{"$f":"IF(OR(Y1='Input Tables'!$BA$35,Y1='Input Tables'!$BB$35, Y1='Input Tables'!$BC$35,Y1='Input Tables'!$BD$35, Y1='Input Tables'!$BE$35,Y1='Input Tables'!$BF$35,Y1='Input Tables'!$BG$35,Y1='Input Tables'!$BH$35,Y1='Input Tables'!$BI$35,Y1='Input Tables'!$BJ$35,Y1='Input Tables'!CD35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*Y6),0)","v":47.987479338842974},{"$f":"IF(OR(Z1='Input Tables'!$BA$35,Z1='Input Tables'!$BB$35, Z1='Input Tables'!$BC$35,Z1='Input Tables'!$BD$35, Z1='Input Tables'!$BE$35,Z1='Input Tables'!$BF$35,Z1='Input Tables'!$BG$35,Z1='Input Tables'!$BH$35,Z1='Input Tables'!$BI$35,Z1='Input Tables'!$BJ$35,Z1='Input Tables'!CE35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*Z6),0)","v":47.987479338842974},{"$f":"IF(OR(AA1='Input Tables'!$BA$35,AA1='Input Tables'!$BB$35, AA1='Input Tables'!$BC$35,AA1='Input Tables'!$BD$35, AA1='Input Tables'!$BE$35,AA1='Input Tables'!$BF$35,AA1='Input Tables'!$BG$35,AA1='Input Tables'!$BH$35,AA1='Input Tables'!$BI$35,AA1='Input Tables'!$BJ$35,AA1='Input Tables'!CF35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*AA6),0)","v":43.188731404958681},{"$f":"IF(OR(AB1='Input Tables'!$BA$35,AB1='Input Tables'!$BB$35, AB1='Input Tables'!$BC$35,AB1='Input Tables'!$BD$35, AB1='Input Tables'!$BE$35,AB1='Input Tables'!$BF$35,AB1='Input Tables'!$BG$35,AB1='Input Tables'!$BH$35,AB1='Input Tables'!$BI$35,AB1='Input Tables'!$BJ$35,AB1='Input Tables'!CG35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*AB6),0)","v":43.188731404958681},{"$f":"IF(OR(AC1='Input Tables'!$BA$35,AC1='Input Tables'!$BB$35, AC1='Input Tables'!$BC$35,AC1='Input Tables'!$BD$35, AC1='Input Tables'!$BE$35,AC1='Input Tables'!$BF$35,AC1='Input Tables'!$BG$35,AC1='Input Tables'!$BH$35,AC1='Input Tables'!$BI$35,AC1='Input Tables'!$BJ$35,AC1='Input Tables'!CH35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*AC6),0)","v":38.869858264462813},{"$f":"IF(OR(AD1='Input Tables'!$BA$35,AD1='Input Tables'!$BB$35, AD1='Input Tables'!$BC$35,AD1='Input Tables'!$BD$35, AD1='Input Tables'!$BE$35,AD1='Input Tables'!$BF$35,AD1='Input Tables'!$BG$35,AD1='Input Tables'!$BH$35,AD1='Input Tables'!$BI$35,AD1='Input Tables'!$BJ$35,AD1='Input Tables'!CI35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*AD6),0)","v":34.982872438016528},{"$f":"IF(OR(AE1='Input Tables'!$BA$35,AE1='Input Tables'!$BB$35, AE1='Input Tables'!$BC$35,AE1='Input Tables'!$BD$35, AE1='Input Tables'!$BE$35,AE1='Input Tables'!$BF$35,AE1='Input Tables'!$BG$35,AE1='Input Tables'!$BH$35,AE1='Input Tables'!$BI$35,AE1='Input Tables'!$BJ$35,AE1='Input Tables'!CJ35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*AE6),0)","v":34.982872438016528},{"$f":"IF(OR(AF1='Input Tables'!$BA$35,AF1='Input Tables'!$BB$35, AF1='Input Tables'!$BC$35,AF1='Input Tables'!$BD$35, AF1='Input Tables'!$BE$35,AF1='Input Tables'!$BF$35,AF1='Input Tables'!$BG$35,AF1='Input Tables'!$BH$35,AF1='Input Tables'!$BI$35,AF1='Input Tables'!$BJ$35,AF1='Input Tables'!CK35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*AF6),0)","v":31.484585194214876},{"$f":"IF(OR(AG1='Input Tables'!$BA$35,AG1='Input Tables'!$BB$35, AG1='Input Tables'!$BC$35,AG1='Input Tables'!$BD$35, AG1='Input Tables'!$BE$35,AG1='Input Tables'!$BF$35,AG1='Input Tables'!$BG$35,AG1='Input Tables'!$BH$35,AG1='Input Tables'!$BI$35,AG1='Input Tables'!$BJ$35,AG1='Input Tables'!CL35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*AG6),0)","v":31.484585194214876},{"$f":"IF(OR(AH1='Input Tables'!$BA$35,AH1='Input Tables'!$BB$35, AH1='Input Tables'!$BC$35,AH1='Input Tables'!$BD$35, AH1='Input Tables'!$BE$35,AH1='Input Tables'!$BF$35,AH1='Input Tables'!$BG$35,AH1='Input Tables'!$BH$35,AH1='Input Tables'!$BI$35,AH1='Input Tables'!$BJ$35,AH1='Input Tables'!CM35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*AH6),0)","v":28.336126674793388},{"$f":"IF(OR(AI1='Input Tables'!$BA$35,AI1='Input Tables'!$BB$35, AI1='Input Tables'!$BC$35,AI1='Input Tables'!$BD$35, AI1='Input Tables'!$BE$35,AI1='Input Tables'!$BF$35,AI1='Input Tables'!$BG$35,AI1='Input Tables'!$BH$35,AI1='Input Tables'!$BI$35,AI1='Input Tables'!$BJ$35,AI1='Input Tables'!CN35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*AI6),0)","v":28.336126674793388},{"$f":"IF(OR(AJ1='Input Tables'!$BA$35,AJ1='Input Tables'!$BB$35, AJ1='Input Tables'!$BC$35,AJ1='Input Tables'!$BD$35, AJ1='Input Tables'!$BE$35,AJ1='Input Tables'!$BF$35,AJ1='Input Tables'!$BG$35,AJ1='Input Tables'!$BH$35,AJ1='Input Tables'!$BI$35,AJ1='Input Tables'!$BJ$35,AJ1='Input Tables'!CO35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*AJ6),0)","v":25.502514007314051},{"$f":"IF(OR(AK1='Input Tables'!$BA$35,AK1='Input Tables'!$BB$35, AK1='Input Tables'!$BC$35,AK1='Input Tables'!$BD$35, AK1='Input Tables'!$BE$35,AK1='Input Tables'!$BF$35,AK1='Input Tables'!$BG$35,AK1='Input Tables'!$BH$35,AK1='Input Tables'!$BI$35,AK1='Input Tables'!$BJ$35,AK1='Input Tables'!CP35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*AK6),0)","v":25.502514007314051},{"$f":"IF(OR(AL1='Input Tables'!$BA$35,AL1='Input Tables'!$BB$35, AL1='Input Tables'!$BC$35,AL1='Input Tables'!$BD$35, AL1='Input Tables'!$BE$35,AL1='Input Tables'!$BF$35,AL1='Input Tables'!$BG$35,AL1='Input Tables'!$BH$35,AL1='Input Tables'!$BI$35,AL1='Input Tables'!$BJ$35,AL1='Input Tables'!CQ35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*AL6),0)","v":22.952262606582646},{"$f":"IF(OR(AM1='Input Tables'!$BA$35,AM1='Input Tables'!$BB$35, AM1='Input Tables'!$BC$35,AM1='Input Tables'!$BD$35, AM1='Input Tables'!$BE$35,AM1='Input Tables'!$BF$35,AM1='Input Tables'!$BG$35,AM1='Input Tables'!$BH$35,AM1='Input Tables'!$BI$35,AM1='Input Tables'!$BJ$35,AM1='Input Tables'!CR35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*AM6),0)","v":22.952262606582646},{"$f":"IF(OR(AN1='Input Tables'!$BA$35,AN1='Input Tables'!$BB$35, AN1='Input Tables'!$BC$35,AN1='Input Tables'!$BD$35, AN1='Input Tables'!$BE$35,AN1='Input Tables'!$BF$35,AN1='Input Tables'!$BG$35,AN1='Input Tables'!$BH$35,AN1='Input Tables'!$BI$35,AN1='Input Tables'!$BJ$35,AN1='Input Tables'!CS35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*AN6),0)","v":22.952262606582646},{"$f":"IF(OR(AO1='Input Tables'!$BA$35,AO1='Input Tables'!$BB$35, AO1='Input Tables'!$BC$35,AO1='Input Tables'!$BD$35, AO1='Input Tables'!$BE$35,AO1='Input Tables'!$BF$35,AO1='Input Tables'!$BG$35,AO1='Input Tables'!$BH$35,AO1='Input Tables'!$BI$35,AO1='Input Tables'!$BJ$35,AO1='Input Tables'!CT35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*AO6),0)","v":20.657036345924382},{"$f":"IF(OR(AP1='Input Tables'!$BA$35,AP1='Input Tables'!$BB$35, AP1='Input Tables'!$BC$35,AP1='Input Tables'!$BD$35, AP1='Input Tables'!$BE$35,AP1='Input Tables'!$BF$35,AP1='Input Tables'!$BG$35,AP1='Input Tables'!$BH$35,AP1='Input Tables'!$BI$35,AP1='Input Tables'!$BJ$35,AP1='Input Tables'!CU35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*AP6),0)","v":20.657036345924382},{"$f":"IF(OR(AQ1='Input Tables'!$BA$35,AQ1='Input Tables'!$BB$35, AQ1='Input Tables'!$BC$35,AQ1='Input Tables'!$BD$35, AQ1='Input Tables'!$BE$35,AQ1='Input Tables'!$BF$35,AQ1='Input Tables'!$BG$35,AQ1='Input Tables'!$BH$35,AQ1='Input Tables'!$BI$35,AQ1='Input Tables'!$BJ$35,AQ1='Input Tables'!CV35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*AQ6),0)","v":18.591332711331944},{"$f":"IF(OR(AR1='Input Tables'!$BA$35,AR1='Input Tables'!$BB$35, AR1='Input Tables'!$BC$35,AR1='Input Tables'!$BD$35, AR1='Input Tables'!$BE$35,AR1='Input Tables'!$BF$35,AR1='Input Tables'!$BG$35,AR1='Input Tables'!$BH$35,AR1='Input Tables'!$BI$35,AR1='Input Tables'!$BJ$35,AR1='Input Tables'!CW35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*AR6),0)","v":18.591332711331944},{"$f":"IF(OR(AS1='Input Tables'!$BA$35,AS1='Input Tables'!$BB$35, AS1='Input Tables'!$BC$35,AS1='Input Tables'!$BD$35, AS1='Input Tables'!$BE$35,AS1='Input Tables'!$BF$35,AS1='Input Tables'!$BG$35,AS1='Input Tables'!$BH$35,AS1='Input Tables'!$BI$35,AS1='Input Tables'!$BJ$35,AS1='Input Tables'!CX35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*AS6),0)","v":18.591332711331944},{"$f":"IF(OR(AT1='Input Tables'!$BA$35,AT1='Input Tables'!$BB$35, AT1='Input Tables'!$BC$35,AT1='Input Tables'!$BD$35, AT1='Input Tables'!$BE$35,AT1='Input Tables'!$BF$35,AT1='Input Tables'!$BG$35,AT1='Input Tables'!$BH$35,AT1='Input Tables'!$BI$35,AT1='Input Tables'!$BJ$35,AT1='Input Tables'!CY35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*AT6),0)","v":16.732199440198748},{"$f":"IF(OR(AU1='Input Tables'!$BA$35,AU1='Input Tables'!$BB$35, AU1='Input Tables'!$BC$35,AU1='Input Tables'!$BD$35, AU1='Input Tables'!$BE$35,AU1='Input Tables'!$BF$35,AU1='Input Tables'!$BG$35,AU1='Input Tables'!$BH$35,AU1='Input Tables'!$BI$35,AU1='Input Tables'!$BJ$35,AU1='Input Tables'!CZ35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*AU6),0)","v":16.732199440198748},{"$f":"IF(OR(AV1='Input Tables'!$BA$35,AV1='Input Tables'!$BB$35, AV1='Input Tables'!$BC$35,AV1='Input Tables'!$BD$35, AV1='Input Tables'!$BE$35,AV1='Input Tables'!$BF$35,AV1='Input Tables'!$BG$35,AV1='Input Tables'!$BH$35,AV1='Input Tables'!$BI$35,AV1='Input Tables'!$BJ$35,AV1='Input Tables'!DA35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*AV6),0)","v":15.058979496178873},{"$f":"IF(OR(AW1='Input Tables'!$BA$35,AW1='Input Tables'!$BB$35, AW1='Input Tables'!$BC$35,AW1='Input Tables'!$BD$35, AW1='Input Tables'!$BE$35,AW1='Input Tables'!$BF$35,AW1='Input Tables'!$BG$35,AW1='Input Tables'!$BH$35,AW1='Input Tables'!$BI$35,AW1='Input Tables'!$BJ$35,AW1='Input Tables'!DB35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*AW6),0)","v":15.058979496178873},{"$f":"IF(OR(AX1='Input Tables'!$BA$35,AX1='Input Tables'!$BB$35, AX1='Input Tables'!$BC$35,AX1='Input Tables'!$BD$35, AX1='Input Tables'!$BE$35,AX1='Input Tables'!$BF$35,AX1='Input Tables'!$BG$35,AX1='Input Tables'!$BH$35,AX1='Input Tables'!$BI$35,AX1='Input Tables'!$BJ$35,AX1='Input Tables'!DC35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*AX6),0)","v":15.058979496178873},{"$f":"IF(OR(AY1='Input Tables'!$BA$35,AY1='Input Tables'!$BB$35, AY1='Input Tables'!$BC$35,AY1='Input Tables'!$BD$35, AY1='Input Tables'!$BE$35,AY1='Input Tables'!$BF$35,AY1='Input Tables'!$BG$35,AY1='Input Tables'!$BH$35,AY1='Input Tables'!$BI$35,AY1='Input Tables'!$BJ$35,AY1='Input Tables'!DD35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*AY6),0)","v":13.553081546560986},{"$f":"IF(OR(AZ1='Input Tables'!$BA$35,AZ1='Input Tables'!$BB$35, AZ1='Input Tables'!$BC$35,AZ1='Input Tables'!$BD$35, AZ1='Input Tables'!$BE$35,AZ1='Input Tables'!$BF$35,AZ1='Input Tables'!$BG$35,AZ1='Input Tables'!$BH$35,AZ1='Input Tables'!$BI$35,AZ1='Input Tables'!$BJ$35,AZ1='Input Tables'!DE35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*AZ6),0)","v":13.553081546560986},{"$f":"IF(OR(BA1='Input Tables'!$BA$35,BA1='Input Tables'!$BB$35, BA1='Input Tables'!$BC$35,BA1='Input Tables'!$BD$35, BA1='Input Tables'!$BE$35,BA1='Input Tables'!$BF$35,BA1='Input Tables'!$BG$35,BA1='Input Tables'!$BH$35,BA1='Input Tables'!$BI$35,BA1='Input Tables'!$BJ$35,BA1='Input Tables'!DF35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*BA6),0)","v":13.553081546560986},{"$f":"IF(OR(BB1='Input Tables'!$BA$35,BB1='Input Tables'!$BB$35, BB1='Input Tables'!$BC$35,BB1='Input Tables'!$BD$35, BB1='Input Tables'!$BE$35,BB1='Input Tables'!$BF$35,BB1='Input Tables'!$BG$35,BB1='Input Tables'!$BH$35,BB1='Input Tables'!$BI$35,BB1='Input Tables'!$BJ$35,BB1='Input Tables'!DG35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*BB6),0)","v":12.197773391904887},{"$f":"IF(OR(BC1='Input Tables'!$BA$35,BC1='Input Tables'!$BB$35, BC1='Input Tables'!$BC$35,BC1='Input Tables'!$BD$35, BC1='Input Tables'!$BE$35,BC1='Input Tables'!$BF$35,BC1='Input Tables'!$BG$35,BC1='Input Tables'!$BH$35,BC1='Input Tables'!$BI$35,BC1='Input Tables'!$BJ$35,BC1='Input Tables'!DH35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*BC6),0)","v":12.197773391904887},{"$f":"IF(OR(BD1='Input Tables'!$BA$35,BD1='Input Tables'!$BB$35, BD1='Input Tables'!$BC$35,BD1='Input Tables'!$BD$35, BD1='Input Tables'!$BE$35,BD1='Input Tables'!$BF$35,BD1='Input Tables'!$BG$35,BD1='Input Tables'!$BH$35,BD1='Input Tables'!$BI$35,BD1='Input Tables'!$BJ$35,BD1='Input Tables'!DI35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*BD6),0)","v":12.197773391904887},{"$f":"IF(OR(BE1='Input Tables'!$BA$35,BE1='Input Tables'!$BB$35, BE1='Input Tables'!$BC$35,BE1='Input Tables'!$BD$35, BE1='Input Tables'!$BE$35,BE1='Input Tables'!$BF$35,BE1='Input Tables'!$BG$35,BE1='Input Tables'!$BH$35,BE1='Input Tables'!$BI$35,BE1='Input Tables'!$BJ$35,BE1='Input Tables'!DJ35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*BE6),0)","v":10.977996052714397},{"$f":"IF(OR(BF1='Input Tables'!$BA$35,BF1='Input Tables'!$BB$35, BF1='Input Tables'!$BC$35,BF1='Input Tables'!$BD$35, BF1='Input Tables'!$BE$35,BF1='Input Tables'!$BF$35,BF1='Input Tables'!$BG$35,BF1='Input Tables'!$BH$35,BF1='Input Tables'!$BI$35,BF1='Input Tables'!$BJ$35,BF1='Input Tables'!DK35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*BF6),0)","v":10.977996052714397},{"$f":"IF(OR(BG1='Input Tables'!$BA$35,BG1='Input Tables'!$BB$35, BG1='Input Tables'!$BC$35,BG1='Input Tables'!$BD$35, BG1='Input Tables'!$BE$35,BG1='Input Tables'!$BF$35,BG1='Input Tables'!$BG$35,BG1='Input Tables'!$BH$35,BG1='Input Tables'!$BI$35,BG1='Input Tables'!$BJ$35,BG1='Input Tables'!DL35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*BG6),0)","v":10.977996052714397},{"$f":"IF(OR(BH1='Input Tables'!$BA$35,BH1='Input Tables'!$BB$35, BH1='Input Tables'!$BC$35,BH1='Input Tables'!$BD$35, BH1='Input Tables'!$BE$35,BH1='Input Tables'!$BF$35,BH1='Input Tables'!$BG$35,BH1='Input Tables'!$BH$35,BH1='Input Tables'!$BI$35,BH1='Input Tables'!$BJ$35,BH1='Input Tables'!DM35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*BH6),0)","v":9.8801964474429589},{"$f":"IF(OR(BI1='Input Tables'!$BA$35,BI1='Input Tables'!$BB$35, BI1='Input Tables'!$BC$35,BI1='Input Tables'!$BD$35, BI1='Input Tables'!$BE$35,BI1='Input Tables'!$BF$35,BI1='Input Tables'!$BG$35,BI1='Input Tables'!$BH$35,BI1='Input Tables'!$BI$35,BI1='Input Tables'!$BJ$35,BI1='Input Tables'!DN35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*BI6),0)","v":9.8801964474429589},{"$f":"IF(OR(BJ1='Input Tables'!$BA$35,BJ1='Input Tables'!$BB$35, BJ1='Input Tables'!$BC$35,BJ1='Input Tables'!$BD$35, BJ1='Input Tables'!$BE$35,BJ1='Input Tables'!$BF$35,BJ1='Input Tables'!$BG$35,BJ1='Input Tables'!$BH$35,BJ1='Input Tables'!$BI$35,BJ1='Input Tables'!$BJ$35,BJ1='Input Tables'!DO35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*BJ6),0)","v":9.8801964474429589},{"$f":"IF(OR(BK1='Input Tables'!$BA$35,BK1='Input Tables'!$BB$35, BK1='Input Tables'!$BC$35,BK1='Input Tables'!$BD$35, BK1='Input Tables'!$BE$35,BK1='Input Tables'!$BF$35,BK1='Input Tables'!$BG$35,BK1='Input Tables'!$BH$35,BK1='Input Tables'!$BI$35,BK1='Input Tables'!$BJ$35,BK1='Input Tables'!DP35,'Input Tables'!$BL$35),('Cost Budgets'!$G$12*BK6),0)","v":9.8801964474429589}]
[]
[null,"Pruning",null,null,{"$f":"IF(OR(E1='Input Tables'!$BA$41, E1='Input Tables'!$BB$41,E1='Input Tables'!$BC$41, E1='Input Tables'!$BD$41,E1='Input Tables'!$BE$41,E1='Input Tables'!$BF$41,E1='Input Tables'!$BG$41,E1='Input Tables'!$BH$41,E1='Input Tables'!$BI$41,E1='Input Tables'!$BJ$41,E1='Input Tables'!$BK$41, E1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*E6),0)","v":0},{"$f":"IF(OR(F1='Input Tables'!$BA$41, F1='Input Tables'!$BB$41,F1='Input Tables'!$BC$41, F1='Input Tables'!$BD$41,F1='Input Tables'!$BE$41,F1='Input Tables'!$BF$41,F1='Input Tables'!$BG$41,F1='Input Tables'!$BH$41,F1='Input Tables'!$BI$41,F1='Input Tables'!$BJ$41,F1='Input Tables'!$BK$41, F1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*F6),0)","v":0},{"$f":"IF(OR(G1='Input Tables'!$BA$41, G1='Input Tables'!$BB$41,G1='Input Tables'!$BC$41, G1='Input Tables'!$BD$41,G1='Input Tables'!$BE$41,G1='Input Tables'!$BF$41,G1='Input Tables'!$BG$41,G1='Input Tables'!$BH$41,G1='Input Tables'!$BI$41,G1='Input Tables'!$BJ$41,G1='Input Tables'!$BK$41, G1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*G6),0)","v":0},{"$f":"IF(OR(H1='Input Tables'!$BA$41, H1='Input Tables'!$BB$41,H1='Input Tables'!$BC$41, H1='Input Tables'!$BD$41,H1='Input Tables'!$BE$41,H1='Input Tables'!$BF$41,H1='Input Tables'!$BG$41,H1='Input Tables'!$BH$41,H1='Input Tables'!$BI$41,H1='Input Tables'!$BJ$41,H1='Input Tables'!$BK$41, H1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*H6),0)","v":46.4},{"$f":"IF(OR(I1='Input Tables'!$BA$41, I1='Input Tables'!$BB$41,I1='Input Tables'!$BC$41, I1='Input Tables'!$BD$41,I1='Input Tables'!$BE$41,I1='Input Tables'!$BF$41,I1='Input Tables'!$BG$41,I1='Input Tables'!$BH$41,I1='Input Tables'!$BI$41,I1='Input Tables'!$BJ$41,I1='Input Tables'!$BK$41, I1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*I6),0)","v":0},{"$f":"IF(OR(J1='Input Tables'!$BA$41, J1='Input Tables'!$BB$41,J1='Input Tables'!$BC$41, J1='Input Tables'!$BD$41,J1='Input Tables'!$BE$41,J1='Input Tables'!$BF$41,J1='Input Tables'!$BG$41,J1='Input Tables'!$BH$41,J1='Input Tables'!$BI$41,J1='Input Tables'!$BJ$41,J1='Input Tables'!$BK$41, J1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*J6),0)","v":42.4},{"$f":"IF(OR(K1='Input Tables'!$BA$41, K1='Input Tables'!$BB$41,K1='Input Tables'!$BC$41, K1='Input Tables'!$BD$41,K1='Input Tables'!$BE$41,K1='Input Tables'!$BF$41,K1='Input Tables'!$BG$41,K1='Input Tables'!$BH$41,K1='Input Tables'!$BI$41,K1='Input Tables'!$BJ$41,K1='Input Tables'!$BK$41, K1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*K6),0)","v":0},{"$f":"IF(OR(L1='Input Tables'!$BA$41, L1='Input Tables'!$BB$41,L1='Input Tables'!$BC$41, L1='Input Tables'!$BD$41,L1='Input Tables'!$BE$41,L1='Input Tables'!$BF$41,L1='Input Tables'!$BG$41,L1='Input Tables'!$BH$41,L1='Input Tables'!$BI$41,L1='Input Tables'!$BJ$41,L1='Input Tables'!$BK$41, L1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*L6),0)","v":38.4},{"$f":"IF(OR(M1='Input Tables'!$BA$41, M1='Input Tables'!$BB$41,M1='Input Tables'!$BC$41, M1='Input Tables'!$BD$41,M1='Input Tables'!$BE$41,M1='Input Tables'!$BF$41,M1='Input Tables'!$BG$41,M1='Input Tables'!$BH$41,M1='Input Tables'!$BI$41,M1='Input Tables'!$BJ$41,M1='Input Tables'!$BK$41, M1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*M6),0)","v":0},{"$f":"IF(OR(N1='Input Tables'!$BA$41, N1='Input Tables'!$BB$41,N1='Input Tables'!$BC$41, N1='Input Tables'!$BD$41,N1='Input Tables'!$BE$41,N1='Input Tables'!$BF$41,N1='Input Tables'!$BG$41,N1='Input Tables'!$BH$41,N1='Input Tables'!$BI$41,N1='Input Tables'!$BJ$41,N1='Input Tables'!$BK$41, N1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*N6),0)","v":35.4},{"$f":"IF(OR(O1='Input Tables'!$BA$41, O1='Input Tables'!$BB$41,O1='Input Tables'!$BC$41, O1='Input Tables'!$BD$41,O1='Input Tables'!$BE$41,O1='Input Tables'!$BF$41,O1='Input Tables'!$BG$41,O1='Input Tables'!$BH$41,O1='Input Tables'!$BI$41,O1='Input Tables'!$BJ$41,O1='Input Tables'!$BK$41, O1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*O6),0)","v":0},{"$f":"IF(OR(P1='Input Tables'!$BA$41, P1='Input Tables'!$BB$41,P1='Input Tables'!$BC$41, P1='Input Tables'!$BD$41,P1='Input Tables'!$BE$41,P1='Input Tables'!$BF$41,P1='Input Tables'!$BG$41,P1='Input Tables'!$BH$41,P1='Input Tables'!$BI$41,P1='Input Tables'!$BJ$41,P1='Input Tables'!$BK$41, P1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*P6),0)","v":0},{"$f":"IF(OR(Q1='Input Tables'!$BA$41, Q1='Input Tables'!$BB$41,Q1='Input Tables'!$BC$41, Q1='Input Tables'!$BD$41,Q1='Input Tables'!$BE$41,Q1='Input Tables'!$BF$41,Q1='Input Tables'!$BG$41,Q1='Input Tables'!$BH$41,Q1='Input Tables'!$BI$41,Q1='Input Tables'!$BJ$41,Q1='Input Tables'!$BK$41, Q1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*Q6),0)","v":0},{"$f":"IF(OR(R1='Input Tables'!$BA$41, R1='Input Tables'!$BB$41,R1='Input Tables'!$BC$41, R1='Input Tables'!$BD$41,R1='Input Tables'!$BE$41,R1='Input Tables'!$BF$41,R1='Input Tables'!$BG$41,R1='Input Tables'!$BH$41,R1='Input Tables'!$BI$41,R1='Input Tables'!$BJ$41,R1='Input Tables'!$BK$41, R1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*R6),0)","v":0},{"$f":"IF(OR(S1='Input Tables'!$BA$41, S1='Input Tables'!$BB$41,S1='Input Tables'!$BC$41, S1='Input Tables'!$BD$41,S1='Input Tables'!$BE$41,S1='Input Tables'!$BF$41,S1='Input Tables'!$BG$41,S1='Input Tables'!$BH$41,S1='Input Tables'!$BI$41,S1='Input Tables'!$BJ$41,S1='Input Tables'!$BK$41, S1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*S6),0)","v":0},{"$f":"IF(OR(T1='Input Tables'!$BA$41, T1='Input Tables'!$BB$41,T1='Input Tables'!$BC$41, T1='Input Tables'!$BD$41,T1='Input Tables'!$BE$41,T1='Input Tables'!$BF$41,T1='Input Tables'!$BG$41,T1='Input Tables'!$BH$41,T1='Input Tables'!$BI$41,T1='Input Tables'!$BJ$41,T1='Input Tables'!$BK$41, T1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*T6),0)","v":0},{"$f":"IF(OR(U1='Input Tables'!$BA$41, U1='Input Tables'!$BB$41,U1='Input Tables'!$BC$41, U1='Input Tables'!$BD$41,U1='Input Tables'!$BE$41,U1='Input Tables'!$BF$41,U1='Input Tables'!$BG$41,U1='Input Tables'!$BH$41,U1='Input Tables'!$BI$41,U1='Input Tables'!$BJ$41,U1='Input Tables'!$BK$41, U1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*U6),0)","v":0},{"$f":"IF(OR(V1='Input Tables'!$BA$41, V1='Input Tables'!$BB$41,V1='Input Tables'!$BC$41, V1='Input Tables'!$BD$41,V1='Input Tables'!$BE$41,V1='Input Tables'!$BF$41,V1='Input Tables'!$BG$41,V1='Input Tables'!$BH$41,V1='Input Tables'!$BI$41,V1='Input Tables'!$BJ$41,V1='Input Tables'!$BK$41, V1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*V6),0)","v":0},{"$f":"IF(OR(W1='Input Tables'!$BA$41, W1='Input Tables'!$BB$41,W1='Input Tables'!$BC$41, W1='Input Tables'!$BD$41,W1='Input Tables'!$BE$41,W1='Input Tables'!$BF$41,W1='Input Tables'!$BG$41,W1='Input Tables'!$BH$41,W1='Input Tables'!$BI$41,W1='Input Tables'!$BJ$41,W1='Input Tables'!$BK$41, W1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*W6),0)","v":0},{"$f":"IF(OR(X1='Input Tables'!$BA$41, X1='Input Tables'!$BB$41,X1='Input Tables'!$BC$41, X1='Input Tables'!$BD$41,X1='Input Tables'!$BE$41,X1='Input Tables'!$BF$41,X1='Input Tables'!$BG$41,X1='Input Tables'!$BH$41,X1='Input Tables'!$BI$41,X1='Input Tables'!$BJ$41,X1='Input Tables'!$BK$41, X1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*X6),0)","v":0},{"$f":"IF(OR(Y1='Input Tables'!$BA$41, Y1='Input Tables'!$BB$41,Y1='Input Tables'!$BC$41, Y1='Input Tables'!$BD$41,Y1='Input Tables'!$BE$41,Y1='Input Tables'!$BF$41,Y1='Input Tables'!$BG$41,Y1='Input Tables'!$BH$41,Y1='Input Tables'!$BI$41,Y1='Input Tables'!$BJ$41,Y1='Input Tables'!$BK$41, Y1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*Y6),0)","v":0},{"$f":"IF(OR(Z1='Input Tables'!$BA$41, Z1='Input Tables'!$BB$41,Z1='Input Tables'!$BC$41, Z1='Input Tables'!$BD$41,Z1='Input Tables'!$BE$41,Z1='Input Tables'!$BF$41,Z1='Input Tables'!$BG$41,Z1='Input Tables'!$BH$41,Z1='Input Tables'!$BI$41,Z1='Input Tables'!$BJ$41,Z1='Input Tables'!$BK$41, Z1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*Z6),0)","v":0},{"$f":"IF(OR(AA1='Input Tables'!$BA$41, AA1='Input Tables'!$BB$41,AA1='Input Tables'!$BC$41, AA1='Input Tables'!$BD$41,AA1='Input Tables'!$BE$41,AA1='Input Tables'!$BF$41,AA1='Input Tables'!$BG$41,AA1='Input Tables'!$BH$41,AA1='Input Tables'!$BI$41,AA1='Input Tables'!$BJ$41,AA1='Input Tables'!$BK$41, AA1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*AA6),0)","v":0},{"$f":"IF(OR(AB1='Input Tables'!$BA$41, AB1='Input Tables'!$BB$41,AB1='Input Tables'!$BC$41, AB1='Input Tables'!$BD$41,AB1='Input Tables'!$BE$41,AB1='Input Tables'!$BF$41,AB1='Input Tables'!$BG$41,AB1='Input Tables'!$BH$41,AB1='Input Tables'!$BI$41,AB1='Input Tables'!$BJ$41,AB1='Input Tables'!$BK$41, AB1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*AB6),0)","v":0},{"$f":"IF(OR(AC1='Input Tables'!$BA$41, AC1='Input Tables'!$BB$41,AC1='Input Tables'!$BC$41, AC1='Input Tables'!$BD$41,AC1='Input Tables'!$BE$41,AC1='Input Tables'!$BF$41,AC1='Input Tables'!$BG$41,AC1='Input Tables'!$BH$41,AC1='Input Tables'!$BI$41,AC1='Input Tables'!$BJ$41,AC1='Input Tables'!$BK$41, AC1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*AC6),0)","v":0},{"$f":"IF(OR(AD1='Input Tables'!$BA$41, AD1='Input Tables'!$BB$41,AD1='Input Tables'!$BC$41, AD1='Input Tables'!$BD$41,AD1='Input Tables'!$BE$41,AD1='Input Tables'!$BF$41,AD1='Input Tables'!$BG$41,AD1='Input Tables'!$BH$41,AD1='Input Tables'!$BI$41,AD1='Input Tables'!$BJ$41,AD1='Input Tables'!$BK$41, AD1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*AD6),0)","v":0},{"$f":"IF(OR(AE1='Input Tables'!$BA$41, AE1='Input Tables'!$BB$41,AE1='Input Tables'!$BC$41, AE1='Input Tables'!$BD$41,AE1='Input Tables'!$BE$41,AE1='Input Tables'!$BF$41,AE1='Input Tables'!$BG$41,AE1='Input Tables'!$BH$41,AE1='Input Tables'!$BI$41,AE1='Input Tables'!$BJ$41,AE1='Input Tables'!$BK$41, AE1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*AE6),0)","v":0},{"$f":"IF(OR(AF1='Input Tables'!$BA$41, AF1='Input Tables'!$BB$41,AF1='Input Tables'!$BC$41, AF1='Input Tables'!$BD$41,AF1='Input Tables'!$BE$41,AF1='Input Tables'!$BF$41,AF1='Input Tables'!$BG$41,AF1='Input Tables'!$BH$41,AF1='Input Tables'!$BI$41,AF1='Input Tables'!$BJ$41,AF1='Input Tables'!$BK$41, AF1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*AF6),0)","v":0},{"$f":"IF(OR(AG1='Input Tables'!$BA$41, AG1='Input Tables'!$BB$41,AG1='Input Tables'!$BC$41, AG1='Input Tables'!$BD$41,AG1='Input Tables'!$BE$41,AG1='Input Tables'!$BF$41,AG1='Input Tables'!$BG$41,AG1='Input Tables'!$BH$41,AG1='Input Tables'!$BI$41,AG1='Input Tables'!$BJ$41,AG1='Input Tables'!$BK$41, AG1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*AG6),0)","v":0},{"$f":"IF(OR(AH1='Input Tables'!$BA$41, AH1='Input Tables'!$BB$41,AH1='Input Tables'!$BC$41, AH1='Input Tables'!$BD$41,AH1='Input Tables'!$BE$41,AH1='Input Tables'!$BF$41,AH1='Input Tables'!$BG$41,AH1='Input Tables'!$BH$41,AH1='Input Tables'!$BI$41,AH1='Input Tables'!$BJ$41,AH1='Input Tables'!$BK$41, AH1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*AH6),0)","v":0},{"$f":"IF(OR(AI1='Input Tables'!$BA$41, AI1='Input Tables'!$BB$41,AI1='Input Tables'!$BC$41, AI1='Input Tables'!$BD$41,AI1='Input Tables'!$BE$41,AI1='Input Tables'!$BF$41,AI1='Input Tables'!$BG$41,AI1='Input Tables'!$BH$41,AI1='Input Tables'!$BI$41,AI1='Input Tables'!$BJ$41,AI1='Input Tables'!$BK$41, AI1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*AI6),0)","v":0},{"$f":"IF(OR(AJ1='Input Tables'!$BA$41, AJ1='Input Tables'!$BB$41,AJ1='Input Tables'!$BC$41, AJ1='Input Tables'!$BD$41,AJ1='Input Tables'!$BE$41,AJ1='Input Tables'!$BF$41,AJ1='Input Tables'!$BG$41,AJ1='Input Tables'!$BH$41,AJ1='Input Tables'!$BI$41,AJ1='Input Tables'!$BJ$41,AJ1='Input Tables'!$BK$41, AJ1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*AJ6),0)","v":0},{"$f":"IF(OR(AK1='Input Tables'!$BA$41, AK1='Input Tables'!$BB$41,AK1='Input Tables'!$BC$41, AK1='Input Tables'!$BD$41,AK1='Input Tables'!$BE$41,AK1='Input Tables'!$BF$41,AK1='Input Tables'!$BG$41,AK1='Input Tables'!$BH$41,AK1='Input Tables'!$BI$41,AK1='Input Tables'!$BJ$41,AK1='Input Tables'!$BK$41, AK1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*AK6),0)","v":0},{"$f":"IF(OR(AL1='Input Tables'!$BA$41, AL1='Input Tables'!$BB$41,AL1='Input Tables'!$BC$41, AL1='Input Tables'!$BD$41,AL1='Input Tables'!$BE$41,AL1='Input Tables'!$BF$41,AL1='Input Tables'!$BG$41,AL1='Input Tables'!$BH$41,AL1='Input Tables'!$BI$41,AL1='Input Tables'!$BJ$41,AL1='Input Tables'!$BK$41, AL1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*AL6),0)","v":0},{"$f":"IF(OR(AM1='Input Tables'!$BA$41, AM1='Input Tables'!$BB$41,AM1='Input Tables'!$BC$41, AM1='Input Tables'!$BD$41,AM1='Input Tables'!$BE$41,AM1='Input Tables'!$BF$41,AM1='Input Tables'!$BG$41,AM1='Input Tables'!$BH$41,AM1='Input Tables'!$BI$41,AM1='Input Tables'!$BJ$41,AM1='Input Tables'!$BK$41, AM1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*AM6),0)","v":0},{"$f":"IF(OR(AN1='Input Tables'!$BA$41, AN1='Input Tables'!$BB$41,AN1='Input Tables'!$BC$41, AN1='Input Tables'!$BD$41,AN1='Input Tables'!$BE$41,AN1='Input Tables'!$BF$41,AN1='Input Tables'!$BG$41,AN1='Input Tables'!$BH$41,AN1='Input Tables'!$BI$41,AN1='Input Tables'!$BJ$41,AN1='Input Tables'!$BK$41, AN1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*AN6),0)","v":0},{"$f":"IF(OR(AO1='Input Tables'!$BA$41, AO1='Input Tables'!$BB$41,AO1='Input Tables'!$BC$41, AO1='Input Tables'!$BD$41,AO1='Input Tables'!$BE$41,AO1='Input Tables'!$BF$41,AO1='Input Tables'!$BG$41,AO1='Input Tables'!$BH$41,AO1='Input Tables'!$BI$41,AO1='Input Tables'!$BJ$41,AO1='Input Tables'!$BK$41, AO1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*AO6),0)","v":0},{"$f":"IF(OR(AP1='Input Tables'!$BA$41, AP1='Input Tables'!$BB$41,AP1='Input Tables'!$BC$41, AP1='Input Tables'!$BD$41,AP1='Input Tables'!$BE$41,AP1='Input Tables'!$BF$41,AP1='Input Tables'!$BG$41,AP1='Input Tables'!$BH$41,AP1='Input Tables'!$BI$41,AP1='Input Tables'!$BJ$41,AP1='Input Tables'!$BK$41, AP1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*AP6),0)","v":0},{"$f":"IF(OR(AQ1='Input Tables'!$BA$41, AQ1='Input Tables'!$BB$41,AQ1='Input Tables'!$BC$41, AQ1='Input Tables'!$BD$41,AQ1='Input Tables'!$BE$41,AQ1='Input Tables'!$BF$41,AQ1='Input Tables'!$BG$41,AQ1='Input Tables'!$BH$41,AQ1='Input Tables'!$BI$41,AQ1='Input Tables'!$BJ$41,AQ1='Input Tables'!$BK$41, AQ1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*AQ6),0)","v":0},{"$f":"IF(OR(AR1='Input Tables'!$BA$41, AR1='Input Tables'!$BB$41,AR1='Input Tables'!$BC$41, AR1='Input Tables'!$BD$41,AR1='Input Tables'!$BE$41,AR1='Input Tables'!$BF$41,AR1='Input Tables'!$BG$41,AR1='Input Tables'!$BH$41,AR1='Input Tables'!$BI$41,AR1='Input Tables'!$BJ$41,AR1='Input Tables'!$BK$41, AR1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*AR6),0)","v":0},{"$f":"IF(OR(AS1='Input Tables'!$BA$41, AS1='Input Tables'!$BB$41,AS1='Input Tables'!$BC$41, AS1='Input Tables'!$BD$41,AS1='Input Tables'!$BE$41,AS1='Input Tables'!$BF$41,AS1='Input Tables'!$BG$41,AS1='Input Tables'!$BH$41,AS1='Input Tables'!$BI$41,AS1='Input Tables'!$BJ$41,AS1='Input Tables'!$BK$41, AS1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*AS6),0)","v":0},{"$f":"IF(OR(AT1='Input Tables'!$BA$41, AT1='Input Tables'!$BB$41,AT1='Input Tables'!$BC$41, AT1='Input Tables'!$BD$41,AT1='Input Tables'!$BE$41,AT1='Input Tables'!$BF$41,AT1='Input Tables'!$BG$41,AT1='Input Tables'!$BH$41,AT1='Input Tables'!$BI$41,AT1='Input Tables'!$BJ$41,AT1='Input Tables'!$BK$41, AT1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*AT6),0)","v":0},{"$f":"IF(OR(AU1='Input Tables'!$BA$41, AU1='Input Tables'!$BB$41,AU1='Input Tables'!$BC$41, AU1='Input Tables'!$BD$41,AU1='Input Tables'!$BE$41,AU1='Input Tables'!$BF$41,AU1='Input Tables'!$BG$41,AU1='Input Tables'!$BH$41,AU1='Input Tables'!$BI$41,AU1='Input Tables'!$BJ$41,AU1='Input Tables'!$BK$41, AU1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*AU6),0)","v":0},{"$f":"IF(OR(AV1='Input Tables'!$BA$41, AV1='Input Tables'!$BB$41,AV1='Input Tables'!$BC$41, AV1='Input Tables'!$BD$41,AV1='Input Tables'!$BE$41,AV1='Input Tables'!$BF$41,AV1='Input Tables'!$BG$41,AV1='Input Tables'!$BH$41,AV1='Input Tables'!$BI$41,AV1='Input Tables'!$BJ$41,AV1='Input Tables'!$BK$41, AV1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*AV6),0)","v":0},{"$f":"IF(OR(AW1='Input Tables'!$BA$41, AW1='Input Tables'!$BB$41,AW1='Input Tables'!$BC$41, AW1='Input Tables'!$BD$41,AW1='Input Tables'!$BE$41,AW1='Input Tables'!$BF$41,AW1='Input Tables'!$BG$41,AW1='Input Tables'!$BH$41,AW1='Input Tables'!$BI$41,AW1='Input Tables'!$BJ$41,AW1='Input Tables'!$BK$41, AW1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*AW6),0)","v":0},{"$f":"IF(OR(AX1='Input Tables'!$BA$41, AX1='Input Tables'!$BB$41,AX1='Input Tables'!$BC$41, AX1='Input Tables'!$BD$41,AX1='Input Tables'!$BE$41,AX1='Input Tables'!$BF$41,AX1='Input Tables'!$BG$41,AX1='Input Tables'!$BH$41,AX1='Input Tables'!$BI$41,AX1='Input Tables'!$BJ$41,AX1='Input Tables'!$BK$41, AX1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*AX6),0)","v":0},{"$f":"IF(OR(AY1='Input Tables'!$BA$41, AY1='Input Tables'!$BB$41,AY1='Input Tables'!$BC$41, AY1='Input Tables'!$BD$41,AY1='Input Tables'!$BE$41,AY1='Input Tables'!$BF$41,AY1='Input Tables'!$BG$41,AY1='Input Tables'!$BH$41,AY1='Input Tables'!$BI$41,AY1='Input Tables'!$BJ$41,AY1='Input Tables'!$BK$41, AY1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*AY6),0)","v":0},{"$f":"IF(OR(AZ1='Input Tables'!$BA$41, AZ1='Input Tables'!$BB$41,AZ1='Input Tables'!$BC$41, AZ1='Input Tables'!$BD$41,AZ1='Input Tables'!$BE$41,AZ1='Input Tables'!$BF$41,AZ1='Input Tables'!$BG$41,AZ1='Input Tables'!$BH$41,AZ1='Input Tables'!$BI$41,AZ1='Input Tables'!$BJ$41,AZ1='Input Tables'!$BK$41, AZ1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*AZ6),0)","v":0},{"$f":"IF(OR(BA1='Input Tables'!$BA$41, BA1='Input Tables'!$BB$41,BA1='Input Tables'!$BC$41, BA1='Input Tables'!$BD$41,BA1='Input Tables'!$BE$41,BA1='Input Tables'!$BF$41,BA1='Input Tables'!$BG$41,BA1='Input Tables'!$BH$41,BA1='Input Tables'!$BI$41,BA1='Input Tables'!$BJ$41,BA1='Input Tables'!$BK$41, BA1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*BA6),0)","v":0},{"$f":"IF(OR(BB1='Input Tables'!$BA$41, BB1='Input Tables'!$BB$41,BB1='Input Tables'!$BC$41, BB1='Input Tables'!$BD$41,BB1='Input Tables'!$BE$41,BB1='Input Tables'!$BF$41,BB1='Input Tables'!$BG$41,BB1='Input Tables'!$BH$41,BB1='Input Tables'!$BI$41,BB1='Input Tables'!$BJ$41,BB1='Input Tables'!$BK$41, BB1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*BB6),0)","v":0},{"$f":"IF(OR(BC1='Input Tables'!$BA$41, BC1='Input Tables'!$BB$41,BC1='Input Tables'!$BC$41, BC1='Input Tables'!$BD$41,BC1='Input Tables'!$BE$41,BC1='Input Tables'!$BF$41,BC1='Input Tables'!$BG$41,BC1='Input Tables'!$BH$41,BC1='Input Tables'!$BI$41,BC1='Input Tables'!$BJ$41,BC1='Input Tables'!$BK$41, BC1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*BC6),0)","v":0},{"$f":"IF(OR(BD1='Input Tables'!$BA$41, BD1='Input Tables'!$BB$41,BD1='Input Tables'!$BC$41, BD1='Input Tables'!$BD$41,BD1='Input Tables'!$BE$41,BD1='Input Tables'!$BF$41,BD1='Input Tables'!$BG$41,BD1='Input Tables'!$BH$41,BD1='Input Tables'!$BI$41,BD1='Input Tables'!$BJ$41,BD1='Input Tables'!$BK$41, BD1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*BD6),0)","v":0},{"$f":"IF(OR(BE1='Input Tables'!$BA$41, BE1='Input Tables'!$BB$41,BE1='Input Tables'!$BC$41, BE1='Input Tables'!$BD$41,BE1='Input Tables'!$BE$41,BE1='Input Tables'!$BF$41,BE1='Input Tables'!$BG$41,BE1='Input Tables'!$BH$41,BE1='Input Tables'!$BI$41,BE1='Input Tables'!$BJ$41,BE1='Input Tables'!$BK$41, BE1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*BE6),0)","v":0},{"$f":"IF(OR(BF1='Input Tables'!$BA$41, BF1='Input Tables'!$BB$41,BF1='Input Tables'!$BC$41, BF1='Input Tables'!$BD$41,BF1='Input Tables'!$BE$41,BF1='Input Tables'!$BF$41,BF1='Input Tables'!$BG$41,BF1='Input Tables'!$BH$41,BF1='Input Tables'!$BI$41,BF1='Input Tables'!$BJ$41,BF1='Input Tables'!$BK$41, BF1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*BF6),0)","v":0},{"$f":"IF(OR(BG1='Input Tables'!$BA$41, BG1='Input Tables'!$BB$41,BG1='Input Tables'!$BC$41, BG1='Input Tables'!$BD$41,BG1='Input Tables'!$BE$41,BG1='Input Tables'!$BF$41,BG1='Input Tables'!$BG$41,BG1='Input Tables'!$BH$41,BG1='Input Tables'!$BI$41,BG1='Input Tables'!$BJ$41,BG1='Input Tables'!$BK$41, BG1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*BG6),0)","v":0},{"$f":"IF(OR(BH1='Input Tables'!$BA$41, BH1='Input Tables'!$BB$41,BH1='Input Tables'!$BC$41, BH1='Input Tables'!$BD$41,BH1='Input Tables'!$BE$41,BH1='Input Tables'!$BF$41,BH1='Input Tables'!$BG$41,BH1='Input Tables'!$BH$41,BH1='Input Tables'!$BI$41,BH1='Input Tables'!$BJ$41,BH1='Input Tables'!$BK$41, BH1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*BH6),0)","v":0},{"$f":"IF(OR(BI1='Input Tables'!$BA$41, BI1='Input Tables'!$BB$41,BI1='Input Tables'!$BC$41, BI1='Input Tables'!$BD$41,BI1='Input Tables'!$BE$41,BI1='Input Tables'!$BF$41,BI1='Input Tables'!$BG$41,BI1='Input Tables'!$BH$41,BI1='Input Tables'!$BI$41,BI1='Input Tables'!$BJ$41,BI1='Input Tables'!$BK$41, BI1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*BI6),0)","v":0},{"$f":"IF(OR(BJ1='Input Tables'!$BA$41, BJ1='Input Tables'!$BB$41,BJ1='Input Tables'!$BC$41, BJ1='Input Tables'!$BD$41,BJ1='Input Tables'!$BE$41,BJ1='Input Tables'!$BF$41,BJ1='Input Tables'!$BG$41,BJ1='Input Tables'!$BH$41,BJ1='Input Tables'!$BI$41,BJ1='Input Tables'!$BJ$41,BJ1='Input Tables'!$BK$41, BJ1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*BJ6),0)","v":0},{"$f":"IF(OR(BK1='Input Tables'!$BA$41, BK1='Input Tables'!$BB$41,BK1='Input Tables'!$BC$41, BK1='Input Tables'!$BD$41,BK1='Input Tables'!$BE$41,BK1='Input Tables'!$BF$41,BK1='Input Tables'!$BG$41,BK1='Input Tables'!$BH$41,BK1='Input Tables'!$BI$41,BK1='Input Tables'!$BJ$41,BK1='Input Tables'!$BK$41, BK1='Input Tables'!$BL$41,'Input Tables'!$BM$41),('Cost Budgets'!$G$13*BK6),0)","v":0}]
[]
[null,"Weed Control",null,null,{"$f":"IF(OR(E1='Input Tables'!$BA$47, E1='Input Tables'!$BB$47,E1='Input Tables'!$BC$47, E1='Input Tables'!$BD$47,E1='Input Tables'!$BE$47,E1='Input Tables'!$BF$47,E1='Input Tables'!$BG$47,E1='Input Tables'!$BH$47,E1='Input Tables'!$BI$47,E1='Input Tables'!$BJ$47,E1='Input Tables'!$BK$47, E1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*E6),0)","v":120},{"$f":"IF(OR(F1='Input Tables'!$BA$47, F1='Input Tables'!$BB$47,F1='Input Tables'!$BC$47, F1='Input Tables'!$BD$47,F1='Input Tables'!$BE$47,F1='Input Tables'!$BF$47,F1='Input Tables'!$BG$47,F1='Input Tables'!$BH$47,F1='Input Tables'!$BI$47,F1='Input Tables'!$BJ$47,F1='Input Tables'!$BK$47, F1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*F6),0)","v":0},{"$f":"IF(OR(G1='Input Tables'!$BA$47, G1='Input Tables'!$BB$47,G1='Input Tables'!$BC$47, G1='Input Tables'!$BD$47,G1='Input Tables'!$BE$47,G1='Input Tables'!$BF$47,G1='Input Tables'!$BG$47,G1='Input Tables'!$BH$47,G1='Input Tables'!$BI$47,G1='Input Tables'!$BJ$47,G1='Input Tables'!$BK$47, G1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*G6),0)","v":0},{"$f":"IF(OR(H1='Input Tables'!$BA$47, H1='Input Tables'!$BB$47,H1='Input Tables'!$BC$47, H1='Input Tables'!$BD$47,H1='Input Tables'!$BE$47,H1='Input Tables'!$BF$47,H1='Input Tables'!$BG$47,H1='Input Tables'!$BH$47,H1='Input Tables'!$BI$47,H1='Input Tables'!$BJ$47,H1='Input Tables'!$BK$47, H1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*H6),0)","v":0},{"$f":"IF(OR(I1='Input Tables'!$BA$47, I1='Input Tables'!$BB$47,I1='Input Tables'!$BC$47, I1='Input Tables'!$BD$47,I1='Input Tables'!$BE$47,I1='Input Tables'!$BF$47,I1='Input Tables'!$BG$47,I1='Input Tables'!$BH$47,I1='Input Tables'!$BI$47,I1='Input Tables'!$BJ$47,I1='Input Tables'!$BK$47, I1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*I6),0)","v":0},{"$f":"IF(OR(J1='Input Tables'!$BA$47, J1='Input Tables'!$BB$47,J1='Input Tables'!$BC$47, J1='Input Tables'!$BD$47,J1='Input Tables'!$BE$47,J1='Input Tables'!$BF$47,J1='Input Tables'!$BG$47,J1='Input Tables'!$BH$47,J1='Input Tables'!$BI$47,J1='Input Tables'!$BJ$47,J1='Input Tables'!$BK$47, J1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*J6),0)","v":105.12396694214877},{"$f":"IF(OR(K1='Input Tables'!$BA$47, K1='Input Tables'!$BB$47,K1='Input Tables'!$BC$47, K1='Input Tables'!$BD$47,K1='Input Tables'!$BE$47,K1='Input Tables'!$BF$47,K1='Input Tables'!$BG$47,K1='Input Tables'!$BH$47,K1='Input Tables'!$BI$47,K1='Input Tables'!$BJ$47,K1='Input Tables'!$BK$47, K1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*K6),0)","v":0},{"$f":"IF(OR(L1='Input Tables'!$BA$47, L1='Input Tables'!$BB$47,L1='Input Tables'!$BC$47, L1='Input Tables'!$BD$47,L1='Input Tables'!$BE$47,L1='Input Tables'!$BF$47,L1='Input Tables'!$BG$47,L1='Input Tables'!$BH$47,L1='Input Tables'!$BI$47,L1='Input Tables'!$BJ$47,L1='Input Tables'!$BK$47, L1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*L6),0)","v":0},{"$f":"IF(OR(M1='Input Tables'!$BA$47, M1='Input Tables'!$BB$47,M1='Input Tables'!$BC$47, M1='Input Tables'!$BD$47,M1='Input Tables'!$BE$47,M1='Input Tables'!$BF$47,M1='Input Tables'!$BG$47,M1='Input Tables'!$BH$47,M1='Input Tables'!$BI$47,M1='Input Tables'!$BJ$47,M1='Input Tables'!$BK$47, M1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*M6),0)","v":0},{"$f":"IF(OR(N1='Input Tables'!$BA$47, N1='Input Tables'!$BB$47,N1='Input Tables'!$BC$47, N1='Input Tables'!$BD$47,N1='Input Tables'!$BE$47,N1='Input Tables'!$BF$47,N1='Input Tables'!$BG$47,N1='Input Tables'!$BH$47,N1='Input Tables'!$BI$47,N1='Input Tables'!$BJ$47,N1='Input Tables'!$BK$47, N1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*N6),0)","v":0},{"$f":"IF(OR(O1='Input Tables'!$BA$47, O1='Input Tables'!$BB$47,O1='Input Tables'!$BC$47, O1='Input Tables'!$BD$47,O1='Input Tables'!$BE$47,O1='Input Tables'!$BF$47,O1='Input Tables'!$BG$47,O1='Input Tables'!$BH$47,O1='Input Tables'!$BI$47,O1='Input Tables'!$BJ$47,O1='Input Tables'!$BK$47, O1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*O6),0)","v":0},{"$f":"IF(OR(P1='Input Tables'!$BA$47, P1='Input Tables'!$BB$47,P1='Input Tables'!$BC$47, P1='Input Tables'!$BD$47,P1='Input Tables'!$BE$47,P1='Input Tables'!$BF$47,P1='Input Tables'!$BG$47,P1='Input Tables'!$BH$47,P1='Input Tables'!$BI$47,P1='Input Tables'!$BJ$47,P1='Input Tables'!$BK$47, P1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*P6),0)","v":0},{"$f":"IF(OR(Q1='Input Tables'!$BA$47, Q1='Input Tables'!$BB$47,Q1='Input Tables'!$BC$47, Q1='Input Tables'!$BD$47,Q1='Input Tables'!$BE$47,Q1='Input Tables'!$BF$47,Q1='Input Tables'!$BG$47,Q1='Input Tables'!$BH$47,Q1='Input Tables'!$BI$47,Q1='Input Tables'!$BJ$47,Q1='Input Tables'!$BK$47, Q1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*Q6),0)","v":0},{"$f":"IF(OR(R1='Input Tables'!$BA$47, R1='Input Tables'!$BB$47,R1='Input Tables'!$BC$47, R1='Input Tables'!$BD$47,R1='Input Tables'!$BE$47,R1='Input Tables'!$BF$47,R1='Input Tables'!$BG$47,R1='Input Tables'!$BH$47,R1='Input Tables'!$BI$47,R1='Input Tables'!$BJ$47,R1='Input Tables'!$BK$47, R1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*R6),0)","v":0},{"$f":"IF(OR(S1='Input Tables'!$BA$47, S1='Input Tables'!$BB$47,S1='Input Tables'!$BC$47, S1='Input Tables'!$BD$47,S1='Input Tables'!$BE$47,S1='Input Tables'!$BF$47,S1='Input Tables'!$BG$47,S1='Input Tables'!$BH$47,S1='Input Tables'!$BI$47,S1='Input Tables'!$BJ$47,S1='Input Tables'!$BK$47, S1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*S6),0)","v":0},{"$f":"IF(OR(T1='Input Tables'!$BA$47, T1='Input Tables'!$BB$47,T1='Input Tables'!$BC$47, T1='Input Tables'!$BD$47,T1='Input Tables'!$BE$47,T1='Input Tables'!$BF$47,T1='Input Tables'!$BG$47,T1='Input Tables'!$BH$47,T1='Input Tables'!$BI$47,T1='Input Tables'!$BJ$47,T1='Input Tables'!$BK$47, T1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*T6),0)","v":0},{"$f":"IF(OR(U1='Input Tables'!$BA$47, U1='Input Tables'!$BB$47,U1='Input Tables'!$BC$47, U1='Input Tables'!$BD$47,U1='Input Tables'!$BE$47,U1='Input Tables'!$BF$47,U1='Input Tables'!$BG$47,U1='Input Tables'!$BH$47,U1='Input Tables'!$BI$47,U1='Input Tables'!$BJ$47,U1='Input Tables'!$BK$47, U1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*U6),0)","v":0},{"$f":"IF(OR(V1='Input Tables'!$BA$47, V1='Input Tables'!$BB$47,V1='Input Tables'!$BC$47, V1='Input Tables'!$BD$47,V1='Input Tables'!$BE$47,V1='Input Tables'!$BF$47,V1='Input Tables'!$BG$47,V1='Input Tables'!$BH$47,V1='Input Tables'!$BI$47,V1='Input Tables'!$BJ$47,V1='Input Tables'!$BK$47, V1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*V6),0)","v":0},{"$f":"IF(OR(W1='Input Tables'!$BA$47, W1='Input Tables'!$BB$47,W1='Input Tables'!$BC$47, W1='Input Tables'!$BD$47,W1='Input Tables'!$BE$47,W1='Input Tables'!$BF$47,W1='Input Tables'!$BG$47,W1='Input Tables'!$BH$47,W1='Input Tables'!$BI$47,W1='Input Tables'!$BJ$47,W1='Input Tables'!$BK$47, W1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*W6),0)","v":0},{"$f":"IF(OR(X1='Input Tables'!$BA$47, X1='Input Tables'!$BB$47,X1='Input Tables'!$BC$47, X1='Input Tables'!$BD$47,X1='Input Tables'!$BE$47,X1='Input Tables'!$BF$47,X1='Input Tables'!$BG$47,X1='Input Tables'!$BH$47,X1='Input Tables'!$BI$47,X1='Input Tables'!$BJ$47,X1='Input Tables'!$BK$47, X1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*X6),0)","v":0},{"$f":"IF(OR(Y1='Input Tables'!$BA$47, Y1='Input Tables'!$BB$47,Y1='Input Tables'!$BC$47, Y1='Input Tables'!$BD$47,Y1='Input Tables'!$BE$47,Y1='Input Tables'!$BF$47,Y1='Input Tables'!$BG$47,Y1='Input Tables'!$BH$47,Y1='Input Tables'!$BI$47,Y1='Input Tables'!$BJ$47,Y1='Input Tables'!$BK$47, Y1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*Y6),0)","v":0},{"$f":"IF(OR(Z1='Input Tables'!$BA$47, Z1='Input Tables'!$BB$47,Z1='Input Tables'!$BC$47, Z1='Input Tables'!$BD$47,Z1='Input Tables'!$BE$47,Z1='Input Tables'!$BF$47,Z1='Input Tables'!$BG$47,Z1='Input Tables'!$BH$47,Z1='Input Tables'!$BI$47,Z1='Input Tables'!$BJ$47,Z1='Input Tables'!$BK$47, Z1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*Z6),0)","v":0},{"$f":"IF(OR(AA1='Input Tables'!$BA$47, AA1='Input Tables'!$BB$47,AA1='Input Tables'!$BC$47, AA1='Input Tables'!$BD$47,AA1='Input Tables'!$BE$47,AA1='Input Tables'!$BF$47,AA1='Input Tables'!$BG$47,AA1='Input Tables'!$BH$47,AA1='Input Tables'!$BI$47,AA1='Input Tables'!$BJ$47,AA1='Input Tables'!$BK$47, AA1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*AA6),0)","v":0},{"$f":"IF(OR(AB1='Input Tables'!$BA$47, AB1='Input Tables'!$BB$47,AB1='Input Tables'!$BC$47, AB1='Input Tables'!$BD$47,AB1='Input Tables'!$BE$47,AB1='Input Tables'!$BF$47,AB1='Input Tables'!$BG$47,AB1='Input Tables'!$BH$47,AB1='Input Tables'!$BI$47,AB1='Input Tables'!$BJ$47,AB1='Input Tables'!$BK$47, AB1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*AB6),0)","v":0},{"$f":"IF(OR(AC1='Input Tables'!$BA$47, AC1='Input Tables'!$BB$47,AC1='Input Tables'!$BC$47, AC1='Input Tables'!$BD$47,AC1='Input Tables'!$BE$47,AC1='Input Tables'!$BF$47,AC1='Input Tables'!$BG$47,AC1='Input Tables'!$BH$47,AC1='Input Tables'!$BI$47,AC1='Input Tables'!$BJ$47,AC1='Input Tables'!$BK$47, AC1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*AC6),0)","v":0},{"$f":"IF(OR(AD1='Input Tables'!$BA$47, AD1='Input Tables'!$BB$47,AD1='Input Tables'!$BC$47, AD1='Input Tables'!$BD$47,AD1='Input Tables'!$BE$47,AD1='Input Tables'!$BF$47,AD1='Input Tables'!$BG$47,AD1='Input Tables'!$BH$47,AD1='Input Tables'!$BI$47,AD1='Input Tables'!$BJ$47,AD1='Input Tables'!$BK$47, AD1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*AD6),0)","v":0},{"$f":"IF(OR(AE1='Input Tables'!$BA$47, AE1='Input Tables'!$BB$47,AE1='Input Tables'!$BC$47, AE1='Input Tables'!$BD$47,AE1='Input Tables'!$BE$47,AE1='Input Tables'!$BF$47,AE1='Input Tables'!$BG$47,AE1='Input Tables'!$BH$47,AE1='Input Tables'!$BI$47,AE1='Input Tables'!$BJ$47,AE1='Input Tables'!$BK$47, AE1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*AE6),0)","v":0},{"$f":"IF(OR(AF1='Input Tables'!$BA$47, AF1='Input Tables'!$BB$47,AF1='Input Tables'!$BC$47, AF1='Input Tables'!$BD$47,AF1='Input Tables'!$BE$47,AF1='Input Tables'!$BF$47,AF1='Input Tables'!$BG$47,AF1='Input Tables'!$BH$47,AF1='Input Tables'!$BI$47,AF1='Input Tables'!$BJ$47,AF1='Input Tables'!$BK$47, AF1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*AF6),0)","v":0},{"$f":"IF(OR(AG1='Input Tables'!$BA$47, AG1='Input Tables'!$BB$47,AG1='Input Tables'!$BC$47, AG1='Input Tables'!$BD$47,AG1='Input Tables'!$BE$47,AG1='Input Tables'!$BF$47,AG1='Input Tables'!$BG$47,AG1='Input Tables'!$BH$47,AG1='Input Tables'!$BI$47,AG1='Input Tables'!$BJ$47,AG1='Input Tables'!$BK$47, AG1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*AG6),0)","v":0},{"$f":"IF(OR(AH1='Input Tables'!$BA$47, AH1='Input Tables'!$BB$47,AH1='Input Tables'!$BC$47, AH1='Input Tables'!$BD$47,AH1='Input Tables'!$BE$47,AH1='Input Tables'!$BF$47,AH1='Input Tables'!$BG$47,AH1='Input Tables'!$BH$47,AH1='Input Tables'!$BI$47,AH1='Input Tables'!$BJ$47,AH1='Input Tables'!$BK$47, AH1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*AH6),0)","v":0},{"$f":"IF(OR(AI1='Input Tables'!$BA$47, AI1='Input Tables'!$BB$47,AI1='Input Tables'!$BC$47, AI1='Input Tables'!$BD$47,AI1='Input Tables'!$BE$47,AI1='Input Tables'!$BF$47,AI1='Input Tables'!$BG$47,AI1='Input Tables'!$BH$47,AI1='Input Tables'!$BI$47,AI1='Input Tables'!$BJ$47,AI1='Input Tables'!$BK$47, AI1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*AI6),0)","v":0},{"$f":"IF(OR(AJ1='Input Tables'!$BA$47, AJ1='Input Tables'!$BB$47,AJ1='Input Tables'!$BC$47, AJ1='Input Tables'!$BD$47,AJ1='Input Tables'!$BE$47,AJ1='Input Tables'!$BF$47,AJ1='Input Tables'!$BG$47,AJ1='Input Tables'!$BH$47,AJ1='Input Tables'!$BI$47,AJ1='Input Tables'!$BJ$47,AJ1='Input Tables'!$BK$47, AJ1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*AJ6),0)","v":0},{"$f":"IF(OR(AK1='Input Tables'!$BA$47, AK1='Input Tables'!$BB$47,AK1='Input Tables'!$BC$47, AK1='Input Tables'!$BD$47,AK1='Input Tables'!$BE$47,AK1='Input Tables'!$BF$47,AK1='Input Tables'!$BG$47,AK1='Input Tables'!$BH$47,AK1='Input Tables'!$BI$47,AK1='Input Tables'!$BJ$47,AK1='Input Tables'!$BK$47, AK1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*AK6),0)","v":0},{"$f":"IF(OR(AL1='Input Tables'!$BA$47, AL1='Input Tables'!$BB$47,AL1='Input Tables'!$BC$47, AL1='Input Tables'!$BD$47,AL1='Input Tables'!$BE$47,AL1='Input Tables'!$BF$47,AL1='Input Tables'!$BG$47,AL1='Input Tables'!$BH$47,AL1='Input Tables'!$BI$47,AL1='Input Tables'!$BJ$47,AL1='Input Tables'!$BK$47, AL1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*AL6),0)","v":0},{"$f":"IF(OR(AM1='Input Tables'!$BA$47, AM1='Input Tables'!$BB$47,AM1='Input Tables'!$BC$47, AM1='Input Tables'!$BD$47,AM1='Input Tables'!$BE$47,AM1='Input Tables'!$BF$47,AM1='Input Tables'!$BG$47,AM1='Input Tables'!$BH$47,AM1='Input Tables'!$BI$47,AM1='Input Tables'!$BJ$47,AM1='Input Tables'!$BK$47, AM1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*AM6),0)","v":0},{"$f":"IF(OR(AN1='Input Tables'!$BA$47, AN1='Input Tables'!$BB$47,AN1='Input Tables'!$BC$47, AN1='Input Tables'!$BD$47,AN1='Input Tables'!$BE$47,AN1='Input Tables'!$BF$47,AN1='Input Tables'!$BG$47,AN1='Input Tables'!$BH$47,AN1='Input Tables'!$BI$47,AN1='Input Tables'!$BJ$47,AN1='Input Tables'!$BK$47, AN1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*AN6),0)","v":0},{"$f":"IF(OR(AO1='Input Tables'!$BA$47, AO1='Input Tables'!$BB$47,AO1='Input Tables'!$BC$47, AO1='Input Tables'!$BD$47,AO1='Input Tables'!$BE$47,AO1='Input Tables'!$BF$47,AO1='Input Tables'!$BG$47,AO1='Input Tables'!$BH$47,AO1='Input Tables'!$BI$47,AO1='Input Tables'!$BJ$47,AO1='Input Tables'!$BK$47, AO1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*AO6),0)","v":0},{"$f":"IF(OR(AP1='Input Tables'!$BA$47, AP1='Input Tables'!$BB$47,AP1='Input Tables'!$BC$47, AP1='Input Tables'!$BD$47,AP1='Input Tables'!$BE$47,AP1='Input Tables'!$BF$47,AP1='Input Tables'!$BG$47,AP1='Input Tables'!$BH$47,AP1='Input Tables'!$BI$47,AP1='Input Tables'!$BJ$47,AP1='Input Tables'!$BK$47, AP1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*AP6),0)","v":0},{"$f":"IF(OR(AQ1='Input Tables'!$BA$47, AQ1='Input Tables'!$BB$47,AQ1='Input Tables'!$BC$47, AQ1='Input Tables'!$BD$47,AQ1='Input Tables'!$BE$47,AQ1='Input Tables'!$BF$47,AQ1='Input Tables'!$BG$47,AQ1='Input Tables'!$BH$47,AQ1='Input Tables'!$BI$47,AQ1='Input Tables'!$BJ$47,AQ1='Input Tables'!$BK$47, AQ1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*AQ6),0)","v":0},{"$f":"IF(OR(AR1='Input Tables'!$BA$47, AR1='Input Tables'!$BB$47,AR1='Input Tables'!$BC$47, AR1='Input Tables'!$BD$47,AR1='Input Tables'!$BE$47,AR1='Input Tables'!$BF$47,AR1='Input Tables'!$BG$47,AR1='Input Tables'!$BH$47,AR1='Input Tables'!$BI$47,AR1='Input Tables'!$BJ$47,AR1='Input Tables'!$BK$47, AR1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*AR6),0)","v":0},{"$f":"IF(OR(AS1='Input Tables'!$BA$47, AS1='Input Tables'!$BB$47,AS1='Input Tables'!$BC$47, AS1='Input Tables'!$BD$47,AS1='Input Tables'!$BE$47,AS1='Input Tables'!$BF$47,AS1='Input Tables'!$BG$47,AS1='Input Tables'!$BH$47,AS1='Input Tables'!$BI$47,AS1='Input Tables'!$BJ$47,AS1='Input Tables'!$BK$47, AS1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*AS6),0)","v":0},{"$f":"IF(OR(AT1='Input Tables'!$BA$47, AT1='Input Tables'!$BB$47,AT1='Input Tables'!$BC$47, AT1='Input Tables'!$BD$47,AT1='Input Tables'!$BE$47,AT1='Input Tables'!$BF$47,AT1='Input Tables'!$BG$47,AT1='Input Tables'!$BH$47,AT1='Input Tables'!$BI$47,AT1='Input Tables'!$BJ$47,AT1='Input Tables'!$BK$47, AT1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*AT6),0)","v":0},{"$f":"IF(OR(AU1='Input Tables'!$BA$47, AU1='Input Tables'!$BB$47,AU1='Input Tables'!$BC$47, AU1='Input Tables'!$BD$47,AU1='Input Tables'!$BE$47,AU1='Input Tables'!$BF$47,AU1='Input Tables'!$BG$47,AU1='Input Tables'!$BH$47,AU1='Input Tables'!$BI$47,AU1='Input Tables'!$BJ$47,AU1='Input Tables'!$BK$47, AU1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*AU6),0)","v":0},{"$f":"IF(OR(AV1='Input Tables'!$BA$47, AV1='Input Tables'!$BB$47,AV1='Input Tables'!$BC$47, AV1='Input Tables'!$BD$47,AV1='Input Tables'!$BE$47,AV1='Input Tables'!$BF$47,AV1='Input Tables'!$BG$47,AV1='Input Tables'!$BH$47,AV1='Input Tables'!$BI$47,AV1='Input Tables'!$BJ$47,AV1='Input Tables'!$BK$47, AV1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*AV6),0)","v":0},{"$f":"IF(OR(AW1='Input Tables'!$BA$47, AW1='Input Tables'!$BB$47,AW1='Input Tables'!$BC$47, AW1='Input Tables'!$BD$47,AW1='Input Tables'!$BE$47,AW1='Input Tables'!$BF$47,AW1='Input Tables'!$BG$47,AW1='Input Tables'!$BH$47,AW1='Input Tables'!$BI$47,AW1='Input Tables'!$BJ$47,AW1='Input Tables'!$BK$47, AW1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*AW6),0)","v":0},{"$f":"IF(OR(AX1='Input Tables'!$BA$47, AX1='Input Tables'!$BB$47,AX1='Input Tables'!$BC$47, AX1='Input Tables'!$BD$47,AX1='Input Tables'!$BE$47,AX1='Input Tables'!$BF$47,AX1='Input Tables'!$BG$47,AX1='Input Tables'!$BH$47,AX1='Input Tables'!$BI$47,AX1='Input Tables'!$BJ$47,AX1='Input Tables'!$BK$47, AX1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*AX6),0)","v":0},{"$f":"IF(OR(AY1='Input Tables'!$BA$47, AY1='Input Tables'!$BB$47,AY1='Input Tables'!$BC$47, AY1='Input Tables'!$BD$47,AY1='Input Tables'!$BE$47,AY1='Input Tables'!$BF$47,AY1='Input Tables'!$BG$47,AY1='Input Tables'!$BH$47,AY1='Input Tables'!$BI$47,AY1='Input Tables'!$BJ$47,AY1='Input Tables'!$BK$47, AY1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*AY6),0)","v":0},{"$f":"IF(OR(AZ1='Input Tables'!$BA$47, AZ1='Input Tables'!$BB$47,AZ1='Input Tables'!$BC$47, AZ1='Input Tables'!$BD$47,AZ1='Input Tables'!$BE$47,AZ1='Input Tables'!$BF$47,AZ1='Input Tables'!$BG$47,AZ1='Input Tables'!$BH$47,AZ1='Input Tables'!$BI$47,AZ1='Input Tables'!$BJ$47,AZ1='Input Tables'!$BK$47, AZ1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*AZ6),0)","v":0},{"$f":"IF(OR(BA1='Input Tables'!$BA$47, BA1='Input Tables'!$BB$47,BA1='Input Tables'!$BC$47, BA1='Input Tables'!$BD$47,BA1='Input Tables'!$BE$47,BA1='Input Tables'!$BF$47,BA1='Input Tables'!$BG$47,BA1='Input Tables'!$BH$47,BA1='Input Tables'!$BI$47,BA1='Input Tables'!$BJ$47,BA1='Input Tables'!$BK$47, BA1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*BA6),0)","v":0},{"$f":"IF(OR(BB1='Input Tables'!$BA$47, BB1='Input Tables'!$BB$47,BB1='Input Tables'!$BC$47, BB1='Input Tables'!$BD$47,BB1='Input Tables'!$BE$47,BB1='Input Tables'!$BF$47,BB1='Input Tables'!$BG$47,BB1='Input Tables'!$BH$47,BB1='Input Tables'!$BI$47,BB1='Input Tables'!$BJ$47,BB1='Input Tables'!$BK$47, BB1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*BB6),0)","v":0},{"$f":"IF(OR(BC1='Input Tables'!$BA$47, BC1='Input Tables'!$BB$47,BC1='Input Tables'!$BC$47, BC1='Input Tables'!$BD$47,BC1='Input Tables'!$BE$47,BC1='Input Tables'!$BF$47,BC1='Input Tables'!$BG$47,BC1='Input Tables'!$BH$47,BC1='Input Tables'!$BI$47,BC1='Input Tables'!$BJ$47,BC1='Input Tables'!$BK$47, BC1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*BC6),0)","v":0},{"$f":"IF(OR(BD1='Input Tables'!$BA$47, BD1='Input Tables'!$BB$47,BD1='Input Tables'!$BC$47, BD1='Input Tables'!$BD$47,BD1='Input Tables'!$BE$47,BD1='Input Tables'!$BF$47,BD1='Input Tables'!$BG$47,BD1='Input Tables'!$BH$47,BD1='Input Tables'!$BI$47,BD1='Input Tables'!$BJ$47,BD1='Input Tables'!$BK$47, BD1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*BD6),0)","v":0},{"$f":"IF(OR(BE1='Input Tables'!$BA$47, BE1='Input Tables'!$BB$47,BE1='Input Tables'!$BC$47, BE1='Input Tables'!$BD$47,BE1='Input Tables'!$BE$47,BE1='Input Tables'!$BF$47,BE1='Input Tables'!$BG$47,BE1='Input Tables'!$BH$47,BE1='Input Tables'!$BI$47,BE1='Input Tables'!$BJ$47,BE1='Input Tables'!$BK$47, BE1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*BE6),0)","v":0},{"$f":"IF(OR(BF1='Input Tables'!$BA$47, BF1='Input Tables'!$BB$47,BF1='Input Tables'!$BC$47, BF1='Input Tables'!$BD$47,BF1='Input Tables'!$BE$47,BF1='Input Tables'!$BF$47,BF1='Input Tables'!$BG$47,BF1='Input Tables'!$BH$47,BF1='Input Tables'!$BI$47,BF1='Input Tables'!$BJ$47,BF1='Input Tables'!$BK$47, BF1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*BF6),0)","v":0},{"$f":"IF(OR(BG1='Input Tables'!$BA$47, BG1='Input Tables'!$BB$47,BG1='Input Tables'!$BC$47, BG1='Input Tables'!$BD$47,BG1='Input Tables'!$BE$47,BG1='Input Tables'!$BF$47,BG1='Input Tables'!$BG$47,BG1='Input Tables'!$BH$47,BG1='Input Tables'!$BI$47,BG1='Input Tables'!$BJ$47,BG1='Input Tables'!$BK$47, BG1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*BG6),0)","v":0},{"$f":"IF(OR(BH1='Input Tables'!$BA$47, BH1='Input Tables'!$BB$47,BH1='Input Tables'!$BC$47, BH1='Input Tables'!$BD$47,BH1='Input Tables'!$BE$47,BH1='Input Tables'!$BF$47,BH1='Input Tables'!$BG$47,BH1='Input Tables'!$BH$47,BH1='Input Tables'!$BI$47,BH1='Input Tables'!$BJ$47,BH1='Input Tables'!$BK$47, BH1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*BH6),0)","v":0},{"$f":"IF(OR(BI1='Input Tables'!$BA$47, BI1='Input Tables'!$BB$47,BI1='Input Tables'!$BC$47, BI1='Input Tables'!$BD$47,BI1='Input Tables'!$BE$47,BI1='Input Tables'!$BF$47,BI1='Input Tables'!$BG$47,BI1='Input Tables'!$BH$47,BI1='Input Tables'!$BI$47,BI1='Input Tables'!$BJ$47,BI1='Input Tables'!$BK$47, BI1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*BI6),0)","v":0},{"$f":"IF(OR(BJ1='Input Tables'!$BA$47, BJ1='Input Tables'!$BB$47,BJ1='Input Tables'!$BC$47, BJ1='Input Tables'!$BD$47,BJ1='Input Tables'!$BE$47,BJ1='Input Tables'!$BF$47,BJ1='Input Tables'!$BG$47,BJ1='Input Tables'!$BH$47,BJ1='Input Tables'!$BI$47,BJ1='Input Tables'!$BJ$47,BJ1='Input Tables'!$BK$47, BJ1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*BJ6),0)","v":0},{"$f":"IF(OR(BK1='Input Tables'!$BA$47, BK1='Input Tables'!$BB$47,BK1='Input Tables'!$BC$47, BK1='Input Tables'!$BD$47,BK1='Input Tables'!$BE$47,BK1='Input Tables'!$BF$47,BK1='Input Tables'!$BG$47,BK1='Input Tables'!$BH$47,BK1='Input Tables'!$BI$47,BK1='Input Tables'!$BJ$47,BK1='Input Tables'!$BK$47, BK1='Input Tables'!$BL$47,'Input Tables'!$BM$47),('Cost Budgets'!$G$14*BK6),0)","v":0}]
[]
[null,"Pest Control",null,null,{"$f":"IF(OR(E1='Input Tables'!$BA$54, E1='Input Tables'!$BB$54,E1='Input Tables'!$BC$54, E1='Input Tables'!$BD$54,E1='Input Tables'!$BE$54,E1='Input Tables'!$BF$54,E1='Input Tables'!$BG$54,E1='Input Tables'!$BH$54,E1='Input Tables'!$BI$54,E1='Input Tables'!$BJ$54,E1='Input Tables'!$BK$54, E1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*E6),0)","v":0},{"$f":"IF(OR(F1='Input Tables'!$BA$54, F1='Input Tables'!$BB$54,F1='Input Tables'!$BC$54, F1='Input Tables'!$BD$54,F1='Input Tables'!$BE$54,F1='Input Tables'!$BF$54,F1='Input Tables'!$BG$54,F1='Input Tables'!$BH$54,F1='Input Tables'!$BI$54,F1='Input Tables'!$BJ$54,F1='Input Tables'!$BK$54, F1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*F6),0)","v":0},{"$f":"IF(OR(G1='Input Tables'!$BA$54, G1='Input Tables'!$BB$54,G1='Input Tables'!$BC$54, G1='Input Tables'!$BD$54,G1='Input Tables'!$BE$54,G1='Input Tables'!$BF$54,G1='Input Tables'!$BG$54,G1='Input Tables'!$BH$54,G1='Input Tables'!$BI$54,G1='Input Tables'!$BJ$54,G1='Input Tables'!$BK$54, G1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*G6),0)","v":0},{"$f":"IF(OR(H1='Input Tables'!$BA$54, H1='Input Tables'!$BB$54,H1='Input Tables'!$BC$54, H1='Input Tables'!$BD$54,H1='Input Tables'!$BE$54,H1='Input Tables'!$BF$54,H1='Input Tables'!$BG$54,H1='Input Tables'!$BH$54,H1='Input Tables'!$BI$54,H1='Input Tables'!$BJ$54,H1='Input Tables'!$BK$54, H1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*H6),0)","v":9.0192396694214878},{"$f":"IF(OR(I1='Input Tables'!$BA$54, I1='Input Tables'!$BB$54,I1='Input Tables'!$BC$54, I1='Input Tables'!$BD$54,I1='Input Tables'!$BE$54,I1='Input Tables'!$BF$54,I1='Input Tables'!$BG$54,I1='Input Tables'!$BH$54,I1='Input Tables'!$BI$54,I1='Input Tables'!$BJ$54,I1='Input Tables'!$BK$54, I1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*I6),0)","v":0},{"$f":"IF(OR(J1='Input Tables'!$BA$54, J1='Input Tables'!$BB$54,J1='Input Tables'!$BC$54, J1='Input Tables'!$BD$54,J1='Input Tables'!$BE$54,J1='Input Tables'!$BF$54,J1='Input Tables'!$BG$54,J1='Input Tables'!$BH$54,J1='Input Tables'!$BI$54,J1='Input Tables'!$BJ$54,J1='Input Tables'!$BK$54, J1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*J6),0)","v":0},{"$f":"IF(OR(K1='Input Tables'!$BA$54, K1='Input Tables'!$BB$54,K1='Input Tables'!$BC$54, K1='Input Tables'!$BD$54,K1='Input Tables'!$BE$54,K1='Input Tables'!$BF$54,K1='Input Tables'!$BG$54,K1='Input Tables'!$BH$54,K1='Input Tables'!$BI$54,K1='Input Tables'!$BJ$54,K1='Input Tables'!$BK$54, K1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*K6),0)","v":8.047338842975206},{"$f":"IF(OR(L1='Input Tables'!$BA$54, L1='Input Tables'!$BB$54,L1='Input Tables'!$BC$54, L1='Input Tables'!$BD$54,L1='Input Tables'!$BE$54,L1='Input Tables'!$BF$54,L1='Input Tables'!$BG$54,L1='Input Tables'!$BH$54,L1='Input Tables'!$BI$54,L1='Input Tables'!$BJ$54,L1='Input Tables'!$BK$54, L1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*L6),0)","v":0},{"$f":"IF(OR(M1='Input Tables'!$BA$54, M1='Input Tables'!$BB$54,M1='Input Tables'!$BC$54, M1='Input Tables'!$BD$54,M1='Input Tables'!$BE$54,M1='Input Tables'!$BF$54,M1='Input Tables'!$BG$54,M1='Input Tables'!$BH$54,M1='Input Tables'!$BI$54,M1='Input Tables'!$BJ$54,M1='Input Tables'!$BK$54, M1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*M6),0)","v":0},{"$f":"IF(OR(N1='Input Tables'!$BA$54, N1='Input Tables'!$BB$54,N1='Input Tables'!$BC$54, N1='Input Tables'!$BD$54,N1='Input Tables'!$BE$54,N1='Input Tables'!$BF$54,N1='Input Tables'!$BG$54,N1='Input Tables'!$BH$54,N1='Input Tables'!$BI$54,N1='Input Tables'!$BJ$54,N1='Input Tables'!$BK$54, N1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*N6),0)","v":6.8810578512396692},{"$f":"IF(OR(O1='Input Tables'!$BA$54, O1='Input Tables'!$BB$54,O1='Input Tables'!$BC$54, O1='Input Tables'!$BD$54,O1='Input Tables'!$BE$54,O1='Input Tables'!$BF$54,O1='Input Tables'!$BG$54,O1='Input Tables'!$BH$54,O1='Input Tables'!$BI$54,O1='Input Tables'!$BJ$54,O1='Input Tables'!$BK$54, O1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*O6),0)","v":0},{"$f":"IF(OR(P1='Input Tables'!$BA$54, P1='Input Tables'!$BB$54,P1='Input Tables'!$BC$54, P1='Input Tables'!$BD$54,P1='Input Tables'!$BE$54,P1='Input Tables'!$BF$54,P1='Input Tables'!$BG$54,P1='Input Tables'!$BH$54,P1='Input Tables'!$BI$54,P1='Input Tables'!$BJ$54,P1='Input Tables'!$BK$54, P1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*P6),0)","v":0},{"$f":"IF(OR(Q1='Input Tables'!$BA$54, Q1='Input Tables'!$BB$54,Q1='Input Tables'!$BC$54, Q1='Input Tables'!$BD$54,Q1='Input Tables'!$BE$54,Q1='Input Tables'!$BF$54,Q1='Input Tables'!$BG$54,Q1='Input Tables'!$BH$54,Q1='Input Tables'!$BI$54,Q1='Input Tables'!$BJ$54,Q1='Input Tables'!$BK$54, Q1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*Q6),0)","v":6.8810578512396692},{"$f":"IF(OR(R1='Input Tables'!$BA$54, R1='Input Tables'!$BB$54,R1='Input Tables'!$BC$54, R1='Input Tables'!$BD$54,R1='Input Tables'!$BE$54,R1='Input Tables'!$BF$54,R1='Input Tables'!$BG$54,R1='Input Tables'!$BH$54,R1='Input Tables'!$BI$54,R1='Input Tables'!$BJ$54,R1='Input Tables'!$BK$54, R1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*R6),0)","v":0},{"$f":"IF(OR(S1='Input Tables'!$BA$54, S1='Input Tables'!$BB$54,S1='Input Tables'!$BC$54, S1='Input Tables'!$BD$54,S1='Input Tables'!$BE$54,S1='Input Tables'!$BF$54,S1='Input Tables'!$BG$54,S1='Input Tables'!$BH$54,S1='Input Tables'!$BI$54,S1='Input Tables'!$BJ$54,S1='Input Tables'!$BK$54, S1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*S6),0)","v":0},{"$f":"IF(OR(T1='Input Tables'!$BA$54, T1='Input Tables'!$BB$54,T1='Input Tables'!$BC$54, T1='Input Tables'!$BD$54,T1='Input Tables'!$BE$54,T1='Input Tables'!$BF$54,T1='Input Tables'!$BG$54,T1='Input Tables'!$BH$54,T1='Input Tables'!$BI$54,T1='Input Tables'!$BJ$54,T1='Input Tables'!$BK$54, T1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*T6),0)","v":0},{"$f":"IF(OR(U1='Input Tables'!$BA$54, U1='Input Tables'!$BB$54,U1='Input Tables'!$BC$54, U1='Input Tables'!$BD$54,U1='Input Tables'!$BE$54,U1='Input Tables'!$BF$54,U1='Input Tables'!$BG$54,U1='Input Tables'!$BH$54,U1='Input Tables'!$BI$54,U1='Input Tables'!$BJ$54,U1='Input Tables'!$BK$54, U1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*U6),0)","v":0},{"$f":"IF(OR(V1='Input Tables'!$BA$54, V1='Input Tables'!$BB$54,V1='Input Tables'!$BC$54, V1='Input Tables'!$BD$54,V1='Input Tables'!$BE$54,V1='Input Tables'!$BF$54,V1='Input Tables'!$BG$54,V1='Input Tables'!$BH$54,V1='Input Tables'!$BI$54,V1='Input Tables'!$BJ$54,V1='Input Tables'!$BK$54, V1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*V6),0)","v":0},{"$f":"IF(OR(W1='Input Tables'!$BA$54, W1='Input Tables'!$BB$54,W1='Input Tables'!$BC$54, W1='Input Tables'!$BD$54,W1='Input Tables'!$BE$54,W1='Input Tables'!$BF$54,W1='Input Tables'!$BG$54,W1='Input Tables'!$BH$54,W1='Input Tables'!$BI$54,W1='Input Tables'!$BJ$54,W1='Input Tables'!$BK$54, W1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*W6),0)","v":0},{"$f":"IF(OR(X1='Input Tables'!$BA$54, X1='Input Tables'!$BB$54,X1='Input Tables'!$BC$54, X1='Input Tables'!$BD$54,X1='Input Tables'!$BE$54,X1='Input Tables'!$BF$54,X1='Input Tables'!$BG$54,X1='Input Tables'!$BH$54,X1='Input Tables'!$BI$54,X1='Input Tables'!$BJ$54,X1='Input Tables'!$BK$54, X1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*X6),0)","v":0},{"$f":"IF(OR(Y1='Input Tables'!$BA$54, Y1='Input Tables'!$BB$54,Y1='Input Tables'!$BC$54, Y1='Input Tables'!$BD$54,Y1='Input Tables'!$BE$54,Y1='Input Tables'!$BF$54,Y1='Input Tables'!$BG$54,Y1='Input Tables'!$BH$54,Y1='Input Tables'!$BI$54,Y1='Input Tables'!$BJ$54,Y1='Input Tables'!$BK$54, Y1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*Y6),0)","v":0},{"$f":"IF(OR(Z1='Input Tables'!$BA$54, Z1='Input Tables'!$BB$54,Z1='Input Tables'!$BC$54, Z1='Input Tables'!$BD$54,Z1='Input Tables'!$BE$54,Z1='Input Tables'!$BF$54,Z1='Input Tables'!$BG$54,Z1='Input Tables'!$BH$54,Z1='Input Tables'!$BI$54,Z1='Input Tables'!$BJ$54,Z1='Input Tables'!$BK$54, Z1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*Z6),0)","v":0},{"$f":"IF(OR(AA1='Input Tables'!$BA$54, AA1='Input Tables'!$BB$54,AA1='Input Tables'!$BC$54, AA1='Input Tables'!$BD$54,AA1='Input Tables'!$BE$54,AA1='Input Tables'!$BF$54,AA1='Input Tables'!$BG$54,AA1='Input Tables'!$BH$54,AA1='Input Tables'!$BI$54,AA1='Input Tables'!$BJ$54,AA1='Input Tables'!$BK$54, AA1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*AA6),0)","v":0},{"$f":"IF(OR(AB1='Input Tables'!$BA$54, AB1='Input Tables'!$BB$54,AB1='Input Tables'!$BC$54, AB1='Input Tables'!$BD$54,AB1='Input Tables'!$BE$54,AB1='Input Tables'!$BF$54,AB1='Input Tables'!$BG$54,AB1='Input Tables'!$BH$54,AB1='Input Tables'!$BI$54,AB1='Input Tables'!$BJ$54,AB1='Input Tables'!$BK$54, AB1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*AB6),0)","v":0},{"$f":"IF(OR(AC1='Input Tables'!$BA$54, AC1='Input Tables'!$BB$54,AC1='Input Tables'!$BC$54, AC1='Input Tables'!$BD$54,AC1='Input Tables'!$BE$54,AC1='Input Tables'!$BF$54,AC1='Input Tables'!$BG$54,AC1='Input Tables'!$BH$54,AC1='Input Tables'!$BI$54,AC1='Input Tables'!$BJ$54,AC1='Input Tables'!$BK$54, AC1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*AC6),0)","v":0},{"$f":"IF(OR(AD1='Input Tables'!$BA$54, AD1='Input Tables'!$BB$54,AD1='Input Tables'!$BC$54, AD1='Input Tables'!$BD$54,AD1='Input Tables'!$BE$54,AD1='Input Tables'!$BF$54,AD1='Input Tables'!$BG$54,AD1='Input Tables'!$BH$54,AD1='Input Tables'!$BI$54,AD1='Input Tables'!$BJ$54,AD1='Input Tables'!$BK$54, AD1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*AD6),0)","v":0},{"$f":"IF(OR(AE1='Input Tables'!$BA$54, AE1='Input Tables'!$BB$54,AE1='Input Tables'!$BC$54, AE1='Input Tables'!$BD$54,AE1='Input Tables'!$BE$54,AE1='Input Tables'!$BF$54,AE1='Input Tables'!$BG$54,AE1='Input Tables'!$BH$54,AE1='Input Tables'!$BI$54,AE1='Input Tables'!$BJ$54,AE1='Input Tables'!$BK$54, AE1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*AE6),0)","v":0},{"$f":"IF(OR(AF1='Input Tables'!$BA$54, AF1='Input Tables'!$BB$54,AF1='Input Tables'!$BC$54, AF1='Input Tables'!$BD$54,AF1='Input Tables'!$BE$54,AF1='Input Tables'!$BF$54,AF1='Input Tables'!$BG$54,AF1='Input Tables'!$BH$54,AF1='Input Tables'!$BI$54,AF1='Input Tables'!$BJ$54,AF1='Input Tables'!$BK$54, AF1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*AF6),0)","v":0},{"$f":"IF(OR(AG1='Input Tables'!$BA$54, AG1='Input Tables'!$BB$54,AG1='Input Tables'!$BC$54, AG1='Input Tables'!$BD$54,AG1='Input Tables'!$BE$54,AG1='Input Tables'!$BF$54,AG1='Input Tables'!$BG$54,AG1='Input Tables'!$BH$54,AG1='Input Tables'!$BI$54,AG1='Input Tables'!$BJ$54,AG1='Input Tables'!$BK$54, AG1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*AG6),0)","v":0},{"$f":"IF(OR(AH1='Input Tables'!$BA$54, AH1='Input Tables'!$BB$54,AH1='Input Tables'!$BC$54, AH1='Input Tables'!$BD$54,AH1='Input Tables'!$BE$54,AH1='Input Tables'!$BF$54,AH1='Input Tables'!$BG$54,AH1='Input Tables'!$BH$54,AH1='Input Tables'!$BI$54,AH1='Input Tables'!$BJ$54,AH1='Input Tables'!$BK$54, AH1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*AH6),0)","v":0},{"$f":"IF(OR(AI1='Input Tables'!$BA$54, AI1='Input Tables'!$BB$54,AI1='Input Tables'!$BC$54, AI1='Input Tables'!$BD$54,AI1='Input Tables'!$BE$54,AI1='Input Tables'!$BF$54,AI1='Input Tables'!$BG$54,AI1='Input Tables'!$BH$54,AI1='Input Tables'!$BI$54,AI1='Input Tables'!$BJ$54,AI1='Input Tables'!$BK$54, AI1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*AI6),0)","v":0},{"$f":"IF(OR(AJ1='Input Tables'!$BA$54, AJ1='Input Tables'!$BB$54,AJ1='Input Tables'!$BC$54, AJ1='Input Tables'!$BD$54,AJ1='Input Tables'!$BE$54,AJ1='Input Tables'!$BF$54,AJ1='Input Tables'!$BG$54,AJ1='Input Tables'!$BH$54,AJ1='Input Tables'!$BI$54,AJ1='Input Tables'!$BJ$54,AJ1='Input Tables'!$BK$54, AJ1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*AJ6),0)","v":0},{"$f":"IF(OR(AK1='Input Tables'!$BA$54, AK1='Input Tables'!$BB$54,AK1='Input Tables'!$BC$54, AK1='Input Tables'!$BD$54,AK1='Input Tables'!$BE$54,AK1='Input Tables'!$BF$54,AK1='Input Tables'!$BG$54,AK1='Input Tables'!$BH$54,AK1='Input Tables'!$BI$54,AK1='Input Tables'!$BJ$54,AK1='Input Tables'!$BK$54, AK1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*AK6),0)","v":0},{"$f":"IF(OR(AL1='Input Tables'!$BA$54, AL1='Input Tables'!$BB$54,AL1='Input Tables'!$BC$54, AL1='Input Tables'!$BD$54,AL1='Input Tables'!$BE$54,AL1='Input Tables'!$BF$54,AL1='Input Tables'!$BG$54,AL1='Input Tables'!$BH$54,AL1='Input Tables'!$BI$54,AL1='Input Tables'!$BJ$54,AL1='Input Tables'!$BK$54, AL1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*AL6),0)","v":0},{"$f":"IF(OR(AM1='Input Tables'!$BA$54, AM1='Input Tables'!$BB$54,AM1='Input Tables'!$BC$54, AM1='Input Tables'!$BD$54,AM1='Input Tables'!$BE$54,AM1='Input Tables'!$BF$54,AM1='Input Tables'!$BG$54,AM1='Input Tables'!$BH$54,AM1='Input Tables'!$BI$54,AM1='Input Tables'!$BJ$54,AM1='Input Tables'!$BK$54, AM1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*AM6),0)","v":0},{"$f":"IF(OR(AN1='Input Tables'!$BA$54, AN1='Input Tables'!$BB$54,AN1='Input Tables'!$BC$54, AN1='Input Tables'!$BD$54,AN1='Input Tables'!$BE$54,AN1='Input Tables'!$BF$54,AN1='Input Tables'!$BG$54,AN1='Input Tables'!$BH$54,AN1='Input Tables'!$BI$54,AN1='Input Tables'!$BJ$54,AN1='Input Tables'!$BK$54, AN1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*AN6),0)","v":0},{"$f":"IF(OR(AO1='Input Tables'!$BA$54, AO1='Input Tables'!$BB$54,AO1='Input Tables'!$BC$54, AO1='Input Tables'!$BD$54,AO1='Input Tables'!$BE$54,AO1='Input Tables'!$BF$54,AO1='Input Tables'!$BG$54,AO1='Input Tables'!$BH$54,AO1='Input Tables'!$BI$54,AO1='Input Tables'!$BJ$54,AO1='Input Tables'!$BK$54, AO1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*AO6),0)","v":0},{"$f":"IF(OR(AP1='Input Tables'!$BA$54, AP1='Input Tables'!$BB$54,AP1='Input Tables'!$BC$54, AP1='Input Tables'!$BD$54,AP1='Input Tables'!$BE$54,AP1='Input Tables'!$BF$54,AP1='Input Tables'!$BG$54,AP1='Input Tables'!$BH$54,AP1='Input Tables'!$BI$54,AP1='Input Tables'!$BJ$54,AP1='Input Tables'!$BK$54, AP1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*AP6),0)","v":0},{"$f":"IF(OR(AQ1='Input Tables'!$BA$54, AQ1='Input Tables'!$BB$54,AQ1='Input Tables'!$BC$54, AQ1='Input Tables'!$BD$54,AQ1='Input Tables'!$BE$54,AQ1='Input Tables'!$BF$54,AQ1='Input Tables'!$BG$54,AQ1='Input Tables'!$BH$54,AQ1='Input Tables'!$BI$54,AQ1='Input Tables'!$BJ$54,AQ1='Input Tables'!$BK$54, AQ1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*AQ6),0)","v":0},{"$f":"IF(OR(AR1='Input Tables'!$BA$54, AR1='Input Tables'!$BB$54,AR1='Input Tables'!$BC$54, AR1='Input Tables'!$BD$54,AR1='Input Tables'!$BE$54,AR1='Input Tables'!$BF$54,AR1='Input Tables'!$BG$54,AR1='Input Tables'!$BH$54,AR1='Input Tables'!$BI$54,AR1='Input Tables'!$BJ$54,AR1='Input Tables'!$BK$54, AR1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*AR6),0)","v":0},{"$f":"IF(OR(AS1='Input Tables'!$BA$54, AS1='Input Tables'!$BB$54,AS1='Input Tables'!$BC$54, AS1='Input Tables'!$BD$54,AS1='Input Tables'!$BE$54,AS1='Input Tables'!$BF$54,AS1='Input Tables'!$BG$54,AS1='Input Tables'!$BH$54,AS1='Input Tables'!$BI$54,AS1='Input Tables'!$BJ$54,AS1='Input Tables'!$BK$54, AS1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*AS6),0)","v":0},{"$f":"IF(OR(AT1='Input Tables'!$BA$54, AT1='Input Tables'!$BB$54,AT1='Input Tables'!$BC$54, AT1='Input Tables'!$BD$54,AT1='Input Tables'!$BE$54,AT1='Input Tables'!$BF$54,AT1='Input Tables'!$BG$54,AT1='Input Tables'!$BH$54,AT1='Input Tables'!$BI$54,AT1='Input Tables'!$BJ$54,AT1='Input Tables'!$BK$54, AT1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*AT6),0)","v":0},{"$f":"IF(OR(AU1='Input Tables'!$BA$54, AU1='Input Tables'!$BB$54,AU1='Input Tables'!$BC$54, AU1='Input Tables'!$BD$54,AU1='Input Tables'!$BE$54,AU1='Input Tables'!$BF$54,AU1='Input Tables'!$BG$54,AU1='Input Tables'!$BH$54,AU1='Input Tables'!$BI$54,AU1='Input Tables'!$BJ$54,AU1='Input Tables'!$BK$54, AU1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*AU6),0)","v":0},{"$f":"IF(OR(AV1='Input Tables'!$BA$54, AV1='Input Tables'!$BB$54,AV1='Input Tables'!$BC$54, AV1='Input Tables'!$BD$54,AV1='Input Tables'!$BE$54,AV1='Input Tables'!$BF$54,AV1='Input Tables'!$BG$54,AV1='Input Tables'!$BH$54,AV1='Input Tables'!$BI$54,AV1='Input Tables'!$BJ$54,AV1='Input Tables'!$BK$54, AV1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*AV6),0)","v":0},{"$f":"IF(OR(AW1='Input Tables'!$BA$54, AW1='Input Tables'!$BB$54,AW1='Input Tables'!$BC$54, AW1='Input Tables'!$BD$54,AW1='Input Tables'!$BE$54,AW1='Input Tables'!$BF$54,AW1='Input Tables'!$BG$54,AW1='Input Tables'!$BH$54,AW1='Input Tables'!$BI$54,AW1='Input Tables'!$BJ$54,AW1='Input Tables'!$BK$54, AW1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*AW6),0)","v":0},{"$f":"IF(OR(AX1='Input Tables'!$BA$54, AX1='Input Tables'!$BB$54,AX1='Input Tables'!$BC$54, AX1='Input Tables'!$BD$54,AX1='Input Tables'!$BE$54,AX1='Input Tables'!$BF$54,AX1='Input Tables'!$BG$54,AX1='Input Tables'!$BH$54,AX1='Input Tables'!$BI$54,AX1='Input Tables'!$BJ$54,AX1='Input Tables'!$BK$54, AX1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*AX6),0)","v":0},{"$f":"IF(OR(AY1='Input Tables'!$BA$54, AY1='Input Tables'!$BB$54,AY1='Input Tables'!$BC$54, AY1='Input Tables'!$BD$54,AY1='Input Tables'!$BE$54,AY1='Input Tables'!$BF$54,AY1='Input Tables'!$BG$54,AY1='Input Tables'!$BH$54,AY1='Input Tables'!$BI$54,AY1='Input Tables'!$BJ$54,AY1='Input Tables'!$BK$54, AY1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*AY6),0)","v":0},{"$f":"IF(OR(AZ1='Input Tables'!$BA$54, AZ1='Input Tables'!$BB$54,AZ1='Input Tables'!$BC$54, AZ1='Input Tables'!$BD$54,AZ1='Input Tables'!$BE$54,AZ1='Input Tables'!$BF$54,AZ1='Input Tables'!$BG$54,AZ1='Input Tables'!$BH$54,AZ1='Input Tables'!$BI$54,AZ1='Input Tables'!$BJ$54,AZ1='Input Tables'!$BK$54, AZ1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*AZ6),0)","v":0},{"$f":"IF(OR(BA1='Input Tables'!$BA$54, BA1='Input Tables'!$BB$54,BA1='Input Tables'!$BC$54, BA1='Input Tables'!$BD$54,BA1='Input Tables'!$BE$54,BA1='Input Tables'!$BF$54,BA1='Input Tables'!$BG$54,BA1='Input Tables'!$BH$54,BA1='Input Tables'!$BI$54,BA1='Input Tables'!$BJ$54,BA1='Input Tables'!$BK$54, BA1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*BA6),0)","v":0},{"$f":"IF(OR(BB1='Input Tables'!$BA$54, BB1='Input Tables'!$BB$54,BB1='Input Tables'!$BC$54, BB1='Input Tables'!$BD$54,BB1='Input Tables'!$BE$54,BB1='Input Tables'!$BF$54,BB1='Input Tables'!$BG$54,BB1='Input Tables'!$BH$54,BB1='Input Tables'!$BI$54,BB1='Input Tables'!$BJ$54,BB1='Input Tables'!$BK$54, BB1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*BB6),0)","v":0},{"$f":"IF(OR(BC1='Input Tables'!$BA$54, BC1='Input Tables'!$BB$54,BC1='Input Tables'!$BC$54, BC1='Input Tables'!$BD$54,BC1='Input Tables'!$BE$54,BC1='Input Tables'!$BF$54,BC1='Input Tables'!$BG$54,BC1='Input Tables'!$BH$54,BC1='Input Tables'!$BI$54,BC1='Input Tables'!$BJ$54,BC1='Input Tables'!$BK$54, BC1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*BC6),0)","v":0},{"$f":"IF(OR(BD1='Input Tables'!$BA$54, BD1='Input Tables'!$BB$54,BD1='Input Tables'!$BC$54, BD1='Input Tables'!$BD$54,BD1='Input Tables'!$BE$54,BD1='Input Tables'!$BF$54,BD1='Input Tables'!$BG$54,BD1='Input Tables'!$BH$54,BD1='Input Tables'!$BI$54,BD1='Input Tables'!$BJ$54,BD1='Input Tables'!$BK$54, BD1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*BD6),0)","v":0},{"$f":"IF(OR(BE1='Input Tables'!$BA$54, BE1='Input Tables'!$BB$54,BE1='Input Tables'!$BC$54, BE1='Input Tables'!$BD$54,BE1='Input Tables'!$BE$54,BE1='Input Tables'!$BF$54,BE1='Input Tables'!$BG$54,BE1='Input Tables'!$BH$54,BE1='Input Tables'!$BI$54,BE1='Input Tables'!$BJ$54,BE1='Input Tables'!$BK$54, BE1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*BE6),0)","v":0},{"$f":"IF(OR(BF1='Input Tables'!$BA$54, BF1='Input Tables'!$BB$54,BF1='Input Tables'!$BC$54, BF1='Input Tables'!$BD$54,BF1='Input Tables'!$BE$54,BF1='Input Tables'!$BF$54,BF1='Input Tables'!$BG$54,BF1='Input Tables'!$BH$54,BF1='Input Tables'!$BI$54,BF1='Input Tables'!$BJ$54,BF1='Input Tables'!$BK$54, BF1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*BF6),0)","v":0},{"$f":"IF(OR(BG1='Input Tables'!$BA$54, BG1='Input Tables'!$BB$54,BG1='Input Tables'!$BC$54, BG1='Input Tables'!$BD$54,BG1='Input Tables'!$BE$54,BG1='Input Tables'!$BF$54,BG1='Input Tables'!$BG$54,BG1='Input Tables'!$BH$54,BG1='Input Tables'!$BI$54,BG1='Input Tables'!$BJ$54,BG1='Input Tables'!$BK$54, BG1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*BG6),0)","v":0},{"$f":"IF(OR(BH1='Input Tables'!$BA$54, BH1='Input Tables'!$BB$54,BH1='Input Tables'!$BC$54, BH1='Input Tables'!$BD$54,BH1='Input Tables'!$BE$54,BH1='Input Tables'!$BF$54,BH1='Input Tables'!$BG$54,BH1='Input Tables'!$BH$54,BH1='Input Tables'!$BI$54,BH1='Input Tables'!$BJ$54,BH1='Input Tables'!$BK$54, BH1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*BH6),0)","v":0},{"$f":"IF(OR(BI1='Input Tables'!$BA$54, BI1='Input Tables'!$BB$54,BI1='Input Tables'!$BC$54, BI1='Input Tables'!$BD$54,BI1='Input Tables'!$BE$54,BI1='Input Tables'!$BF$54,BI1='Input Tables'!$BG$54,BI1='Input Tables'!$BH$54,BI1='Input Tables'!$BI$54,BI1='Input Tables'!$BJ$54,BI1='Input Tables'!$BK$54, BI1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*BI6),0)","v":0},{"$f":"IF(OR(BJ1='Input Tables'!$BA$54, BJ1='Input Tables'!$BB$54,BJ1='Input Tables'!$BC$54, BJ1='Input Tables'!$BD$54,BJ1='Input Tables'!$BE$54,BJ1='Input Tables'!$BF$54,BJ1='Input Tables'!$BG$54,BJ1='Input Tables'!$BH$54,BJ1='Input Tables'!$BI$54,BJ1='Input Tables'!$BJ$54,BJ1='Input Tables'!$BK$54, BJ1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*BJ6),0)","v":0},{"$f":"IF(OR(BK1='Input Tables'!$BA$54, BK1='Input Tables'!$BB$54,BK1='Input Tables'!$BC$54, BK1='Input Tables'!$BD$54,BK1='Input Tables'!$BE$54,BK1='Input Tables'!$BF$54,BK1='Input Tables'!$BG$54,BK1='Input Tables'!$BH$54,BK1='Input Tables'!$BI$54,BK1='Input Tables'!$BJ$54,BK1='Input Tables'!$BK$54, BK1='Input Tables'!$BL$54,'Input Tables'!$BM$54),('Cost Budgets'!$G$15*BK6),0)","v":0}]
[]
[null,"Disease Control",null,null,{"$f":"IF(OR(E1='Input Tables'!$BA$68, E1='Input Tables'!$BB$68,E1='Input Tables'!$BC$68, E1='Input Tables'!$BD$68,E1='Input Tables'!$BE$68,E1='Input Tables'!$BF$68,E1='Input Tables'!$BG$68,E1='Input Tables'!$BH$68,E1='Input Tables'!$BI$68,E1='Input Tables'!$BJ$68,E1='Input Tables'!$BK$68, E1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*E6),0)","v":0},{"$f":"IF(OR(F1='Input Tables'!$BA$68, F1='Input Tables'!$BB$68,F1='Input Tables'!$BC$68, F1='Input Tables'!$BD$68,F1='Input Tables'!$BE$68,F1='Input Tables'!$BF$68,F1='Input Tables'!$BG$68,F1='Input Tables'!$BH$68,F1='Input Tables'!$BI$68,F1='Input Tables'!$BJ$68,F1='Input Tables'!$BK$68, F1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*F6),0)","v":0},{"$f":"IF(OR(G1='Input Tables'!$BA$68, G1='Input Tables'!$BB$68,G1='Input Tables'!$BC$68, G1='Input Tables'!$BD$68,G1='Input Tables'!$BE$68,G1='Input Tables'!$BF$68,G1='Input Tables'!$BG$68,G1='Input Tables'!$BH$68,G1='Input Tables'!$BI$68,G1='Input Tables'!$BJ$68,G1='Input Tables'!$BK$68, G1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*G6),0)","v":0},{"$f":"IF(OR(H1='Input Tables'!$BA$68, H1='Input Tables'!$BB$68,H1='Input Tables'!$BC$68, H1='Input Tables'!$BD$68,H1='Input Tables'!$BE$68,H1='Input Tables'!$BF$68,H1='Input Tables'!$BG$68,H1='Input Tables'!$BH$68,H1='Input Tables'!$BI$68,H1='Input Tables'!$BJ$68,H1='Input Tables'!$BK$68, H1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*H6),0)","v":0},{"$f":"IF(OR(I1='Input Tables'!$BA$68, I1='Input Tables'!$BB$68,I1='Input Tables'!$BC$68, I1='Input Tables'!$BD$68,I1='Input Tables'!$BE$68,I1='Input Tables'!$BF$68,I1='Input Tables'!$BG$68,I1='Input Tables'!$BH$68,I1='Input Tables'!$BI$68,I1='Input Tables'!$BJ$68,I1='Input Tables'!$BK$68, I1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*I6),0)","v":0},{"$f":"IF(OR(J1='Input Tables'!$BA$68, J1='Input Tables'!$BB$68,J1='Input Tables'!$BC$68, J1='Input Tables'!$BD$68,J1='Input Tables'!$BE$68,J1='Input Tables'!$BF$68,J1='Input Tables'!$BG$68,J1='Input Tables'!$BH$68,J1='Input Tables'!$BI$68,J1='Input Tables'!$BJ$68,J1='Input Tables'!$BK$68, J1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*J6),0)","v":0},{"$f":"IF(OR(K1='Input Tables'!$BA$68, K1='Input Tables'!$BB$68,K1='Input Tables'!$BC$68, K1='Input Tables'!$BD$68,K1='Input Tables'!$BE$68,K1='Input Tables'!$BF$68,K1='Input Tables'!$BG$68,K1='Input Tables'!$BH$68,K1='Input Tables'!$BI$68,K1='Input Tables'!$BJ$68,K1='Input Tables'!$BK$68, K1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*K6),0)","v":0},{"$f":"IF(OR(L1='Input Tables'!$BA$68, L1='Input Tables'!$BB$68,L1='Input Tables'!$BC$68, L1='Input Tables'!$BD$68,L1='Input Tables'!$BE$68,L1='Input Tables'!$BF$68,L1='Input Tables'!$BG$68,L1='Input Tables'!$BH$68,L1='Input Tables'!$BI$68,L1='Input Tables'!$BJ$68,L1='Input Tables'!$BK$68, L1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*L6),0)","v":0},{"$f":"IF(OR(M1='Input Tables'!$BA$68, M1='Input Tables'!$BB$68,M1='Input Tables'!$BC$68, M1='Input Tables'!$BD$68,M1='Input Tables'!$BE$68,M1='Input Tables'!$BF$68,M1='Input Tables'!$BG$68,M1='Input Tables'!$BH$68,M1='Input Tables'!$BI$68,M1='Input Tables'!$BJ$68,M1='Input Tables'!$BK$68, M1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*M6),0)","v":0},{"$f":"IF(OR(N1='Input Tables'!$BA$68, N1='Input Tables'!$BB$68,N1='Input Tables'!$BC$68, N1='Input Tables'!$BD$68,N1='Input Tables'!$BE$68,N1='Input Tables'!$BF$68,N1='Input Tables'!$BG$68,N1='Input Tables'!$BH$68,N1='Input Tables'!$BI$68,N1='Input Tables'!$BJ$68,N1='Input Tables'!$BK$68, N1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*N6),0)","v":0},{"$f":"IF(OR(O1='Input Tables'!$BA$68, O1='Input Tables'!$BB$68,O1='Input Tables'!$BC$68, O1='Input Tables'!$BD$68,O1='Input Tables'!$BE$68,O1='Input Tables'!$BF$68,O1='Input Tables'!$BG$68,O1='Input Tables'!$BH$68,O1='Input Tables'!$BI$68,O1='Input Tables'!$BJ$68,O1='Input Tables'!$BK$68, O1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*O6),0)","v":0},{"$f":"IF(OR(P1='Input Tables'!$BA$68, P1='Input Tables'!$BB$68,P1='Input Tables'!$BC$68, P1='Input Tables'!$BD$68,P1='Input Tables'!$BE$68,P1='Input Tables'!$BF$68,P1='Input Tables'!$BG$68,P1='Input Tables'!$BH$68,P1='Input Tables'!$BI$68,P1='Input Tables'!$BJ$68,P1='Input Tables'!$BK$68, P1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*P6),0)","v":0},{"$f":"IF(OR(Q1='Input Tables'!$BA$68, Q1='Input Tables'!$BB$68,Q1='Input Tables'!$BC$68, Q1='Input Tables'!$BD$68,Q1='Input Tables'!$BE$68,Q1='Input Tables'!$BF$68,Q1='Input Tables'!$BG$68,Q1='Input Tables'!$BH$68,Q1='Input Tables'!$BI$68,Q1='Input Tables'!$BJ$68,Q1='Input Tables'!$BK$68, Q1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*Q6),0)","v":0},{"$f":"IF(OR(R1='Input Tables'!$BA$68, R1='Input Tables'!$BB$68,R1='Input Tables'!$BC$68, R1='Input Tables'!$BD$68,R1='Input Tables'!$BE$68,R1='Input Tables'!$BF$68,R1='Input Tables'!$BG$68,R1='Input Tables'!$BH$68,R1='Input Tables'!$BI$68,R1='Input Tables'!$BJ$68,R1='Input Tables'!$BK$68, R1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*R6),0)","v":0},{"$f":"IF(OR(S1='Input Tables'!$BA$68, S1='Input Tables'!$BB$68,S1='Input Tables'!$BC$68, S1='Input Tables'!$BD$68,S1='Input Tables'!$BE$68,S1='Input Tables'!$BF$68,S1='Input Tables'!$BG$68,S1='Input Tables'!$BH$68,S1='Input Tables'!$BI$68,S1='Input Tables'!$BJ$68,S1='Input Tables'!$BK$68, S1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*S6),0)","v":0},{"$f":"IF(OR(T1='Input Tables'!$BA$68, T1='Input Tables'!$BB$68,T1='Input Tables'!$BC$68, T1='Input Tables'!$BD$68,T1='Input Tables'!$BE$68,T1='Input Tables'!$BF$68,T1='Input Tables'!$BG$68,T1='Input Tables'!$BH$68,T1='Input Tables'!$BI$68,T1='Input Tables'!$BJ$68,T1='Input Tables'!$BK$68, T1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*T6),0)","v":0},{"$f":"IF(OR(U1='Input Tables'!$BA$68, U1='Input Tables'!$BB$68,U1='Input Tables'!$BC$68, U1='Input Tables'!$BD$68,U1='Input Tables'!$BE$68,U1='Input Tables'!$BF$68,U1='Input Tables'!$BG$68,U1='Input Tables'!$BH$68,U1='Input Tables'!$BI$68,U1='Input Tables'!$BJ$68,U1='Input Tables'!$BK$68, U1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*U6),0)","v":0},{"$f":"IF(OR(V1='Input Tables'!$BA$68, V1='Input Tables'!$BB$68,V1='Input Tables'!$BC$68, V1='Input Tables'!$BD$68,V1='Input Tables'!$BE$68,V1='Input Tables'!$BF$68,V1='Input Tables'!$BG$68,V1='Input Tables'!$BH$68,V1='Input Tables'!$BI$68,V1='Input Tables'!$BJ$68,V1='Input Tables'!$BK$68, V1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*V6),0)","v":0},{"$f":"IF(OR(W1='Input Tables'!$BA$68, W1='Input Tables'!$BB$68,W1='Input Tables'!$BC$68, W1='Input Tables'!$BD$68,W1='Input Tables'!$BE$68,W1='Input Tables'!$BF$68,W1='Input Tables'!$BG$68,W1='Input Tables'!$BH$68,W1='Input Tables'!$BI$68,W1='Input Tables'!$BJ$68,W1='Input Tables'!$BK$68, W1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*W6),0)","v":0},{"$f":"IF(OR(X1='Input Tables'!$BA$68, X1='Input Tables'!$BB$68,X1='Input Tables'!$BC$68, X1='Input Tables'!$BD$68,X1='Input Tables'!$BE$68,X1='Input Tables'!$BF$68,X1='Input Tables'!$BG$68,X1='Input Tables'!$BH$68,X1='Input Tables'!$BI$68,X1='Input Tables'!$BJ$68,X1='Input Tables'!$BK$68, X1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*X6),0)","v":0},{"$f":"IF(OR(Y1='Input Tables'!$BA$68, Y1='Input Tables'!$BB$68,Y1='Input Tables'!$BC$68, Y1='Input Tables'!$BD$68,Y1='Input Tables'!$BE$68,Y1='Input Tables'!$BF$68,Y1='Input Tables'!$BG$68,Y1='Input Tables'!$BH$68,Y1='Input Tables'!$BI$68,Y1='Input Tables'!$BJ$68,Y1='Input Tables'!$BK$68, Y1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*Y6),0)","v":0},{"$f":"IF(OR(Z1='Input Tables'!$BA$68, Z1='Input Tables'!$BB$68,Z1='Input Tables'!$BC$68, Z1='Input Tables'!$BD$68,Z1='Input Tables'!$BE$68,Z1='Input Tables'!$BF$68,Z1='Input Tables'!$BG$68,Z1='Input Tables'!$BH$68,Z1='Input Tables'!$BI$68,Z1='Input Tables'!$BJ$68,Z1='Input Tables'!$BK$68, Z1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*Z6),0)","v":0},{"$f":"IF(OR(AA1='Input Tables'!$BA$68, AA1='Input Tables'!$BB$68,AA1='Input Tables'!$BC$68, AA1='Input Tables'!$BD$68,AA1='Input Tables'!$BE$68,AA1='Input Tables'!$BF$68,AA1='Input Tables'!$BG$68,AA1='Input Tables'!$BH$68,AA1='Input Tables'!$BI$68,AA1='Input Tables'!$BJ$68,AA1='Input Tables'!$BK$68, AA1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*AA6),0)","v":0},{"$f":"IF(OR(AB1='Input Tables'!$BA$68, AB1='Input Tables'!$BB$68,AB1='Input Tables'!$BC$68, AB1='Input Tables'!$BD$68,AB1='Input Tables'!$BE$68,AB1='Input Tables'!$BF$68,AB1='Input Tables'!$BG$68,AB1='Input Tables'!$BH$68,AB1='Input Tables'!$BI$68,AB1='Input Tables'!$BJ$68,AB1='Input Tables'!$BK$68, AB1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*AB6),0)","v":0},{"$f":"IF(OR(AC1='Input Tables'!$BA$68, AC1='Input Tables'!$BB$68,AC1='Input Tables'!$BC$68, AC1='Input Tables'!$BD$68,AC1='Input Tables'!$BE$68,AC1='Input Tables'!$BF$68,AC1='Input Tables'!$BG$68,AC1='Input Tables'!$BH$68,AC1='Input Tables'!$BI$68,AC1='Input Tables'!$BJ$68,AC1='Input Tables'!$BK$68, AC1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*AC6),0)","v":0},{"$f":"IF(OR(AD1='Input Tables'!$BA$68, AD1='Input Tables'!$BB$68,AD1='Input Tables'!$BC$68, AD1='Input Tables'!$BD$68,AD1='Input Tables'!$BE$68,AD1='Input Tables'!$BF$68,AD1='Input Tables'!$BG$68,AD1='Input Tables'!$BH$68,AD1='Input Tables'!$BI$68,AD1='Input Tables'!$BJ$68,AD1='Input Tables'!$BK$68, AD1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*AD6),0)","v":0},{"$f":"IF(OR(AE1='Input Tables'!$BA$68, AE1='Input Tables'!$BB$68,AE1='Input Tables'!$BC$68, AE1='Input Tables'!$BD$68,AE1='Input Tables'!$BE$68,AE1='Input Tables'!$BF$68,AE1='Input Tables'!$BG$68,AE1='Input Tables'!$BH$68,AE1='Input Tables'!$BI$68,AE1='Input Tables'!$BJ$68,AE1='Input Tables'!$BK$68, AE1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*AE6),0)","v":0},{"$f":"IF(OR(AF1='Input Tables'!$BA$68, AF1='Input Tables'!$BB$68,AF1='Input Tables'!$BC$68, AF1='Input Tables'!$BD$68,AF1='Input Tables'!$BE$68,AF1='Input Tables'!$BF$68,AF1='Input Tables'!$BG$68,AF1='Input Tables'!$BH$68,AF1='Input Tables'!$BI$68,AF1='Input Tables'!$BJ$68,AF1='Input Tables'!$BK$68, AF1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*AF6),0)","v":0},{"$f":"IF(OR(AG1='Input Tables'!$BA$68, AG1='Input Tables'!$BB$68,AG1='Input Tables'!$BC$68, AG1='Input Tables'!$BD$68,AG1='Input Tables'!$BE$68,AG1='Input Tables'!$BF$68,AG1='Input Tables'!$BG$68,AG1='Input Tables'!$BH$68,AG1='Input Tables'!$BI$68,AG1='Input Tables'!$BJ$68,AG1='Input Tables'!$BK$68, AG1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*AG6),0)","v":0},{"$f":"IF(OR(AH1='Input Tables'!$BA$68, AH1='Input Tables'!$BB$68,AH1='Input Tables'!$BC$68, AH1='Input Tables'!$BD$68,AH1='Input Tables'!$BE$68,AH1='Input Tables'!$BF$68,AH1='Input Tables'!$BG$68,AH1='Input Tables'!$BH$68,AH1='Input Tables'!$BI$68,AH1='Input Tables'!$BJ$68,AH1='Input Tables'!$BK$68, AH1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*AH6),0)","v":0},{"$f":"IF(OR(AI1='Input Tables'!$BA$68, AI1='Input Tables'!$BB$68,AI1='Input Tables'!$BC$68, AI1='Input Tables'!$BD$68,AI1='Input Tables'!$BE$68,AI1='Input Tables'!$BF$68,AI1='Input Tables'!$BG$68,AI1='Input Tables'!$BH$68,AI1='Input Tables'!$BI$68,AI1='Input Tables'!$BJ$68,AI1='Input Tables'!$BK$68, AI1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*AI6),0)","v":0},{"$f":"IF(OR(AJ1='Input Tables'!$BA$68, AJ1='Input Tables'!$BB$68,AJ1='Input Tables'!$BC$68, AJ1='Input Tables'!$BD$68,AJ1='Input Tables'!$BE$68,AJ1='Input Tables'!$BF$68,AJ1='Input Tables'!$BG$68,AJ1='Input Tables'!$BH$68,AJ1='Input Tables'!$BI$68,AJ1='Input Tables'!$BJ$68,AJ1='Input Tables'!$BK$68, AJ1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*AJ6),0)","v":0},{"$f":"IF(OR(AK1='Input Tables'!$BA$68, AK1='Input Tables'!$BB$68,AK1='Input Tables'!$BC$68, AK1='Input Tables'!$BD$68,AK1='Input Tables'!$BE$68,AK1='Input Tables'!$BF$68,AK1='Input Tables'!$BG$68,AK1='Input Tables'!$BH$68,AK1='Input Tables'!$BI$68,AK1='Input Tables'!$BJ$68,AK1='Input Tables'!$BK$68, AK1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*AK6),0)","v":0},{"$f":"IF(OR(AL1='Input Tables'!$BA$68, AL1='Input Tables'!$BB$68,AL1='Input Tables'!$BC$68, AL1='Input Tables'!$BD$68,AL1='Input Tables'!$BE$68,AL1='Input Tables'!$BF$68,AL1='Input Tables'!$BG$68,AL1='Input Tables'!$BH$68,AL1='Input Tables'!$BI$68,AL1='Input Tables'!$BJ$68,AL1='Input Tables'!$BK$68, AL1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*AL6),0)","v":0},{"$f":"IF(OR(AM1='Input Tables'!$BA$68, AM1='Input Tables'!$BB$68,AM1='Input Tables'!$BC$68, AM1='Input Tables'!$BD$68,AM1='Input Tables'!$BE$68,AM1='Input Tables'!$BF$68,AM1='Input Tables'!$BG$68,AM1='Input Tables'!$BH$68,AM1='Input Tables'!$BI$68,AM1='Input Tables'!$BJ$68,AM1='Input Tables'!$BK$68, AM1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*AM6),0)","v":0},{"$f":"IF(OR(AN1='Input Tables'!$BA$68, AN1='Input Tables'!$BB$68,AN1='Input Tables'!$BC$68, AN1='Input Tables'!$BD$68,AN1='Input Tables'!$BE$68,AN1='Input Tables'!$BF$68,AN1='Input Tables'!$BG$68,AN1='Input Tables'!$BH$68,AN1='Input Tables'!$BI$68,AN1='Input Tables'!$BJ$68,AN1='Input Tables'!$BK$68, AN1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*AN6),0)","v":0},{"$f":"IF(OR(AO1='Input Tables'!$BA$68, AO1='Input Tables'!$BB$68,AO1='Input Tables'!$BC$68, AO1='Input Tables'!$BD$68,AO1='Input Tables'!$BE$68,AO1='Input Tables'!$BF$68,AO1='Input Tables'!$BG$68,AO1='Input Tables'!$BH$68,AO1='Input Tables'!$BI$68,AO1='Input Tables'!$BJ$68,AO1='Input Tables'!$BK$68, AO1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*AO6),0)","v":0},{"$f":"IF(OR(AP1='Input Tables'!$BA$68, AP1='Input Tables'!$BB$68,AP1='Input Tables'!$BC$68, AP1='Input Tables'!$BD$68,AP1='Input Tables'!$BE$68,AP1='Input Tables'!$BF$68,AP1='Input Tables'!$BG$68,AP1='Input Tables'!$BH$68,AP1='Input Tables'!$BI$68,AP1='Input Tables'!$BJ$68,AP1='Input Tables'!$BK$68, AP1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*AP6),0)","v":0},{"$f":"IF(OR(AQ1='Input Tables'!$BA$68, AQ1='Input Tables'!$BB$68,AQ1='Input Tables'!$BC$68, AQ1='Input Tables'!$BD$68,AQ1='Input Tables'!$BE$68,AQ1='Input Tables'!$BF$68,AQ1='Input Tables'!$BG$68,AQ1='Input Tables'!$BH$68,AQ1='Input Tables'!$BI$68,AQ1='Input Tables'!$BJ$68,AQ1='Input Tables'!$BK$68, AQ1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*AQ6),0)","v":0},{"$f":"IF(OR(AR1='Input Tables'!$BA$68, AR1='Input Tables'!$BB$68,AR1='Input Tables'!$BC$68, AR1='Input Tables'!$BD$68,AR1='Input Tables'!$BE$68,AR1='Input Tables'!$BF$68,AR1='Input Tables'!$BG$68,AR1='Input Tables'!$BH$68,AR1='Input Tables'!$BI$68,AR1='Input Tables'!$BJ$68,AR1='Input Tables'!$BK$68, AR1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*AR6),0)","v":0},{"$f":"IF(OR(AS1='Input Tables'!$BA$68, AS1='Input Tables'!$BB$68,AS1='Input Tables'!$BC$68, AS1='Input Tables'!$BD$68,AS1='Input Tables'!$BE$68,AS1='Input Tables'!$BF$68,AS1='Input Tables'!$BG$68,AS1='Input Tables'!$BH$68,AS1='Input Tables'!$BI$68,AS1='Input Tables'!$BJ$68,AS1='Input Tables'!$BK$68, AS1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*AS6),0)","v":0},{"$f":"IF(OR(AT1='Input Tables'!$BA$68, AT1='Input Tables'!$BB$68,AT1='Input Tables'!$BC$68, AT1='Input Tables'!$BD$68,AT1='Input Tables'!$BE$68,AT1='Input Tables'!$BF$68,AT1='Input Tables'!$BG$68,AT1='Input Tables'!$BH$68,AT1='Input Tables'!$BI$68,AT1='Input Tables'!$BJ$68,AT1='Input Tables'!$BK$68, AT1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*AT6),0)","v":0},{"$f":"IF(OR(AU1='Input Tables'!$BA$68, AU1='Input Tables'!$BB$68,AU1='Input Tables'!$BC$68, AU1='Input Tables'!$BD$68,AU1='Input Tables'!$BE$68,AU1='Input Tables'!$BF$68,AU1='Input Tables'!$BG$68,AU1='Input Tables'!$BH$68,AU1='Input Tables'!$BI$68,AU1='Input Tables'!$BJ$68,AU1='Input Tables'!$BK$68, AU1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*AU6),0)","v":0},{"$f":"IF(OR(AV1='Input Tables'!$BA$68, AV1='Input Tables'!$BB$68,AV1='Input Tables'!$BC$68, AV1='Input Tables'!$BD$68,AV1='Input Tables'!$BE$68,AV1='Input Tables'!$BF$68,AV1='Input Tables'!$BG$68,AV1='Input Tables'!$BH$68,AV1='Input Tables'!$BI$68,AV1='Input Tables'!$BJ$68,AV1='Input Tables'!$BK$68, AV1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*AV6),0)","v":0},{"$f":"IF(OR(AW1='Input Tables'!$BA$68, AW1='Input Tables'!$BB$68,AW1='Input Tables'!$BC$68, AW1='Input Tables'!$BD$68,AW1='Input Tables'!$BE$68,AW1='Input Tables'!$BF$68,AW1='Input Tables'!$BG$68,AW1='Input Tables'!$BH$68,AW1='Input Tables'!$BI$68,AW1='Input Tables'!$BJ$68,AW1='Input Tables'!$BK$68, AW1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*AW6),0)","v":0},{"$f":"IF(OR(AX1='Input Tables'!$BA$68, AX1='Input Tables'!$BB$68,AX1='Input Tables'!$BC$68, AX1='Input Tables'!$BD$68,AX1='Input Tables'!$BE$68,AX1='Input Tables'!$BF$68,AX1='Input Tables'!$BG$68,AX1='Input Tables'!$BH$68,AX1='Input Tables'!$BI$68,AX1='Input Tables'!$BJ$68,AX1='Input Tables'!$BK$68, AX1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*AX6),0)","v":0},{"$f":"IF(OR(AY1='Input Tables'!$BA$68, AY1='Input Tables'!$BB$68,AY1='Input Tables'!$BC$68, AY1='Input Tables'!$BD$68,AY1='Input Tables'!$BE$68,AY1='Input Tables'!$BF$68,AY1='Input Tables'!$BG$68,AY1='Input Tables'!$BH$68,AY1='Input Tables'!$BI$68,AY1='Input Tables'!$BJ$68,AY1='Input Tables'!$BK$68, AY1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*AY6),0)","v":0},{"$f":"IF(OR(AZ1='Input Tables'!$BA$68, AZ1='Input Tables'!$BB$68,AZ1='Input Tables'!$BC$68, AZ1='Input Tables'!$BD$68,AZ1='Input Tables'!$BE$68,AZ1='Input Tables'!$BF$68,AZ1='Input Tables'!$BG$68,AZ1='Input Tables'!$BH$68,AZ1='Input Tables'!$BI$68,AZ1='Input Tables'!$BJ$68,AZ1='Input Tables'!$BK$68, AZ1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*AZ6),0)","v":0},{"$f":"IF(OR(BA1='Input Tables'!$BA$68, BA1='Input Tables'!$BB$68,BA1='Input Tables'!$BC$68, BA1='Input Tables'!$BD$68,BA1='Input Tables'!$BE$68,BA1='Input Tables'!$BF$68,BA1='Input Tables'!$BG$68,BA1='Input Tables'!$BH$68,BA1='Input Tables'!$BI$68,BA1='Input Tables'!$BJ$68,BA1='Input Tables'!$BK$68, BA1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*BA6),0)","v":0},{"$f":"IF(OR(BB1='Input Tables'!$BA$68, BB1='Input Tables'!$BB$68,BB1='Input Tables'!$BC$68, BB1='Input Tables'!$BD$68,BB1='Input Tables'!$BE$68,BB1='Input Tables'!$BF$68,BB1='Input Tables'!$BG$68,BB1='Input Tables'!$BH$68,BB1='Input Tables'!$BI$68,BB1='Input Tables'!$BJ$68,BB1='Input Tables'!$BK$68, BB1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*BB6),0)","v":0},{"$f":"IF(OR(BC1='Input Tables'!$BA$68, BC1='Input Tables'!$BB$68,BC1='Input Tables'!$BC$68, BC1='Input Tables'!$BD$68,BC1='Input Tables'!$BE$68,BC1='Input Tables'!$BF$68,BC1='Input Tables'!$BG$68,BC1='Input Tables'!$BH$68,BC1='Input Tables'!$BI$68,BC1='Input Tables'!$BJ$68,BC1='Input Tables'!$BK$68, BC1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*BC6),0)","v":0},{"$f":"IF(OR(BD1='Input Tables'!$BA$68, BD1='Input Tables'!$BB$68,BD1='Input Tables'!$BC$68, BD1='Input Tables'!$BD$68,BD1='Input Tables'!$BE$68,BD1='Input Tables'!$BF$68,BD1='Input Tables'!$BG$68,BD1='Input Tables'!$BH$68,BD1='Input Tables'!$BI$68,BD1='Input Tables'!$BJ$68,BD1='Input Tables'!$BK$68, BD1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*BD6),0)","v":0},{"$f":"IF(OR(BE1='Input Tables'!$BA$68, BE1='Input Tables'!$BB$68,BE1='Input Tables'!$BC$68, BE1='Input Tables'!$BD$68,BE1='Input Tables'!$BE$68,BE1='Input Tables'!$BF$68,BE1='Input Tables'!$BG$68,BE1='Input Tables'!$BH$68,BE1='Input Tables'!$BI$68,BE1='Input Tables'!$BJ$68,BE1='Input Tables'!$BK$68, BE1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*BE6),0)","v":0},{"$f":"IF(OR(BF1='Input Tables'!$BA$68, BF1='Input Tables'!$BB$68,BF1='Input Tables'!$BC$68, BF1='Input Tables'!$BD$68,BF1='Input Tables'!$BE$68,BF1='Input Tables'!$BF$68,BF1='Input Tables'!$BG$68,BF1='Input Tables'!$BH$68,BF1='Input Tables'!$BI$68,BF1='Input Tables'!$BJ$68,BF1='Input Tables'!$BK$68, BF1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*BF6),0)","v":0},{"$f":"IF(OR(BG1='Input Tables'!$BA$68, BG1='Input Tables'!$BB$68,BG1='Input Tables'!$BC$68, BG1='Input Tables'!$BD$68,BG1='Input Tables'!$BE$68,BG1='Input Tables'!$BF$68,BG1='Input Tables'!$BG$68,BG1='Input Tables'!$BH$68,BG1='Input Tables'!$BI$68,BG1='Input Tables'!$BJ$68,BG1='Input Tables'!$BK$68, BG1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*BG6),0)","v":0},{"$f":"IF(OR(BH1='Input Tables'!$BA$68, BH1='Input Tables'!$BB$68,BH1='Input Tables'!$BC$68, BH1='Input Tables'!$BD$68,BH1='Input Tables'!$BE$68,BH1='Input Tables'!$BF$68,BH1='Input Tables'!$BG$68,BH1='Input Tables'!$BH$68,BH1='Input Tables'!$BI$68,BH1='Input Tables'!$BJ$68,BH1='Input Tables'!$BK$68, BH1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*BH6),0)","v":0},{"$f":"IF(OR(BI1='Input Tables'!$BA$68, BI1='Input Tables'!$BB$68,BI1='Input Tables'!$BC$68, BI1='Input Tables'!$BD$68,BI1='Input Tables'!$BE$68,BI1='Input Tables'!$BF$68,BI1='Input Tables'!$BG$68,BI1='Input Tables'!$BH$68,BI1='Input Tables'!$BI$68,BI1='Input Tables'!$BJ$68,BI1='Input Tables'!$BK$68, BI1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*BI6),0)","v":0},{"$f":"IF(OR(BJ1='Input Tables'!$BA$68, BJ1='Input Tables'!$BB$68,BJ1='Input Tables'!$BC$68, BJ1='Input Tables'!$BD$68,BJ1='Input Tables'!$BE$68,BJ1='Input Tables'!$BF$68,BJ1='Input Tables'!$BG$68,BJ1='Input Tables'!$BH$68,BJ1='Input Tables'!$BI$68,BJ1='Input Tables'!$BJ$68,BJ1='Input Tables'!$BK$68, BJ1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*BJ6),0)","v":0},{"$f":"IF(OR(BK1='Input Tables'!$BA$68, BK1='Input Tables'!$BB$68,BK1='Input Tables'!$BC$68, BK1='Input Tables'!$BD$68,BK1='Input Tables'!$BE$68,BK1='Input Tables'!$BF$68,BK1='Input Tables'!$BG$68,BK1='Input Tables'!$BH$68,BK1='Input Tables'!$BI$68,BK1='Input Tables'!$BJ$68,BK1='Input Tables'!$BK$68, BK1='Input Tables'!$BL$68,'Input Tables'!$BM$68),('Cost Budgets'!$G$16*BK6),0)","v":0}]
[]
[null,"Deer Control",null,null,{"$f":"IFERROR(IF(OR(E1='Input Tables'!$BA$76, E1='Input Tables'!$BB$76,E1='Input Tables'!$BC$76, E1='Input Tables'!$BD$76,E1='Input Tables'!$BE$76,E1='Input Tables'!$BF$76,E1='Input Tables'!$BG$76,E1='Input Tables'!$BH$76,E1='Input Tables'!$BI$76,E1='Input Tables'!$BJ$76,E1='Input Tables'!$BK$76, E1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*E6),0),0)","v":349.44},{"$f":"IFERROR(IF(OR(F1='Input Tables'!$BA$76, F1='Input Tables'!$BB$76,F1='Input Tables'!$BC$76, F1='Input Tables'!$BD$76,F1='Input Tables'!$BE$76,F1='Input Tables'!$BF$76,F1='Input Tables'!$BG$76,F1='Input Tables'!$BH$76,F1='Input Tables'!$BI$76,F1='Input Tables'!$BJ$76,F1='Input Tables'!$BK$76, F1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*F6),0),0)","v":0},{"$f":"IFERROR(IF(OR(G1='Input Tables'!$BA$76, G1='Input Tables'!$BB$76,G1='Input Tables'!$BC$76, G1='Input Tables'!$BD$76,G1='Input Tables'!$BE$76,G1='Input Tables'!$BF$76,G1='Input Tables'!$BG$76,G1='Input Tables'!$BH$76,G1='Input Tables'!$BI$76,G1='Input Tables'!$BJ$76,G1='Input Tables'!$BK$76, G1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*G6),0),0)","v":0},{"$f":"IFERROR(IF(OR(H1='Input Tables'!$BA$76, H1='Input Tables'!$BB$76,H1='Input Tables'!$BC$76, H1='Input Tables'!$BD$76,H1='Input Tables'!$BE$76,H1='Input Tables'!$BF$76,H1='Input Tables'!$BG$76,H1='Input Tables'!$BH$76,H1='Input Tables'!$BI$76,H1='Input Tables'!$BJ$76,H1='Input Tables'!$BK$76, H1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*H6),0),0)","v":335.00033057851243},{"$f":"IFERROR(IF(OR(I1='Input Tables'!$BA$76, I1='Input Tables'!$BB$76,I1='Input Tables'!$BC$76, I1='Input Tables'!$BD$76,I1='Input Tables'!$BE$76,I1='Input Tables'!$BF$76,I1='Input Tables'!$BG$76,I1='Input Tables'!$BH$76,I1='Input Tables'!$BI$76,I1='Input Tables'!$BJ$76,I1='Input Tables'!$BK$76, I1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*I6),0),0)","v":0},{"$f":"IFERROR(IF(OR(J1='Input Tables'!$BA$76, J1='Input Tables'!$BB$76,J1='Input Tables'!$BC$76, J1='Input Tables'!$BD$76,J1='Input Tables'!$BE$76,J1='Input Tables'!$BF$76,J1='Input Tables'!$BG$76,J1='Input Tables'!$BH$76,J1='Input Tables'!$BI$76,J1='Input Tables'!$BJ$76,J1='Input Tables'!$BK$76, J1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*J6),0),0)","v":0},{"$f":"IFERROR(IF(OR(K1='Input Tables'!$BA$76, K1='Input Tables'!$BB$76,K1='Input Tables'!$BC$76, K1='Input Tables'!$BD$76,K1='Input Tables'!$BE$76,K1='Input Tables'!$BF$76,K1='Input Tables'!$BG$76,K1='Input Tables'!$BH$76,K1='Input Tables'!$BI$76,K1='Input Tables'!$BJ$76,K1='Input Tables'!$BK$76, K1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*K6),0),0)","v":298.90115702479341},{"$f":"IFERROR(IF(OR(L1='Input Tables'!$BA$76, L1='Input Tables'!$BB$76,L1='Input Tables'!$BC$76, L1='Input Tables'!$BD$76,L1='Input Tables'!$BE$76,L1='Input Tables'!$BF$76,L1='Input Tables'!$BG$76,L1='Input Tables'!$BH$76,L1='Input Tables'!$BI$76,L1='Input Tables'!$BJ$76,L1='Input Tables'!$BK$76, L1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*L6),0),0)","v":0},{"$f":"IFERROR(IF(OR(M1='Input Tables'!$BA$76, M1='Input Tables'!$BB$76,M1='Input Tables'!$BC$76, M1='Input Tables'!$BD$76,M1='Input Tables'!$BE$76,M1='Input Tables'!$BF$76,M1='Input Tables'!$BG$76,M1='Input Tables'!$BH$76,M1='Input Tables'!$BI$76,M1='Input Tables'!$BJ$76,M1='Input Tables'!$BK$76, M1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*M6),0),0)","v":0},{"$f":"IFERROR(IF(OR(N1='Input Tables'!$BA$76, N1='Input Tables'!$BB$76,N1='Input Tables'!$BC$76, N1='Input Tables'!$BD$76,N1='Input Tables'!$BE$76,N1='Input Tables'!$BF$76,N1='Input Tables'!$BG$76,N1='Input Tables'!$BH$76,N1='Input Tables'!$BI$76,N1='Input Tables'!$BJ$76,N1='Input Tables'!$BK$76, N1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*N6),0),0)","v":255.5821487603306},{"$f":"IFERROR(IF(OR(O1='Input Tables'!$BA$76, O1='Input Tables'!$BB$76,O1='Input Tables'!$BC$76, O1='Input Tables'!$BD$76,O1='Input Tables'!$BE$76,O1='Input Tables'!$BF$76,O1='Input Tables'!$BG$76,O1='Input Tables'!$BH$76,O1='Input Tables'!$BI$76,O1='Input Tables'!$BJ$76,O1='Input Tables'!$BK$76, O1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*O6),0),0)","v":0},{"$f":"IFERROR(IF(OR(P1='Input Tables'!$BA$76, P1='Input Tables'!$BB$76,P1='Input Tables'!$BC$76, P1='Input Tables'!$BD$76,P1='Input Tables'!$BE$76,P1='Input Tables'!$BF$76,P1='Input Tables'!$BG$76,P1='Input Tables'!$BH$76,P1='Input Tables'!$BI$76,P1='Input Tables'!$BJ$76,P1='Input Tables'!$BK$76, P1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*P6),0),0)","v":0},{"$f":"IFERROR(IF(OR(Q1='Input Tables'!$BA$76, Q1='Input Tables'!$BB$76,Q1='Input Tables'!$BC$76, Q1='Input Tables'!$BD$76,Q1='Input Tables'!$BE$76,Q1='Input Tables'!$BF$76,Q1='Input Tables'!$BG$76,Q1='Input Tables'!$BH$76,Q1='Input Tables'!$BI$76,Q1='Input Tables'!$BJ$76,Q1='Input Tables'!$BK$76, Q1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*Q6),0),0)","v":255.5821487603306},{"$f":"IFERROR(IF(OR(R1='Input Tables'!$BA$76, R1='Input Tables'!$BB$76,R1='Input Tables'!$BC$76, R1='Input Tables'!$BD$76,R1='Input Tables'!$BE$76,R1='Input Tables'!$BF$76,R1='Input Tables'!$BG$76,R1='Input Tables'!$BH$76,R1='Input Tables'!$BI$76,R1='Input Tables'!$BJ$76,R1='Input Tables'!$BK$76, R1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*R6),0),0)","v":0},{"$f":"IFERROR(IF(OR(S1='Input Tables'!$BA$76, S1='Input Tables'!$BB$76,S1='Input Tables'!$BC$76, S1='Input Tables'!$BD$76,S1='Input Tables'!$BE$76,S1='Input Tables'!$BF$76,S1='Input Tables'!$BG$76,S1='Input Tables'!$BH$76,S1='Input Tables'!$BI$76,S1='Input Tables'!$BJ$76,S1='Input Tables'!$BK$76, S1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*S6),0),0)","v":0},{"$f":"IFERROR(IF(OR(T1='Input Tables'!$BA$76, T1='Input Tables'!$BB$76,T1='Input Tables'!$BC$76, T1='Input Tables'!$BD$76,T1='Input Tables'!$BE$76,T1='Input Tables'!$BF$76,T1='Input Tables'!$BG$76,T1='Input Tables'!$BH$76,T1='Input Tables'!$BI$76,T1='Input Tables'!$BJ$76,T1='Input Tables'!$BK$76, T1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*T6),0),0)","v":0},{"$f":"IFERROR(IF(OR(U1='Input Tables'!$BA$76, U1='Input Tables'!$BB$76,U1='Input Tables'!$BC$76, U1='Input Tables'!$BD$76,U1='Input Tables'!$BE$76,U1='Input Tables'!$BF$76,U1='Input Tables'!$BG$76,U1='Input Tables'!$BH$76,U1='Input Tables'!$BI$76,U1='Input Tables'!$BJ$76,U1='Input Tables'!$BK$76, U1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*U6),0),0)","v":0},{"$f":"IFERROR(IF(OR(V1='Input Tables'!$BA$76, V1='Input Tables'!$BB$76,V1='Input Tables'!$BC$76, V1='Input Tables'!$BD$76,V1='Input Tables'!$BE$76,V1='Input Tables'!$BF$76,V1='Input Tables'!$BG$76,V1='Input Tables'!$BH$76,V1='Input Tables'!$BI$76,V1='Input Tables'!$BJ$76,V1='Input Tables'!$BK$76, V1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*V6),0),0)","v":0},{"$f":"IFERROR(IF(OR(W1='Input Tables'!$BA$76, W1='Input Tables'!$BB$76,W1='Input Tables'!$BC$76, W1='Input Tables'!$BD$76,W1='Input Tables'!$BE$76,W1='Input Tables'!$BF$76,W1='Input Tables'!$BG$76,W1='Input Tables'!$BH$76,W1='Input Tables'!$BI$76,W1='Input Tables'!$BJ$76,W1='Input Tables'!$BK$76, W1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*W6),0),0)","v":0},{"$f":"IFERROR(IF(OR(X1='Input Tables'!$BA$76, X1='Input Tables'!$BB$76,X1='Input Tables'!$BC$76, X1='Input Tables'!$BD$76,X1='Input Tables'!$BE$76,X1='Input Tables'!$BF$76,X1='Input Tables'!$BG$76,X1='Input Tables'!$BH$76,X1='Input Tables'!$BI$76,X1='Input Tables'!$BJ$76,X1='Input Tables'!$BK$76, X1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*X6),0),0)","v":0},{"$f":"IFERROR(IF(OR(Y1='Input Tables'!$BA$76, Y1='Input Tables'!$BB$76,Y1='Input Tables'!$BC$76, Y1='Input Tables'!$BD$76,Y1='Input Tables'!$BE$76,Y1='Input Tables'!$BF$76,Y1='Input Tables'!$BG$76,Y1='Input Tables'!$BH$76,Y1='Input Tables'!$BI$76,Y1='Input Tables'!$BJ$76,Y1='Input Tables'!$BK$76, Y1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*Y6),0),0)","v":0},{"$f":"IFERROR(IF(OR(Z1='Input Tables'!$BA$76, Z1='Input Tables'!$BB$76,Z1='Input Tables'!$BC$76, Z1='Input Tables'!$BD$76,Z1='Input Tables'!$BE$76,Z1='Input Tables'!$BF$76,Z1='Input Tables'!$BG$76,Z1='Input Tables'!$BH$76,Z1='Input Tables'!$BI$76,Z1='Input Tables'!$BJ$76,Z1='Input Tables'!$BK$76, Z1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*Z6),0),0)","v":0},{"$f":"IFERROR(IF(OR(AA1='Input Tables'!$BA$76, AA1='Input Tables'!$BB$76,AA1='Input Tables'!$BC$76, AA1='Input Tables'!$BD$76,AA1='Input Tables'!$BE$76,AA1='Input Tables'!$BF$76,AA1='Input Tables'!$BG$76,AA1='Input Tables'!$BH$76,AA1='Input Tables'!$BI$76,AA1='Input Tables'!$BJ$76,AA1='Input Tables'!$BK$76, AA1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*AA6),0),0)","v":0},{"$f":"IFERROR(IF(OR(AB1='Input Tables'!$BA$76, AB1='Input Tables'!$BB$76,AB1='Input Tables'!$BC$76, AB1='Input Tables'!$BD$76,AB1='Input Tables'!$BE$76,AB1='Input Tables'!$BF$76,AB1='Input Tables'!$BG$76,AB1='Input Tables'!$BH$76,AB1='Input Tables'!$BI$76,AB1='Input Tables'!$BJ$76,AB1='Input Tables'!$BK$76, AB1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*AB6),0),0)","v":0},{"$f":"IFERROR(IF(OR(AC1='Input Tables'!$BA$76, AC1='Input Tables'!$BB$76,AC1='Input Tables'!$BC$76, AC1='Input Tables'!$BD$76,AC1='Input Tables'!$BE$76,AC1='Input Tables'!$BF$76,AC1='Input Tables'!$BG$76,AC1='Input Tables'!$BH$76,AC1='Input Tables'!$BI$76,AC1='Input Tables'!$BJ$76,AC1='Input Tables'!$BK$76, AC1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*AC6),0),0)","v":0},{"$f":"IFERROR(IF(OR(AD1='Input Tables'!$BA$76, AD1='Input Tables'!$BB$76,AD1='Input Tables'!$BC$76, AD1='Input Tables'!$BD$76,AD1='Input Tables'!$BE$76,AD1='Input Tables'!$BF$76,AD1='Input Tables'!$BG$76,AD1='Input Tables'!$BH$76,AD1='Input Tables'!$BI$76,AD1='Input Tables'!$BJ$76,AD1='Input Tables'!$BK$76, AD1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*AD6),0),0)","v":0},{"$f":"IFERROR(IF(OR(AE1='Input Tables'!$BA$76, AE1='Input Tables'!$BB$76,AE1='Input Tables'!$BC$76, AE1='Input Tables'!$BD$76,AE1='Input Tables'!$BE$76,AE1='Input Tables'!$BF$76,AE1='Input Tables'!$BG$76,AE1='Input Tables'!$BH$76,AE1='Input Tables'!$BI$76,AE1='Input Tables'!$BJ$76,AE1='Input Tables'!$BK$76, AE1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*AE6),0),0)","v":0},{"$f":"IFERROR(IF(OR(AF1='Input Tables'!$BA$76, AF1='Input Tables'!$BB$76,AF1='Input Tables'!$BC$76, AF1='Input Tables'!$BD$76,AF1='Input Tables'!$BE$76,AF1='Input Tables'!$BF$76,AF1='Input Tables'!$BG$76,AF1='Input Tables'!$BH$76,AF1='Input Tables'!$BI$76,AF1='Input Tables'!$BJ$76,AF1='Input Tables'!$BK$76, AF1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*AF6),0),0)","v":0},{"$f":"IFERROR(IF(OR(AG1='Input Tables'!$BA$76, AG1='Input Tables'!$BB$76,AG1='Input Tables'!$BC$76, AG1='Input Tables'!$BD$76,AG1='Input Tables'!$BE$76,AG1='Input Tables'!$BF$76,AG1='Input Tables'!$BG$76,AG1='Input Tables'!$BH$76,AG1='Input Tables'!$BI$76,AG1='Input Tables'!$BJ$76,AG1='Input Tables'!$BK$76, AG1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*AG6),0),0)","v":0},{"$f":"IFERROR(IF(OR(AH1='Input Tables'!$BA$76, AH1='Input Tables'!$BB$76,AH1='Input Tables'!$BC$76, AH1='Input Tables'!$BD$76,AH1='Input Tables'!$BE$76,AH1='Input Tables'!$BF$76,AH1='Input Tables'!$BG$76,AH1='Input Tables'!$BH$76,AH1='Input Tables'!$BI$76,AH1='Input Tables'!$BJ$76,AH1='Input Tables'!$BK$76, AH1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*AH6),0),0)","v":0},{"$f":"IFERROR(IF(OR(AI1='Input Tables'!$BA$76, AI1='Input Tables'!$BB$76,AI1='Input Tables'!$BC$76, AI1='Input Tables'!$BD$76,AI1='Input Tables'!$BE$76,AI1='Input Tables'!$BF$76,AI1='Input Tables'!$BG$76,AI1='Input Tables'!$BH$76,AI1='Input Tables'!$BI$76,AI1='Input Tables'!$BJ$76,AI1='Input Tables'!$BK$76, AI1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*AI6),0),0)","v":0},{"$f":"IFERROR(IF(OR(AJ1='Input Tables'!$BA$76, AJ1='Input Tables'!$BB$76,AJ1='Input Tables'!$BC$76, AJ1='Input Tables'!$BD$76,AJ1='Input Tables'!$BE$76,AJ1='Input Tables'!$BF$76,AJ1='Input Tables'!$BG$76,AJ1='Input Tables'!$BH$76,AJ1='Input Tables'!$BI$76,AJ1='Input Tables'!$BJ$76,AJ1='Input Tables'!$BK$76, AJ1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*AJ6),0),0)","v":0},{"$f":"IFERROR(IF(OR(AK1='Input Tables'!$BA$76, AK1='Input Tables'!$BB$76,AK1='Input Tables'!$BC$76, AK1='Input Tables'!$BD$76,AK1='Input Tables'!$BE$76,AK1='Input Tables'!$BF$76,AK1='Input Tables'!$BG$76,AK1='Input Tables'!$BH$76,AK1='Input Tables'!$BI$76,AK1='Input Tables'!$BJ$76,AK1='Input Tables'!$BK$76, AK1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*AK6),0),0)","v":0},{"$f":"IFERROR(IF(OR(AL1='Input Tables'!$BA$76, AL1='Input Tables'!$BB$76,AL1='Input Tables'!$BC$76, AL1='Input Tables'!$BD$76,AL1='Input Tables'!$BE$76,AL1='Input Tables'!$BF$76,AL1='Input Tables'!$BG$76,AL1='Input Tables'!$BH$76,AL1='Input Tables'!$BI$76,AL1='Input Tables'!$BJ$76,AL1='Input Tables'!$BK$76, AL1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*AL6),0),0)","v":0},{"$f":"IFERROR(IF(OR(AM1='Input Tables'!$BA$76, AM1='Input Tables'!$BB$76,AM1='Input Tables'!$BC$76, AM1='Input Tables'!$BD$76,AM1='Input Tables'!$BE$76,AM1='Input Tables'!$BF$76,AM1='Input Tables'!$BG$76,AM1='Input Tables'!$BH$76,AM1='Input Tables'!$BI$76,AM1='Input Tables'!$BJ$76,AM1='Input Tables'!$BK$76, AM1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*AM6),0),0)","v":0},{"$f":"IFERROR(IF(OR(AN1='Input Tables'!$BA$76, AN1='Input Tables'!$BB$76,AN1='Input Tables'!$BC$76, AN1='Input Tables'!$BD$76,AN1='Input Tables'!$BE$76,AN1='Input Tables'!$BF$76,AN1='Input Tables'!$BG$76,AN1='Input Tables'!$BH$76,AN1='Input Tables'!$BI$76,AN1='Input Tables'!$BJ$76,AN1='Input Tables'!$BK$76, AN1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*AN6),0),0)","v":0},{"$f":"IFERROR(IF(OR(AO1='Input Tables'!$BA$76, AO1='Input Tables'!$BB$76,AO1='Input Tables'!$BC$76, AO1='Input Tables'!$BD$76,AO1='Input Tables'!$BE$76,AO1='Input Tables'!$BF$76,AO1='Input Tables'!$BG$76,AO1='Input Tables'!$BH$76,AO1='Input Tables'!$BI$76,AO1='Input Tables'!$BJ$76,AO1='Input Tables'!$BK$76, AO1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*AO6),0),0)","v":0},{"$f":"IFERROR(IF(OR(AP1='Input Tables'!$BA$76, AP1='Input Tables'!$BB$76,AP1='Input Tables'!$BC$76, AP1='Input Tables'!$BD$76,AP1='Input Tables'!$BE$76,AP1='Input Tables'!$BF$76,AP1='Input Tables'!$BG$76,AP1='Input Tables'!$BH$76,AP1='Input Tables'!$BI$76,AP1='Input Tables'!$BJ$76,AP1='Input Tables'!$BK$76, AP1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*AP6),0),0)","v":0},{"$f":"IFERROR(IF(OR(AQ1='Input Tables'!$BA$76, AQ1='Input Tables'!$BB$76,AQ1='Input Tables'!$BC$76, AQ1='Input Tables'!$BD$76,AQ1='Input Tables'!$BE$76,AQ1='Input Tables'!$BF$76,AQ1='Input Tables'!$BG$76,AQ1='Input Tables'!$BH$76,AQ1='Input Tables'!$BI$76,AQ1='Input Tables'!$BJ$76,AQ1='Input Tables'!$BK$76, AQ1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*AQ6),0),0)","v":0},{"$f":"IFERROR(IF(OR(AR1='Input Tables'!$BA$76, AR1='Input Tables'!$BB$76,AR1='Input Tables'!$BC$76, AR1='Input Tables'!$BD$76,AR1='Input Tables'!$BE$76,AR1='Input Tables'!$BF$76,AR1='Input Tables'!$BG$76,AR1='Input Tables'!$BH$76,AR1='Input Tables'!$BI$76,AR1='Input Tables'!$BJ$76,AR1='Input Tables'!$BK$76, AR1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*AR6),0),0)","v":0},{"$f":"IFERROR(IF(OR(AS1='Input Tables'!$BA$76, AS1='Input Tables'!$BB$76,AS1='Input Tables'!$BC$76, AS1='Input Tables'!$BD$76,AS1='Input Tables'!$BE$76,AS1='Input Tables'!$BF$76,AS1='Input Tables'!$BG$76,AS1='Input Tables'!$BH$76,AS1='Input Tables'!$BI$76,AS1='Input Tables'!$BJ$76,AS1='Input Tables'!$BK$76, AS1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*AS6),0),0)","v":0},{"$f":"IFERROR(IF(OR(AT1='Input Tables'!$BA$76, AT1='Input Tables'!$BB$76,AT1='Input Tables'!$BC$76, AT1='Input Tables'!$BD$76,AT1='Input Tables'!$BE$76,AT1='Input Tables'!$BF$76,AT1='Input Tables'!$BG$76,AT1='Input Tables'!$BH$76,AT1='Input Tables'!$BI$76,AT1='Input Tables'!$BJ$76,AT1='Input Tables'!$BK$76, AT1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*AT6),0),0)","v":0},{"$f":"IFERROR(IF(OR(AU1='Input Tables'!$BA$76, AU1='Input Tables'!$BB$76,AU1='Input Tables'!$BC$76, AU1='Input Tables'!$BD$76,AU1='Input Tables'!$BE$76,AU1='Input Tables'!$BF$76,AU1='Input Tables'!$BG$76,AU1='Input Tables'!$BH$76,AU1='Input Tables'!$BI$76,AU1='Input Tables'!$BJ$76,AU1='Input Tables'!$BK$76, AU1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*AU6),0),0)","v":0},{"$f":"IFERROR(IF(OR(AV1='Input Tables'!$BA$76, AV1='Input Tables'!$BB$76,AV1='Input Tables'!$BC$76, AV1='Input Tables'!$BD$76,AV1='Input Tables'!$BE$76,AV1='Input Tables'!$BF$76,AV1='Input Tables'!$BG$76,AV1='Input Tables'!$BH$76,AV1='Input Tables'!$BI$76,AV1='Input Tables'!$BJ$76,AV1='Input Tables'!$BK$76, AV1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*AV6),0),0)","v":0},{"$f":"IFERROR(IF(OR(AW1='Input Tables'!$BA$76, AW1='Input Tables'!$BB$76,AW1='Input Tables'!$BC$76, AW1='Input Tables'!$BD$76,AW1='Input Tables'!$BE$76,AW1='Input Tables'!$BF$76,AW1='Input Tables'!$BG$76,AW1='Input Tables'!$BH$76,AW1='Input Tables'!$BI$76,AW1='Input Tables'!$BJ$76,AW1='Input Tables'!$BK$76, AW1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*AW6),0),0)","v":0},{"$f":"IFERROR(IF(OR(AX1='Input Tables'!$BA$76, AX1='Input Tables'!$BB$76,AX1='Input Tables'!$BC$76, AX1='Input Tables'!$BD$76,AX1='Input Tables'!$BE$76,AX1='Input Tables'!$BF$76,AX1='Input Tables'!$BG$76,AX1='Input Tables'!$BH$76,AX1='Input Tables'!$BI$76,AX1='Input Tables'!$BJ$76,AX1='Input Tables'!$BK$76, AX1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*AX6),0),0)","v":0},{"$f":"IFERROR(IF(OR(AY1='Input Tables'!$BA$76, AY1='Input Tables'!$BB$76,AY1='Input Tables'!$BC$76, AY1='Input Tables'!$BD$76,AY1='Input Tables'!$BE$76,AY1='Input Tables'!$BF$76,AY1='Input Tables'!$BG$76,AY1='Input Tables'!$BH$76,AY1='Input Tables'!$BI$76,AY1='Input Tables'!$BJ$76,AY1='Input Tables'!$BK$76, AY1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*AY6),0),0)","v":0},{"$f":"IFERROR(IF(OR(AZ1='Input Tables'!$BA$76, AZ1='Input Tables'!$BB$76,AZ1='Input Tables'!$BC$76, AZ1='Input Tables'!$BD$76,AZ1='Input Tables'!$BE$76,AZ1='Input Tables'!$BF$76,AZ1='Input Tables'!$BG$76,AZ1='Input Tables'!$BH$76,AZ1='Input Tables'!$BI$76,AZ1='Input Tables'!$BJ$76,AZ1='Input Tables'!$BK$76, AZ1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*AZ6),0),0)","v":0},{"$f":"IFERROR(IF(OR(BA1='Input Tables'!$BA$76, BA1='Input Tables'!$BB$76,BA1='Input Tables'!$BC$76, BA1='Input Tables'!$BD$76,BA1='Input Tables'!$BE$76,BA1='Input Tables'!$BF$76,BA1='Input Tables'!$BG$76,BA1='Input Tables'!$BH$76,BA1='Input Tables'!$BI$76,BA1='Input Tables'!$BJ$76,BA1='Input Tables'!$BK$76, BA1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*BA6),0),0)","v":0},{"$f":"IFERROR(IF(OR(BB1='Input Tables'!$BA$76, BB1='Input Tables'!$BB$76,BB1='Input Tables'!$BC$76, BB1='Input Tables'!$BD$76,BB1='Input Tables'!$BE$76,BB1='Input Tables'!$BF$76,BB1='Input Tables'!$BG$76,BB1='Input Tables'!$BH$76,BB1='Input Tables'!$BI$76,BB1='Input Tables'!$BJ$76,BB1='Input Tables'!$BK$76, BB1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*BB6),0),0)","v":0},{"$f":"IFERROR(IF(OR(BC1='Input Tables'!$BA$76, BC1='Input Tables'!$BB$76,BC1='Input Tables'!$BC$76, BC1='Input Tables'!$BD$76,BC1='Input Tables'!$BE$76,BC1='Input Tables'!$BF$76,BC1='Input Tables'!$BG$76,BC1='Input Tables'!$BH$76,BC1='Input Tables'!$BI$76,BC1='Input Tables'!$BJ$76,BC1='Input Tables'!$BK$76, BC1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*BC6),0),0)","v":0},{"$f":"IFERROR(IF(OR(BD1='Input Tables'!$BA$76, BD1='Input Tables'!$BB$76,BD1='Input Tables'!$BC$76, BD1='Input Tables'!$BD$76,BD1='Input Tables'!$BE$76,BD1='Input Tables'!$BF$76,BD1='Input Tables'!$BG$76,BD1='Input Tables'!$BH$76,BD1='Input Tables'!$BI$76,BD1='Input Tables'!$BJ$76,BD1='Input Tables'!$BK$76, BD1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*BD6),0),0)","v":0},{"$f":"IFERROR(IF(OR(BE1='Input Tables'!$BA$76, BE1='Input Tables'!$BB$76,BE1='Input Tables'!$BC$76, BE1='Input Tables'!$BD$76,BE1='Input Tables'!$BE$76,BE1='Input Tables'!$BF$76,BE1='Input Tables'!$BG$76,BE1='Input Tables'!$BH$76,BE1='Input Tables'!$BI$76,BE1='Input Tables'!$BJ$76,BE1='Input Tables'!$BK$76, BE1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*BE6),0),0)","v":0},{"$f":"IFERROR(IF(OR(BF1='Input Tables'!$BA$76, BF1='Input Tables'!$BB$76,BF1='Input Tables'!$BC$76, BF1='Input Tables'!$BD$76,BF1='Input Tables'!$BE$76,BF1='Input Tables'!$BF$76,BF1='Input Tables'!$BG$76,BF1='Input Tables'!$BH$76,BF1='Input Tables'!$BI$76,BF1='Input Tables'!$BJ$76,BF1='Input Tables'!$BK$76, BF1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*BF6),0),0)","v":0},{"$f":"IFERROR(IF(OR(BG1='Input Tables'!$BA$76, BG1='Input Tables'!$BB$76,BG1='Input Tables'!$BC$76, BG1='Input Tables'!$BD$76,BG1='Input Tables'!$BE$76,BG1='Input Tables'!$BF$76,BG1='Input Tables'!$BG$76,BG1='Input Tables'!$BH$76,BG1='Input Tables'!$BI$76,BG1='Input Tables'!$BJ$76,BG1='Input Tables'!$BK$76, BG1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*BG6),0),0)","v":0},{"$f":"IFERROR(IF(OR(BH1='Input Tables'!$BA$76, BH1='Input Tables'!$BB$76,BH1='Input Tables'!$BC$76, BH1='Input Tables'!$BD$76,BH1='Input Tables'!$BE$76,BH1='Input Tables'!$BF$76,BH1='Input Tables'!$BG$76,BH1='Input Tables'!$BH$76,BH1='Input Tables'!$BI$76,BH1='Input Tables'!$BJ$76,BH1='Input Tables'!$BK$76, BH1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*BH6),0),0)","v":0},{"$f":"IFERROR(IF(OR(BI1='Input Tables'!$BA$76, BI1='Input Tables'!$BB$76,BI1='Input Tables'!$BC$76, BI1='Input Tables'!$BD$76,BI1='Input Tables'!$BE$76,BI1='Input Tables'!$BF$76,BI1='Input Tables'!$BG$76,BI1='Input Tables'!$BH$76,BI1='Input Tables'!$BI$76,BI1='Input Tables'!$BJ$76,BI1='Input Tables'!$BK$76, BI1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*BI6),0),0)","v":0},{"$f":"IFERROR(IF(OR(BJ1='Input Tables'!$BA$76, BJ1='Input Tables'!$BB$76,BJ1='Input Tables'!$BC$76, BJ1='Input Tables'!$BD$76,BJ1='Input Tables'!$BE$76,BJ1='Input Tables'!$BF$76,BJ1='Input Tables'!$BG$76,BJ1='Input Tables'!$BH$76,BJ1='Input Tables'!$BI$76,BJ1='Input Tables'!$BJ$76,BJ1='Input Tables'!$BK$76, BJ1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*BJ6),0),0)","v":0},{"$f":"IFERROR(IF(OR(BK1='Input Tables'!$BA$76, BK1='Input Tables'!$BB$76,BK1='Input Tables'!$BC$76, BK1='Input Tables'!$BD$76,BK1='Input Tables'!$BE$76,BK1='Input Tables'!$BF$76,BK1='Input Tables'!$BG$76,BK1='Input Tables'!$BH$76,BK1='Input Tables'!$BI$76,BK1='Input Tables'!$BJ$76,BK1='Input Tables'!$BK$76, BK1='Input Tables'!$BL$76,'Input Tables'!$BM$76),('Cost Budgets'!$G$17*BK6),0),0)","v":0}]
[]
[null,"Potential Revenue less Est. /Man. Costs",null,{"$f":"D37-D40-D42-D44-D46-D48-D50-D52","v":-1365.068},{"$f":"E37-E40-E42-E44-E46-E48-E50-E52","v":-559.44000000000005},617.21611199999961,1987.3398095999992,2101.1108300165279,3632.356744661156,4613.6912562512398,4742.1572450578506,4481.1108813223127,5117.5874017190063,6388.1363463074367,5832.726307319007,8061.2347537190044,7029.401399107438,7529.0092057190059,8103.5002297190067,8567.568316919007,7864.7732497190054,7229.7082848270566,7457.7886683471061,6989.9826163976677,6360.3870241455697,7023.8235059211556,6120.8135376953251,6061.7379846250406,5682.448261478733,5110.6284161285221,5577.0234629935094,4814.7424910680438,4913.9892858009061,4447.7634503214995,4469.0202357337894,3931.5673882168176,4146.8518487330457,3595.8334069319285,3689.5753081588614,3547.0708461515214,3144.1455201893427,3261.6016832446394,2775.9187081846471,2877.2549220190726,2753.476693379569,2464.9917706903075,2649.9922926464815,2223.2150317188962,2356.9543181687254,2167.6346253825573,1963.7610266275951,1951.870772361553,1939.4140057253574,1756.8414501499265,1769.7095106233605,1714.0648024014733,1594.6893536580017,1607.7093130839032,1600.6928571790315,1344.3455911334945,1449.0351359878371,1356.0905519178043,1372.4240663871747]
["Harvesting Costs"]
[null,"Harvesting Cost (Potential)",null,{"$f":"IF(D12>0,'Cost Budgets'!$F$20,0)","v":0},{"$f":"IF(E12>0,'Cost Budgets'!$F$20,0)","v":0},{"$f":"IF(F12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(G12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(H12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(I12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(J12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(K12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(L12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(M12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(N12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(O12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(P12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(Q12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(R12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(S12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(T12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(U12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(V12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(W12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(X12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(Y12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(Z12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(AA12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(AB12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(AC12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(AD12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(AE12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(AF12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(AG12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(AH12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(AI12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(AJ12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(AK12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(AL12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(AM12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(AN12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(AO12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(AP12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(AQ12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(AR12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(AS12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(AT12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(AU12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(AV12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(AW12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(AX12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(AY12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(AZ12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(BA12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(BB12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(BC12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(BD12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(BE12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(BF12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(BG12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(BH12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(BI12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(BJ12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727},{"$f":"IF(BK12>0,'Cost Budgets'!$F$20,0)","v":2058.6492131438727}]
[]
[null,"Harvesting Cost (Actual)",null,{"$f":"IF(D56>D20,0,D56)","v":0},0,0,2058.6492131438727,2058.6492131438727,2058.6492131438727,2058.6492131438727,2058.6492131438727,2058.6492131438727,2058.6492131438727,2058.6492131438727,2058.6492131438727,2058.6492131438727,2058.6492131438727,2058.6492131438727,2058.6492131438727,2058.6492131438727,2058.6492131438727,2058.6492131438727,2058.6492131438727,2058.6492131438727,2058.6492131438727,2058.6492131438727,2058.6492131438727,2058.6492131438727,2058.6492131438727,2058.6492131438727,2058.6492131438727,2058.6492131438727,2058.6492131438727,2058.6492131438727,2058.6492131438727,{"$f":"IF(AJ56>AJ20,0,AJ56)","v":2058.6492131438727},2058.6492131438727,2058.6492131438727,2058.6492131438727,2058.6492131438727,2058.6492131438727,2058.6492131438727,2058.6492131438727,2058.6492131438727,2058.6492131438727,2058.6492131438727,2058.6492131438727,2058.6492131438727,2058.6492131438727,2058.6492131438727,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Total Revenues",null,{"$f":"D22","v":0},{"$f":"E22","v":0},0,2077.3398095999992,2577.8113919999992,3713.0592239999987,4840.0581983999991,5126.089211999999,4590.9158399999978,5183.4138479999983,6751.8259991999985,5898.5527535999991,8127.0611999999965,7357.6910520000001,7594.8356519999979,8169.3266759999988,8633.3947631999981,7930.5996959999975,7290.3358259999995,7517.0324699999983,7044.6553882559983,6409.6394358599991,7071.8109852599982,6165.2281311482393,6104.9267160299996,5722.4989139860063,5146.7080375816986,5612.0063354315262,4847.2781464348845,4945.4738709951207,4477.1028808668307,4497.3563624085828,3958.0244425132955,4172.3543627403596,3619.6912749944977,3712.5275707654441,3570.0231087581042,3165.6805080203681,3282.2587195905639,2795.3373843043905,2895.8462547304048,2772.0680260909012,2482.5192854595311,2666.7244920866801,2239.0199748582995,2372.0132976649043,2182.6936048787361,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Costs",null,{"$f":"D26+D28+D30+D32+D36+D58","v":919.56799999999998},{"$f":"E26+E28+E30+E32+E36+E40+E42+E44+E46+E48+E50+E52+E58","v":559.44000000000005},130.5,2148.6492131438727,2535.3497751273439,2139.3516924827154,2285.0161552926329,2442.5811800860215,2168.4541718215587,2124.4756594248643,2422.3388660364344,2124.4756594248643,2124.4756594248643,2386.9388660364348,2124.4756594248643,2124.4756594248643,2124.4756594248643,2124.4756594248643,2119.2767543168156,2117.8930147967653,2113.3219850022037,2107.901624858303,2106.6366924827157,2103.0638065967869,2101.8379445488313,2098.6998656511455,2094.7288345970492,2093.632085581889,2091.1848685107134,2090.1337983380877,2087.9886436892039,2086.985339818666,2085.1062674403506,{"$f":"AK26+AK28+AK30+AK32+AK36+AK40+AK42+AK44+AK46+AK48+AK50+AK52+AK58","v":2084.1517271511866},2082.5070812064414,2081.6014757504554,2081.6014757504554,2080.184200974898,2079.3062494897972,2078.0678892636156,2077.2405458552048,2077.2405458552048,2076.1767279130963,2075.3814125840713,2074.454156283276,2073.7081926400515,2073.7081926400515,14.265831305186779,13.553081546560986,13.553081546560986,12.876379029615222,12.197773391904887,12.197773391904887,11.622171294789206,10.977996052714397,10.977996052714397,10.490139476361639,9.8801964474429589,9.8801964474429589,9.8801964474429589]
[]
[null,"Net Revenues",null,{"$f":"D61-D63","v":-919.56799999999998},{"$f":"E61-E63","v":-559.44000000000005},-130.5,-71.309403543873486,42.461616872655213,1573.7075315172833,2555.0420431073662,2683.5080319139774,2422.4616681784391,3058.9381885751341,4329.4871331635641,3774.0770941751348,6002.5855405751317,4970.7521859635654,5470.3599925751332,6044.8510165751341,6508.9191037751334,5806.1240365751328,5171.0590716831839,5399.1394552032325,4931.333403253795,4301.7378110016962,4965.174292777283,4062.1643245514524,4003.0887714811684,3623.7990483348608,3051.9792029846494,3518.3742498496372,2756.0932779241712,2855.340072657033,2389.1142371776268,2410.3710225899167,1872.9181750729449,2088.202635589173,1537.1841937880563,1630.9260950149887,1488.4216330076488,1085.4963070454701,1202.9524701007667,717.26949504077493,818.60570887519998,694.82748023569638,406.34255754643482,591.34307950260882,164.56581857502351,298.30510502485276,108.9854122386846,-14.265831305186779,-13.553081546560986,-13.553081546560986,-12.876379029615222,-12.197773391904887,-12.197773391904887,-11.622171294789206,-10.977996052714397,-10.977996052714397,-10.490139476361639,-9.8801964474429589,-9.8801964474429589,-9.8801964474429589]
[null,null,null,{"$f":"NPV('Management Input'!$Q$6,'Financial Analysis'!D65)","v":-875.77904761904756},{"$f":"NPV('Management Input'!$Q$6,$D$65:E65)","v":-1383.2076190476189},{"$f":"NPV('Management Input'!$Q$6,$D$65:F65)","v":-1495.9384256559765},{"$f":"NPV('Management Input'!$Q$6,$D$65:G65)","v":-1554.604848427454},{"$f":"NPV('Management Input'!$Q$6,$D$65:H65)","v":-1521.3350605371702},{"$f":"NPV('Management Input'!$Q$6,$D$65:I65)","v":-347.01027071595274},{"$f":"NPV('Management Input'!$Q$6,$D$65:J65)","v":1468.8104070179731},{"$f":"NPV('Management Input'!$Q$6,$D$65:K65)","v":3285.114271337487},{"$f":"NPV('Management Input'!$Q$6,$D$65:L65)","v":4846.6546618411476},{"$f":"NPV('Management Input'!$Q$6,$D$65:M65)","v":6724.5773575693838},{"$f":"NPV('Management Input'!$Q$6,$D$65:N65)","v":9255.9388166963345},{"$f":"NPV('Management Input'!$Q$6,$D$65:O65)","v":11357.486161819881},{"$f":"NPV('Management Input'!$Q$6,$D$65:P65)","v":14540.785433061601},{"$f":"NPV('Management Input'!$Q$6,$D$65:Q65)","v":17051.353064474217},{"$f":"NPV('Management Input'!$Q$6,$D$65:R65)","v":19682.68975361565},{"$f":"NPV('Management Input'!$Q$6,$D$65:S65)","v":22451.905653030142},{"$f":"NPV('Management Input'!$Q$6,$D$65:T65)","v":25291.725497934262},{"$f":"NPV('Management Input'!$Q$6,$D$65:U65)","v":27704.289959853795},{"$f":"NPV('Management Input'!$Q$6,$D$65:V65)","v":29750.653628257831},{"$f":"NPV('Management Input'!$Q$6,$D$65:W65)","v":31785.532505488594},{"$f":"NPV('Management Input'!$Q$6,$D$65:X65)","v":33555.596978085421},{"$f":"NPV('Management Input'!$Q$6,$D$65:Y65)","v":35026.145494224802},{"$f":"NPV('Management Input'!$Q$6,$D$65:Z65)","v":36642.663772232918},{"$f":"NPV('Management Input'!$Q$6,$D$65:AA65)","v":37902.210575571313},{"$f":"NPV('Management Input'!$Q$6,$D$65:AB65)","v":39084.333785141891},{"$f":"NPV('Management Input'!$Q$6,$D$65:AC65)","v":40103.493692807599},{"$f":"NPV('Management Input'!$Q$6,$D$65:AD65)","v":40920.961191950722},{"$f":"NPV('Management Input'!$Q$6,$D$65:AE65)","v":41818.476076175437},{"$f":"NPV('Management Input'!$Q$6,$D$65:AF65)","v":42488.058798624275},{"$f":"NPV('Management Input'!$Q$6,$D$65:AG65)","v":43148.72009968049},{"$f":"NPV('Management Input'!$Q$6,$D$65:AH65)","v":43675.184058485771},{"$f":"NPV('Management Input'!$Q$6,$D$65:AI65)","v":44181.039385035307},{"$f":"NPV('Management Input'!$Q$6,$D$65:AJ65)","v":44555.384297152414},{"$f":"NPV('Management Input'!$Q$6,$D$65:AK65)","v":44952.883691416384},{"$f":"NPV('Management Input'!$Q$6,$D$65:AL65)","v":45231.560252547686},{"$f":"NPV('Management Input'!$Q$6,$D$65:AM65)","v":45513.151735551714},{"$f":"NPV('Management Input'!$Q$6,$D$65:AN65)","v":45757.901288905829},{"$f":"NPV('Management Input'!$Q$6,$D$65:AO65)","v":45927.895833990326},{"$f":"NPV('Management Input'!$Q$6,$D$65:AP65)","v":46107.313748600107},{"$f":"NPV('Management Input'!$Q$6,$D$65:AQ65)","v":46209.198783416352},{"$f":"NPV('Management Input'!$Q$6,$D$65:AR65)","v":46319.94107527547},{"$f":"NPV('Management Input'!$Q$6,$D$65:AS65)","v":46409.462384582563},{"$f":"NPV('Management Input'!$Q$6,$D$65:AT65)","v":46459.322404739629},{"$f":"NPV('Management Input'!$Q$6,$D$65:AU65)","v":46528.427546076004},{"$f":"NPV('Management Input'!$Q$6,$D$65:AV65)","v":46546.743147170331},{"$f":"NPV('Management Input'!$Q$6,$D$65:AW65)","v":46578.362496485686},{"$f":"NPV('Management Input'!$Q$6,$D$65:AX65)","v":46589.364488236206},{"$f":"NPV('Management Input'!$Q$6,$D$65:AY65)","v":46587.992941128075},{"$f":"NPV('Management Input'!$Q$6,$D$65:AZ65)","v":46586.751967944117},{"$f":"NPV('Management Input'!$Q$6,$D$65:BA65)","v":46585.570088721295},{"$f":"NPV('Management Input'!$Q$6,$D$65:BB65)","v":46584.500690396257},{"$f":"NPV('Management Input'!$Q$6,$D$65:BC65)","v":46583.535891030682},{"$f":"NPV('Management Input'!$Q$6,$D$65:BD65)","v":46582.617034492047},{"$f":"NPV('Management Input'!$Q$6,$D$65:BE65)","v":46581.78322828791},{"$f":"NPV('Management Input'!$Q$6,$D$65:BF65)","v":46581.033141317595},{"$f":"NPV('Management Input'!$Q$6,$D$65:BG65)","v":46580.318772774437},{"$f":"NPV('Management Input'!$Q$6,$D$65:BH65)","v":46579.668656234018},{"$f":"NPV('Management Input'!$Q$6,$D$65:BI65)","v":46579.085498239612},{"$f":"NPV('Management Input'!$Q$6,$D$65:BJ65)","v":46578.530109673498},{"$f":"NPV('Management Input'!$Q$6,$D$65:BK65)","v":46578.001168181974}]
[null,null,null,{"$f":"MIRR(D65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":{"$error":"#DIV/0!"}},{"$f":"MIRR($D$65:E65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":-1},{"$f":"MIRR($D$65:F65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":-1},{"$f":"MIRR($D$65:G65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":-1},{"$f":"MIRR($D$65:H65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":-0.56911194239240381},{"$f":"MIRR($D$65:I65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":5.6096614028764424E-2},{"$f":"MIRR($D$65:J65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.22945894960951585},{"$f":"MIRR($D$65:K65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.28562317696303863},{"$f":"MIRR($D$65:L65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.29808700871840488},{"$f":"MIRR($D$65:M65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.30461514199524209},{"$f":"MIRR($D$65:N65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.31110994845163931},{"$f":"MIRR($D$65:O65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.30582355175473319},{"$f":"MIRR($D$65:P65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.30607657972789482},{"$f":"MIRR($D$65:Q65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.2987341818861462},{"$f":"MIRR($D$65:R65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.29130421908919124},{"$f":"MIRR($D$65:S65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.2840677590423073},{"$f":"MIRR($D$65:T65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.27690994609153163},{"$f":"MIRR($D$65:U65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.26870423166460289},{"$f":"MIRR($D$65:V65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.26016207248551448},{"$f":"MIRR($D$65:W65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.25226288461168589},{"$f":"MIRR($D$65:X65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.24449597244232235},{"$f":"MIRR($D$65:Y65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.23687994318363015},{"$f":"MIRR($D$65:Z65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.23012037844158328},{"$f":"MIRR($D$65:AA65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.22340631478465434},{"$f":"MIRR($D$65:AB65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.21713571317249425},{"$f":"MIRR($D$65:AC65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.21116496838373466},{"$f":"MIRR($D$65:AD65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.20543209917722316},{"$f":"MIRR($D$65:AE65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.20021373020219269},{"$f":"MIRR($D$65:AF65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.19514969623675937},{"$f":"MIRR($D$65:AG65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.19043643436361402},{"$f":"MIRR($D$65:AH65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.18592840464268523},{"$f":"MIRR($D$65:AI65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.18170433355608284},{"$f":"MIRR($D$65:AJ65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.17764861252309139},{"$f":"MIRR($D$65:AK65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.17386674303179195},{"$f":"MIRR($D$65:AL65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.1702286118624432},{"$f":"MIRR($D$65:AM65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.16680958387679867},{"$f":"MIRR($D$65:AN65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.16356335896635232},{"$f":"MIRR($D$65:AO65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.16045073908704799},{"$f":"MIRR($D$65:AP65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.1575152549993728},{"$f":"MIRR($D$65:AQ65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.15468873103374103},{"$f":"MIRR($D$65:AR65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.15201512434423869},{"$f":"MIRR($D$65:AS65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.14946513133984318},{"$f":"MIRR($D$65:AT65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.14701916930466075},{"$f":"MIRR($D$65:AU65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.14470244876897564},{"$f":"MIRR($D$65:AV65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.14246794312451239},{"$f":"MIRR($D$65:AW65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.14034382573429149},{"$f":"MIRR($D$65:AX65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.13830515110245911},{"$f":"MIRR($D$65:AY65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.13635111821955581},{"$f":"MIRR($D$65:AZ65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.13448165103918885},{"$f":"MIRR($D$65:BA65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.13269137852167812},{"$f":"MIRR($D$65:BB65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.13097537485766431},{"$f":"MIRR($D$65:BC65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.12932911428794913},{"$f":"MIRR($D$65:BD65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.12774843131362901},{"$f":"MIRR($D$65:BE65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.12622948556111546},{"$f":"MIRR($D$65:BF65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.12476873067906924},{"$f":"MIRR($D$65:BG65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.12336288673774654},{"$f":"MIRR($D$65:BH65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.12200891567924144},{"$f":"MIRR($D$65:BI65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.1207039994324115},{"$f":"MIRR($D$65:BJ65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.11944552036113665},{"$f":"MIRR($D$65:BK65,'Management Input'!$Q$6+1,'Management Input'!$Q$6)","v":0.11823104376082361}]
[null,null,null,{"$f":"PMT('Management Input'!$Q$6,70,-D66)","v":-45.277035000029059},{"$f":"PMT('Management Input'!$Q$6,70,-E66)","v":-71.51066236419949},{"$f":"PMT('Management Input'!$Q$6,70,-F66)","v":-77.338749585816089},{"$f":"PMT('Management Input'!$Q$6,70,-G66)","v":-80.371753954180605},{"$f":"PMT('Management Input'!$Q$6,70,-H66)","v":-78.651734098890387},{"$f":"PMT('Management Input'!$Q$6,70,-I66)","v":-17.940137087419899},{"$f":"PMT('Management Input'!$Q$6,70,-J66)","v":75.936253998951358},{"$f":"PMT('Management Input'!$Q$6,70,-K66)","v":169.83762542255113},{"$f":"PMT('Management Input'!$Q$6,70,-L66)","v":250.56794102784943},{"$f":"PMT('Management Input'!$Q$6,70,-M66)","v":347.65495384574666},{"$f":"PMT('Management Input'!$Q$6,70,-N66)","v":478.52419728586892},{"$f":"PMT('Management Input'!$Q$6,70,-O66)","v":587.17241507329288},{"$f":"PMT('Management Input'!$Q$6,70,-P66)","v":751.74629122552665},{"$f":"PMT('Management Input'!$Q$6,70,-Q66)","v":881.54051138464422},{"$f":"PMT('Management Input'!$Q$6,70,-R66)","v":1017.5783895401187},{"$f":"PMT('Management Input'!$Q$6,70,-S66)","v":1160.7445060866364},{"$f":"PMT('Management Input'!$Q$6,70,-T66)","v":1307.5607868152783},{"$f":"PMT('Management Input'!$Q$6,70,-U66)","v":1432.2883261177171},{"$f":"PMT('Management Input'!$Q$6,70,-V66)","v":1538.0835945578685},{"$f":"PMT('Management Input'!$Q$6,70,-W66)","v":1643.2851090216789},{"$f":"PMT('Management Input'!$Q$6,70,-X66)","v":1734.7959430567673},{"$f":"PMT('Management Input'!$Q$6,70,-Y66)","v":1810.8220558251626},{"$f":"PMT('Management Input'!$Q$6,70,-Z66)","v":1894.3946816496129},{"$f":"PMT('Management Input'!$Q$6,70,-AA66)","v":1959.512184579112},{"$f":"PMT('Management Input'!$Q$6,70,-AB66)","v":2020.6269532865674},{"$f":"PMT('Management Input'!$Q$6,70,-AC66)","v":2073.3166573111826},{"$f":"PMT('Management Input'!$Q$6,70,-AD66)","v":2115.5790346433578},{"$f":"PMT('Management Input'!$Q$6,70,-AE66)","v":2161.9797939862165},{"$f":"PMT('Management Input'!$Q$6,70,-AF66)","v":2196.5966536178234},{"$f":"PMT('Management Input'!$Q$6,70,-AG66)","v":2230.7522833196413},{"$f":"PMT('Management Input'!$Q$6,70,-AH66)","v":2257.9700240887137},{"$f":"PMT('Management Input'!$Q$6,70,-AI66)","v":2284.1223160251352},{"$f":"PMT('Management Input'!$Q$6,70,-AJ66)","v":2303.4756309212707},{"$f":"PMT('Management Input'!$Q$6,70,-AK66)","v":2324.02601293316},{"$f":"PMT('Management Input'!$Q$6,70,-AL66)","v":2338.4333551119125},{"$f":"PMT('Management Input'!$Q$6,70,-AM66)","v":2352.9913962826226},{"$f":"PMT('Management Input'!$Q$6,70,-AN66)","v":2365.6447408945801},{"$f":"PMT('Management Input'!$Q$6,70,-AO66)","v":2374.4333148945293},{"$f":"PMT('Management Input'!$Q$6,70,-AP66)","v":2383.7090691175886},{"$f":"PMT('Management Input'!$Q$6,70,-AQ66)","v":2388.9764391236372},{"$f":"PMT('Management Input'!$Q$6,70,-AR66)","v":2394.7017218169381},{"$f":"PMT('Management Input'!$Q$6,70,-AS66)","v":2399.3298976859146},{"$f":"PMT('Management Input'!$Q$6,70,-AT66)","v":2401.9076184979058},{"$f":"PMT('Management Input'!$Q$6,70,-AU66)","v":2405.4802957747547},{"$f":"PMT('Management Input'!$Q$6,70,-AV66)","v":2406.4271968384978},{"$f":"PMT('Management Input'!$Q$6,70,-AW66)","v":2408.0618904173425},{"$f":"PMT('Management Input'!$Q$6,70,-AX66)","v":2408.630684072446},{"$f":"PMT('Management Input'!$Q$6,70,-AY66)","v":2408.55977624862},{"$f":"PMT('Management Input'!$Q$6,70,-AZ66)","v":2408.4956189860814},{"$f":"PMT('Management Input'!$Q$6,70,-BA66)","v":2408.4345168312821},{"$f":"PMT('Management Input'!$Q$6,70,-BB66)","v":2408.3792298436297},{"$f":"PMT('Management Input'!$Q$6,70,-BC66)","v":2408.3293505335891},{"$f":"PMT('Management Input'!$Q$6,70,-BD66)","v":2408.2818464287893},{"$f":"PMT('Management Input'!$Q$6,70,-BE66)","v":2408.2387393542476},{"$f":"PMT('Management Input'!$Q$6,70,-BF66)","v":2408.1999604931862},{"$f":"PMT('Management Input'!$Q$6,70,-BG66)","v":2408.1630282445562},{"$f":"PMT('Management Input'!$Q$6,70,-BH66)","v":2408.1294177700483},{"$f":"PMT('Management Input'!$Q$6,70,-BI66)","v":2408.099268995657},{"$f":"PMT('Management Input'!$Q$6,70,-BJ66)","v":2408.0705558771883},{"$f":"PMT('Management Input'!$Q$6,70,-BK66)","v":2408.0432100500761}]
[null,null,null,{"$f":"IRR(D66,1)","v":{"$error":"#NUM!"}},{"$f":"IRR($D$66:E66,1)","v":{"$error":"#NUM!"}},{"$f":"IRR($D$66:F66,1)","v":{"$error":"#NUM!"}},{"$f":"IRR($D$66:G66,1)","v":{"$error":"#NUM!"}},{"$f":"IRR($D$66:H66,1)","v":{"$error":"#NUM!"}},{"$f":"IRR($D$66:I66,1)","v":{"$error":"#NUM!"}},{"$f":"IRR($D$66:J66,1)","v":{"$error":"#NUM!"}},{"$f":"IRR($D$66:K66,1)","v":-9.2332709111893063E-2},{"$f":"IRR($D$66:L66,1)","v":5.931627602093914E-2},{"$f":"IRR($D$66:M66,1)","v":0.15340496942650073},{"$f":"IRR($D$66:N66,1)","v":0.2181449913416682},{"$f":"IRR($D$66:O66,1)","v":0.26110810062962164},{"$f":"IRR($D$66:P66,1)","v":0.29264557557946858},{"$f":"IRR($D$66:Q66,1)","v":0.31474729891837816},{"$f":"IRR($D$66:R66,1)","v":0.33060587506180683},{"$f":"IRR($D$66:S66,1)","v":0.34218679615280312},{"$f":"IRR($D$66:T66,1)","v":0.35073338453506997},{"$f":"IRR($D$66:U66,1)","v":0.3569865921325297},{"$f":"IRR($D$66:V66,1)","v":0.36154783585473016},{"$f":"IRR($D$66:W66,1)","v":0.36490362629605899},{"$f":"IRR($D$66:X66,1)","v":0.36737012025475146},{"$f":"IRR($D$66:Y66,1)","v":0.36917888052743719},{"$f":"IRR($D$66:Z66,1)","v":0.37051789755718234},{"$f":"IRR($D$66:AA66,1)","v":0.37150366362563259},{"$f":"IRR($D$66:AB66,1)","v":0.37223053273855111},{"$f":"IRR($D$66:AC66,1)","v":0.37276583878728098},{"$f":"IRR($D$66:AD66,1)","v":0.37315905558315943},{"$f":"IRR($D$66:AE66,1)","v":0.3734490217970845},{"$f":"IRR($D$66:AF66,1)","v":0.37366200536357175},{"$f":"IRR($D$66:AG66,1)","v":0.373818603009066},{"$f":"IRR($D$66:AH66,1)","v":0.37393349486374738},{"$f":"IRR($D$66:AI66,1)","v":0.37401781236250176},{"$f":"IRR($D$66:AJ66,1)","v":0.3740795446960572},{"$f":"IRR($D$66:AK66,1)","v":0.37412478609377997},{"$f":"IRR($D$66:AL66,1)","v":0.37415786623935521},{"$f":"IRR($D$66:AM66,1)","v":0.37418206260023545},{"$f":"IRR($D$66:AN66,1)","v":0.37419975039447118},{"$f":"IRR($D$66:AO66,1)","v":0.37421266141881171},{"$f":"IRR($D$66:AP66,1)","v":0.37422208884784247},{"$f":"IRR($D$66:AQ66,1)","v":0.37422896173525211},{"$f":"IRR($D$66:AR66,1)","v":0.37423397363063482},{"$f":"IRR($D$66:AS66,1)","v":0.37423762698219742},{"$f":"IRR($D$66:AT66,1)","v":0.37424028788839481},{"$f":"IRR($D$66:AU66,1)","v":0.37424222682035446},{"$f":"IRR($D$66:AV66,1)","v":0.37424363816427575},{"$f":"IRR($D$66:AW66,1)","v":0.37424466579263616},{"$f":"IRR($D$66:AX66,1)","v":0.37424541371010589},{"$f":"IRR($D$66:AY66,1)","v":0.37424595791315141},{"$f":"IRR($D$66:AZ66,1)","v":0.37424635389316174},{"$f":"IRR($D$66:BA66,1)","v":0.37424664202347069},{"$f":"IRR($D$66:BB66,1)","v":0.37424685167971328},{"$f":"IRR($D$66:BC66,1)","v":0.37424700423568558},{"$f":"IRR($D$66:BD66,1)","v":0.3742471152431659},{"$f":"IRR($D$66:BE66,1)","v":0.37424719601816392},{"$f":"IRR($D$66:BF66,1)","v":0.3742472547945801},{"$f":"IRR($D$66:BG66,1)","v":0.37424729756367725},{"$f":"IRR($D$66:BH66,1)","v":0.37424732868499833},{"$f":"IRR($D$66:BI66,1)","v":0.37424735133075648},{"$f":"IRR($D$66:BJ66,1)","v":0.37424736780919932},{"$f":"IRR($D$66:BK66,1)","v":0.37424737979993639}]
[]
[null,{"$f":"\"PV of Revenues @ \"&TEXT('Management Input'!Q6,\"0%\")","v":"PV of Revenues @ 5%"},null,{"$f":"NPV('Management Input'!$Q$6,D61:BK61)","v":81330.992210587181}]
[]
[null,{"$f":"\"PV of Costs @ \"&TEXT('Management Input'!Q6,\"0%\")","v":"PV of Costs @ 5%"},null,{"$f":"NPV('Management Input'!$Q$6,D63:BK63)","v":34752.991042405258}]
[]
[null,{"$f":"\"NPV @ \"&TEXT('Management Input'!Q6,\"0%\")","v":"NPV @ 5%"},null,{"$f":"D71-D73","v":46578.001168181923}]
[]
[null,"Rate of Return (MIRR)",null,{"$f":"MIRR(D65:BK65,'Management Input'!Q6+1,'Management Input'!Q6)","v":0.11823104376082361}]
[]
[null,"Years to Break Even",null,{"$f":"MATCH(0,D67:BK67,1)","v":5}]
[]
[null,{"$f":"\"AEV @ \"&TEXT('Management Input'!Q6,\"0%\")","v":"AEV @ 5%"},null,{"$f":"PMT('Management Input'!Q6,60,-D75)","v":2460.6312406228253}]
[]
[null,{"$f":"\"IRR @ \"&TEXT('Management Input'!Q6,\"0%\")","v":"IRR @ 5%"},null,{"$f":"IRR(D65:BK65)","v":0.44295978242547407}]

{"sheet":"Input Tables","index":3,"n_rows":110,"n_cols":91,"rows_kept":110,"cut":false,"hidden":false,"merged":[[104,4,105,4],[24,5,24,7],[66,3,66,10],[26,3,26,10],[33,3,33,10],[39,3,39,10],[35,4,35,5],[47,4,47,5],[54,4,54,5],[34,3,34,5],[40,3,40,5],[52,3,52,10],[40,7,40,8],[46,3,46,5],[46,7,46,8],[34,7,34,8],[0,3,0,10],[6,3,6,10],[11,3,11,10],[18,3,18,10],[23,3,23,10],[8,4,8,5],[45,3,45,10],[41,4,41,5],[93,8,93,9],[92,12,92,14],[92,16,92,17],[93,12,93,14],[93,16,93,17],[88,3,88,5],[88,7,88,8],[53,3,53,5],[53,7,53,8],[67,3,67,5],[67,7,67,8],[75,3,75,5],[75,7,75,8],[83,3,83,10],[76,4,76,5],[86,3,86,5],[86,7,86,8],[74,3,74,10],[68,4,68,5]]}
["Site Prep","Estimated Cost/ac","Cost per Tree","Occurrence"]
["Discing only",100,{"$f":"B2/'Cost Budgets'!$B$3","v":2.0661157024793391},1]
["Herbicide only (1 qt/ac.)",120,{"$f":"B3/'Cost Budgets'!$B$3","v":2.4793388429752068},1]
["Herbicide with Discing",150,{"$f":"B4/'Cost Budgets'!$B$3","v":3.0991735537190084},1]
["User Defined",0,0]
[]
["Layout/Design","Estimated Cost/ac","Cost per Tree","Occurrence"]
["Diamond"]
["Hexagonal",null,null,null,"No Cost "]
["Rectangular/Square"]
[]
["Planting Stock","Estimated Cost/ac","Cost per Tree","Occurrence"]
["Grafted Seedlings",{"$f":"C13*'Cost Budgets'!$B$3","v":968},20,1]
["Seed",{"$f":"C14*'Cost Budgets'!$B$3","v":169.4},3.5,1]
["Seedlings (bare root)",{"$f":"C15*'Cost Budgets'!$B$3","v":193.6},4,1]
["Seedlings (RPM™)",{"$f":"C16*'Cost Budgets'!$B$3","v":847},17.5,1]
["User Defined",{"$f":"C17*'Cost Budgets'!$B$3","v":0},0,1]
[]
["Fertilization (initial)","Estimated Cost/ac","Cost per Tree","Occurrence"]
["Good early growth (> 8\")",{"$f":"C20*'Cost Budgets'!B3","v":49.368000000000002},1.02,1]
["Slow early growth (< 8\")",0,0,1]
["User Defined",0,0,1]
[]
["Thinning","Estimated Cost/ac","Cost per TC","Occurrence"]
[{"$f":"'Management Input'!E21","v":0.1},0,4.2000000000000003E-2,null,null,"As per model"]
[]
["Tree Staking","Estimated Cost/ac","Cost per Tree","Occurrence"]
["Re-Bar",{"$f":"C28*'Cost Budgets'!$B$3","v":67.275999999999996},1.39,1]
["Steel conduit pipe",{"$f":"C29*'Cost Budgets'!$B$3","v":96.8},2,1]
["T-posts ",{"$f":"C30*'Cost Budgets'!$B$3","v":338.8},7,1]
["User Defined",0,0,1]
["Wooden stakes",{"$f":"C32*'Cost Budgets'!$B$3","v":19.36},0.4]
[]
["Fertilization (maintenance)","Estimated Cost/ac","Cost per Tree","Occurrence"]
["Bearing trees (33% N)",90,{"$f":"B35/'Cost Budgets'!$B$3","v":1.859504132231405},"Fertilizer applied every ",null,null,1,"years, until year ",null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G36","v":2},{"$f":"G36+G35","v":3},{"$f":"IF(AND((BB35+$G$35)<$J$35,BB35>0),BB35+$G$35,0)","v":4},5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,0,0,0,0,0,0,0,0,0,0,0]
["Bearing trees (46% N)",90,{"$f":"B36/'Cost Budgets'!$B$3","v":1.859504132231405},null,"First Year of Application",null,2]
["Non-bearing tree",90,{"$f":"B37/'Cost Budgets'!$B$3","v":1.859504132231405}]
["User Defined",0,0]
[]
["Pruning","Estimated Cost/ac","Cost per Tree","Occurrence"]
["Spring prune",{"$f":"C41*'Cost Budgets'!$B$3","v":24.2},0.5,"Pruning conducted every",null,null,2,"years, until year ",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G42","v":5},{"$f":"G42+G41","v":7},{"$f":"IF(AND((BB41+$G$41)<$J$41,BB41>0),BB41+$G$41,0)","v":9},{"$f":"IF(AND((BC41+$G$41)<$J$41,BC41>0),BC41+$G$41,0)","v":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Spring & Summer Prune",{"$f":"C42*'Cost Budgets'!$B$3","v":48.4},1,null,"First Year of Application",null,5]
["Summer/Fall prune",{"$f":"C43*'Cost Budgets'!$B$3","v":24.2},0.5]
["User Defined",0,0]
[]
["Weed control","Estimated Cost/ac","Cost per Tree","Occurrence"]
["Discing",100,{"$f":"B47/'Cost Budgets'!$B$3","v":2.0661157024793391},"Weed control conducted every",null,null,5,"years, until year ",null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G48","v":2},{"$f":"G48+G47","v":7},{"$f":"IF(AND((BB47+$G$47)<$J$47,BB47>0),BB47+$G$47,0)","v":0},{"$f":"IF(AND((BC47+$G$47)<$J$47,BC47>0),BC47+$G$47,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Herbicide (Roundup TM)",120,{"$f":"B48/'Cost Budgets'!$B$3","v":2.4793388429752068},null,"First Year of Application",null,2]
["Mats (weed)",{"$f":"C49*'Cost Budgets'!B3","v":62.92},1.3]
["Mowing",10,{"$f":"B50/'Cost Budgets'!$B$3","v":0.20661157024793389}]
["User Defined",0,0]
[]
["Pest Control","Estimated Cost/ac","Cost per Tree","Occurrence"]
["Asana XL",{"$f":"'Chemical costs'!H2","v":8.1442165089999996},{"$f":"B54/'Cost Budgets'!$B$3","v":0.16826893613636362},"Pest control applied every",null,null,3,"years, until year ",null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G55","v":5},{"$f":"G55+G54","v":8},{"$f":"IF(AND((BB54+$G$54)<$J$54,BB54>0),BB54+$G$54,0)","v":11},{"$f":"IF(AND((BC54+$G$54)<$J$54,BC54>0),BC54+$G$54,0)","v":14},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Confirm 2F",{"$f":"'Chemical costs'!H3","v":0},{"$f":"B55/'Cost Budgets'!$B$3","v":0},null,"First Year of Application",null,5]
["Dipel ES",{"$f":"'Chemical costs'!H8","v":33},{"$f":"B56/'Cost Budgets'!$B$3","v":0.68181818181818188}]
["Guthion 2L",{"$f":"'Chemical costs'!H10","v":89.32},{"$f":"B57/'Cost Budgets'!$B$3","v":1.8454545454545455}]
["Imidian 70 WSB",{"$f":"'Chemical costs'!H6","v":20.233125000000001},{"$f":"B58/'Cost Budgets'!$B$3","v":0.41803977272727277}]
["Javelin WG",{"$f":"'Chemical costs'!H9","v":0},{"$f":"B59/'Cost Budgets'!$B$3","v":0}]
["Lorsban 4E/Nufos 4E",{"$f":"'Chemical costs'!H4","v":16.456},{"$f":"B60/'Cost Budgets'!$B$3","v":0.34}]
["None",0,{"$f":"B61/'Cost Budgets'!$B$3","v":0}]
["Sevin 80W",{"$f":"'Chemical costs'!H7","v":34.256250000000001},{"$f":"B62/'Cost Budgets'!$B$3","v":0.70777376033057859}]
["Sniper 2E",{"$f":"'Chemical costs'!H11","v":0},{"$f":"B63/'Cost Budgets'!$B$3","v":0}]
["User Defined",0,0]
["Warrior",{"$f":"'Chemical costs'!H5","v":9.4079999999999995},{"$f":"B65/'Cost Budgets'!$B$3","v":0.1943801652892562}]
[]
["Disease Control","Estimated Cost/ac","Cost per Tree","Occurrence"]
["Abound",{"$f":"'Chemical costs'!H12","v":0},{"$f":"B68/'Cost Budgets'!$B$3","v":0},"Disease control applied every",null,null,3,"years, until year ",null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G69","v":2},{"$f":"G69+G68","v":5},{"$f":"IF(AND((BB68+$G$68)<$J$68,BB68>0),BB68+$G$68,0)","v":8},{"$f":"IF(AND((BC68+$G$68)<$J$68,BC68>0),BC68+$G$68,0)","v":11},14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Flint",{"$f":"'Chemical costs'!H13","v":0},{"$f":"B69/'Cost Budgets'!$B$3","v":0},null,"First Year of Application",null,2]
["None",0,{"$f":"B70/'Cost Budgets'!$B$3","v":0}]
["Pristine",{"$f":"'Chemical costs'!H14","v":0},{"$f":"B71/'Cost Budgets'!$B$3","v":0}]
["Syllit",{"$f":"'Chemical costs'!H15","v":55.88},{"$f":"B72/'Cost Budgets'!$B$3","v":1.1545454545454545}]
["User Defined",0,0]
[]
["Deer Control","Estimated Cost/ac","Cost per Tree","Occurrence"]
["Game Deterrent Fencing",349.44,{"$f":"B76/'Cost Budgets'!$B$3","v":7.2198347107438021},"Deer Control measures used every",null,null,3,"years, until year ",null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G77","v":2},{"$f":"G77+G76","v":5},{"$f":"IF(AND((BB76+$G$76)<$J$76,BB76>0),BB76+$G$76,0)","v":8},{"$f":"IF(AND((BC76+$G$76)<$J$76,BC76>0),BC76+$G$76,0)","v":11},14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["None",0,0,null,"First Year of Application",null,2]
["Plantskydd® Repellent",{"$f":"C78*'Cost Budgets'!$B$3","v":4.84},0.1]
["Plotsaver Ribbon ",47.5,{"$f":"B79/'Cost Budgets'!$B$3","v":0.98140495867768596}]
["Tree Guard® Deer Repellent",{"$f":"C80*'Cost Budgets'!$B$3","v":2.1779999999999999},4.4999999999999998E-2]
["Tube Tree Shelters",{"$f":"C81*'Cost Budgets'!B3","v":48.4},1]
["User Defined",68.36,{"$f":"B82/'Cost Budgets'!B3","v":1.412396694214876}]
[]
["Grafting Technique","Estimated Cost/ac","Cost per Tree","Occurrence"]
["Not Grafted",0,0]
["Nursery Grafted",{"$f":"C86*'Cost Budgets'!$B$3","v":871.19999999999993},18]
["Professionally Field Grafted",{"$f":"C87*'Cost Budgets'!$B$3","v":871.19999999999993},18,"Grafting conducted every",null,null,1,"years, until year ",null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1+G87","v":2},{"$f":"IF(AND((BA87+$G$87)<$J$87,BA87>0),BA87+$G$87,0)","v":3},{"$f":"IF(AND((BB87+$G$87)<$J$87,BB87>0),BB87+$G$87,0)","v":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Self Grafted (Bench)",{"$f":"C88*'Cost Budgets'!$B$3","v":484},10,null,null," "]
["Self Grafted (Field)",{"$f":"C89*'Cost Budgets'!$B$3","v":484},10,"Grafting conducted every",null,null,1,"years, until year ",null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1+G89","v":2},{"$f":"IF(AND((BA89+$G$89)<$J$89,BA89>0),BA89+$G$89,0)","v":3},{"$f":"IF(AND((BB89+$G$89)<$J$89,BB89>0),BB89+$G$89,0)","v":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Harvest Techniques","Estimated Cost/ac","Cost per Tree"]
["Hand pickup",75,{"$f":"B92/'Cost Budgets'!$B$3","v":1.5495867768595042},"PV","N","I","PMT"]
["Mechanized (unspecified)",{"$f":"IF(K94=0,(-1*G93)/'Financial Analysis'!$D$86,(-1*G93)/K94)","v":2058.6492131438727},{"$f":"B93/'Cost Budgets'!$B$3","v":42.534074651732908},150000,15,7.0000000000000007E-2,{"$f":"PMT(F93,E93,D93)","v":-16469.193705150981},null,null,null,null,null,"Harvesting starts in the ",null,null,{"$f":"LOOKUP(0,'Financial Analysis'!D22:BK22,'Financial Analysis'!D1:BK1)+1","v":4},"year, until year ",null,{"$f":"P93+E93","v":19},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P93","v":4},{"$f":"IF(BA93>$S$93,0,BA93+1)","v":5},{"$f":"IF(OR(BB93>$S$93,BB93=0),0,BB93+1)","v":6},{"$f":"IF(OR(BC93>$S$93,BC93=0),0,BC93+1)","v":7},8,{"$f":"IF(OR(BE93>$S$93,BE93=0),0,BE93+1)","v":9},10,11,12,13,14,15,16,17,18,19,20,0,0,0,0,0,0]
["Paddock Vac System",{"$f":"IF(K94=0,(-1*G94)/'Financial Analysis'!$D$86,(-1*G94)/K94)","v":142.74323542434328},{"$f":"B94/'Cost Budgets'!$B$3","v":2.9492404013294067},4500,5,8.5000000000000006E-2,{"$f":"PMT(F94,E94,D94)","v":-1141.9458833947463},null,"Number of Acres:",null,{"$f":"'Management Input'!R10","v":8},null,"Harvesting starts in the ",null,null,{"$f":"LOOKUP(1,'Financial Analysis'!D58:BK58,'Financial Analysis'!D1:BK1)+1","v":4},"year, until year ",null,{"$f":"P94+E94","v":9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P94","v":4},{"$f":"IF(BA94>$S$93,0,BA94+1)","v":5},{"$f":"IF(OR(BB94>$S$93,BB94=0),0,BB94+1)","v":6},{"$f":"IF(OR(BC94>$S$93,BC94=0),0,BC94+1)","v":7},8,9,10,11,12,13,14,15,16,17,18,19,20,0,0,0,0,0,0]
["Nut wizard",75,{"$f":"B95/'Cost Budgets'!$B$3","v":1.5495867768595042}]
["User Defined",0,0]
[]
["Site Index","Ave TC/year","TC @ Year 5","Nut Prod. @ year 5"]
["Average",{"$f":"C99/5","v":0.41600000000000004},{"$f":"C100+0.33","v":2.08},{"$f":"'Growth models'!F5","v":18.3}]
["Fair",{"$f":"C100/5","v":0.35},{"$f":"C102+0.25","v":1.75},{"$f":"'Growth models'!F6","v":8.7971999999999984}]
["Good",{"$f":"C101/5","v":0.5},{"$f":"C99+0.42","v":2.5},{"$f":"'Growth models'!F4","v":23.741999999999997}]
["Poor",{"$f":"C102/5","v":0.3},1.5,{"$f":"'Growth models'!F7","v":3.3393999999999995}]
[]
[]
["Irrigation Systems","Cost/Ac","Cost/Tree",null,"Cost /acre/year"]
["Drip Irrigation",445.5,{"$f":"B106/'Cost Budgets'!B91","v":9.204545454545455}]
["Hand water",{"$f":"PV('Management Input'!$Q$6,60,-E107)","v":283.93934287605168},{"$f":"B107/'Cost Budgets'!B91","v":5.866515348678754},null,15]
["Sprinkler",{"$f":"PV('Management Input'!$Q$6,60,-E108)","v":189.29289525070112},{"$f":"B108/'Cost Budgets'!B91","v":3.9110102324525027},null,10]
["None ",0,{"$f":"B109/'Cost Budgets'!B91","v":0}]
["User Defined ",0,{"$f":"B110/'Cost Budgets'!B95","v":0}]

{"sheet":"Recommendations","index":4,"n_rows":74,"n_cols":16,"rows_kept":74,"cut":false,"hidden":true,"merged":[[184,0,209,14],[212,0,222,14],[0,0,0,14],[88,0,88,14],[89,0,99,14],[102,0,106,14],[1,0,2,14],[109,0,118,14],[121,0,138,9],[139,0,143,9],[146,0,158,9],[174,0,181,14],[19,0,60,14],[4,0,16,14],[63,0,85,14]]}
["RECOMMENDATIONS FOR CHINESE CHESTNUT MANAGEMENT"]
["All recommendations on this page are taken directly from:  Hunt, K., M. Gold, W. Reid, and M.Warmund. 2009. Growing Chinese Chestnut in Missouri.  Agroforestry in Action, AF1007-2008, University of Missouri Center for Agroforestry.  "]
[]
[]
["Site Selection\nChinese chestnut trees perform best in well-drained, loamy to sandy loam soils.  Heavy, poorly-drained soils, or soils that have a perched water table during wet seasons promote Phytophthora root rot, a devastating disease of chestnuts. Soils should be slightly acid (pH 5.5-6.5).  Most Chinese chestnuts can tolerate –20⁰ F temperatures when fully dormant, but it is strongly recommended that frost pockets be avoided as planting sites, to avoid injury to swelling buds in the spring. Site selection similar to the requirements for peaches, where summit and shoulder slopes are chosen to allow for good air drainage, would be the best choice to safeguard from winter and late spring frost injury.  Chinese chestnut trees are rather drought tolerant once established, but ample water throughout the growing season promotes good tree growth and regular nut production. Maximum chestnut yields and nut size are obtained only under optimum soil water conditions, therefore irrigation is recommended. A lack of water during mid-August will result in smaller nut size, while a lack of water in September can prevent burrs from opening normally. Micro-irrigation techniques (drip and/or micro-sprinklers) are best suited for chestnut orchards.\n\n"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Management Input'!A1"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
["Orchard Design\n"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Management Input'!A1"]

{"sheet":"Chemical costs","index":5,"n_rows":16,"n_cols":85,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
["Name","Low App Rate/ac","Hi App Rate/ac","Ave Rate","unit","cost ","unit","cost/acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"oz","pt","qt","gal"]
["Asana XL",4.8,14.5,{"$f":"AVERAGE(B2:C2)","v":9.65},"oz",108.02,"gal",{"$f":"D2*(HLOOKUP(E2,$CD$1:$CG$5,IF(G2=\"oz\", 2, IF(G2=\"pt\",3, IF(G2=\"qt\", 4,5)))))*F2","v":8.1442165089999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"oz",1,16,32,128]
["Confirm 2F",8,16,{"$f":"AVERAGE(B3:C3)","v":12},"oz",null,null,{"$f":"D3*(HLOOKUP(E3,$CD$1:$CG$5,IF(G3=\"oz\", 2, IF(G3=\"pt\",3, IF(G3=\"qt\", 4,5)))))*F3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"pt",6.25E-2,1,2,8]
["Lorsban 4E/Nufos 4E",1.4,5,3.2,"pt",41.14,"gal",16.456,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"qt",3.1199999999999999E-2,0.5,1,4]
["Warrior",2.56,5.12,3.84,"oz",2.4500000000000002,"oz",9.4079999999999995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"gal",7.8130000000000005E-3,0.125,0.25,1]
["Imidian 70WSB",1,3.125,2.0625,"pt",9.81,"pt",{"$f":"D6*F6","v":20.233125000000001}]
["Sevin 80W",2.5,6.25,4.375,"pt",7.83,"pt",{"$f":"D7*F7","v":34.256250000000001}]
["Dipel ES",1,4,2.5,"pt",13.2,"pt",33]
["Javelin WG",0.25,4,2.125,"pt",null,null,0]
["Guthion 2L",6,8,7,"pt",12.76,"pt",89.32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"this is read:  Vertical/horizontal"]
["Sniper 2E",1.5,2.25,1.875,"pt",null,null,0]
["Abound",9.1999999999999993,12.3,10.75,"oz",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"i.e., oz/qt = 32"]
["Flint",2,4,3,"oz",null,null,0]
["Pristine",10.5,14.5,12.5,"oz",null,null,0]
["Syllit",4,4,4,"pt",13.97,"pt",55.88]
["Roundup ™"]

{"sheet":"Growth models","index":6,"n_rows":94,"n_cols":71,"rows_kept":94,"cut":false,"hidden":false,"merged":[]}
[]
["Age",1,{"$f":"B2+1","v":2},{"$f":"C2+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,{"$f":"BG2+1","v":59},60]
["TC",{"$f":"'Financial Analysis'!D2","v":0.5},{"$f":"'Financial Analysis'!E2","v":1},{"$f":"'Financial Analysis'!F2","v":1.5},{"$f":"'Financial Analysis'!G2","v":2},{"$f":"'Financial Analysis'!H2","v":2.5},{"$f":"'Financial Analysis'!I2","v":3},{"$f":"'Financial Analysis'!J2","v":3.5},{"$f":"'Financial Analysis'!K2","v":4},{"$f":"'Financial Analysis'!L2","v":4.5},{"$f":"'Financial Analysis'!M2","v":5},{"$f":"'Financial Analysis'!N2","v":5.5},{"$f":"'Financial Analysis'!O2","v":6},{"$f":"'Financial Analysis'!P2","v":6.5},{"$f":"'Financial Analysis'!Q2","v":7},{"$f":"'Financial Analysis'!R2","v":7.5},{"$f":"'Financial Analysis'!S2","v":8},{"$f":"'Financial Analysis'!T2","v":8.4527724227186773},{"$f":"'Financial Analysis'!U2","v":8.8886574090997819},{"$f":"'Financial Analysis'!V2","v":9.3068302397791296},{"$f":"'Financial Analysis'!W2","v":9.7067450453782733},{"$f":"'Financial Analysis'!X2","v":10.113819169639587},{"$f":"'Financial Analysis'!Y2","v":10.503395938474448},{"$f":"'Financial Analysis'!Z2","v":10.902207252681492},{"$f":"'Financial Analysis'!AA2","v":11.309971719632619},{"$f":"'Financial Analysis'!AB2","v":11.702043077003092},{"$f":"'Financial Analysis'!AC2","v":12.104633284309825},{"$f":"'Financial Analysis'!AD2","v":12.492292759981952},{"$f":"'Financial Analysis'!AE2","v":12.891728390528755},{"$f":"'Financial Analysis'!AF2","v":13.302219282457045},{"$f":"'Financial Analysis'!AG2","v":13.69939766430379},{"$f":"'Financial Analysis'!AH2","v":14.108549595367652},{"$f":"'Financial Analysis'!AI2","v":14.505069767795534},{"$f":"'Financial Analysis'!AJ2","v":14.914257458017573},{"$f":"'Financial Analysis'!AK2","v":15.311475229204524},{"$f":"'Financial Analysis'!AL2","v":15.721858852768426},{"$f":"'Financial Analysis'!AM2","v":16.120912711264086},{"$f":"'Financial Analysis'!AN2","v":16.533461800679877},{"$f":"'Financial Analysis'!AO2","v":16.935299088939541},{"$f":"'Financial Analysis'!AP2","v":17.326315678791062},{"$f":"'Financial Analysis'!AQ2","v":17.732323872968035},{"$f":"'Financial Analysis'!AR2","v":18.128111170349218},{"$f":"'Financial Analysis'!AS2","v":18.538805182588153},{"$f":"'Financial Analysis'!AT2","v":18.93985664374086},{"$f":"'Financial Analysis'!AU2","v":19.331180687227238},{"$f":"'Financial Analysis'!AV2","v":19.738424564310154},{"$f":"'Financial Analysis'!AW2","v":20.13649601592936},{"$f":"'Financial Analysis'!AX2","v":20.55010682650272},{"$f":"'Financial Analysis'!AY2","v":20.955083433425138},{"$f":"'Financial Analysis'!AZ2","v":21.351346933734838},{"$f":"'Financial Analysis'!BA2","v":21.763790845640742},{"$f":"'Financial Analysis'!BB2","v":22.168038617757848},{"$f":"'Financial Analysis'!BC2","v":22.564021275008137},{"$f":"'Financial Analysis'!BD2","v":22.97661669270126},{"$f":"'Financial Analysis'!BE2","v":23.381443833531559},{"$f":"'Financial Analysis'!BF2","v":23.778439516451048},{"$f":"'Financial Analysis'!BG2","v":24.192300099439326},{"$f":"'Financial Analysis'!BH2","v":24.598807799881346},{"$f":"'Financial Analysis'!BI2","v":24.997902505780591},{"$f":"'Financial Analysis'!BJ2","v":25.413959606944459},{"$f":"'Financial Analysis'!BK2","v":25.823066030044853}]
["Nut yield (good)",{"$f":"0.0016*(B2^3)-0.2308*(B2^2)+10.338*B2-22.378","v":-12.269200000000001},{"$f":"0.0016*(C2^3)-0.2308*(C2^2)+10.338*C2-22.378","v":-2.6124000000000009},6.6019999999999968,15.383599999999994,23.741999999999997,31.686799999999991,39.227599999999995,46.373999999999995,53.135599999999982,59.521999999999991,65.542799999999986,71.207599999999985,76.525999999999968,81.507599999999996,86.161999999999992,90.498799999999989,94.527599999999978,98.257999999999967,101.6996,104.86199999999998,107.75479999999997,110.38759999999998,112.76999999999997,114.91159999999998,116.82199999999999,118.51079999999995,119.98759999999997,121.26199999999999,122.34359999999997,123.242,123.96679999999996,124.52759999999996,124.93399999999998,125.19559999999997,125.32199999999999,125.32279999999996,125.2076,124.98600000000003,124.66759999999998,124.26199999999999,123.77879999999992,123.22759999999992,122.61799999999998,121.95959999999995,121.26199999999999,120.5348,119.78759999999998,119.02999999999996,118.27159999999996,117.52199999999998,116.79079999999998,116.08759999999988,115.42199999999995,114.8036,114.24199999999995,113.74679999999999,113.3276,112.99399999999996,112.7556,112.622]
["Nut yield (Average)",{"$f":"0.0012*(B2^3)-0.1701*(B2^2)+7.4625*(B2)-14.91","v":-7.6163999999999996},{"$f":"0.0012*(C2^3)-0.1701*(C2^2)+7.4625*(C2)-14.91","v":-0.65579999999999927},5.9790000000000028,12.295200000000001,18.3,24.000600000000002,29.404200000000007,34.518000000000001,39.34920000000001,43.905000000000001,48.192600000000013,52.219200000000015,55.992000000000004,59.518200000000007,62.805000000000007,65.8596,68.689200000000014,71.301000000000016,73.702199999999991,75.900000000000006,77.901600000000002,79.714200000000005,81.345000000000013,82.801200000000023,84.09,85.218600000000009,86.194200000000023,87.024000000000029,87.71520000000001,88.275000000000006,88.710599999999999,89.029200000000003,89.238,89.344200000000001,89.35499999999999,89.277600000000035,89.119200000000006,88.886999999999972,88.588200000000001,88.22999999999999,87.819600000000008,87.364200000000011,86.870999999999952,86.347200000000015,85.800000000000011,85.236600000000038,84.664200000000022,84.09000000000006,83.521199999999993,82.965000000000003,82.428600000000046,81.919199999999961,81.444000000000045,81.010200000000026,80.624999999999972,80.295600000000064,80.029199999999975,79.832999999999998,79.714199999999977,79.679999999999978]
["Nut yield (Fair)",{"$f":"0.0007*(B2^3)-0.095*(B2^2)+4.1643*(B2)-9.7368","v":-5.6668000000000003},{"$f":"0.0007*(C2^3)-0.095*(C2^2)+4.1643*(C2)-9.7368","v":-1.7826000000000004},1.9199999999999982,5.445199999999998,8.7971999999999984,11.980199999999998,14.998399999999998,17.855999999999995,20.557199999999995,23.106200000000001,25.507199999999997,27.764399999999995,29.881999999999998,31.864199999999997,33.715199999999996,35.4392,37.040399999999991,38.522999999999989,39.891199999999998,41.1492,42.301199999999994,43.351399999999991,44.303999999999988,45.163199999999989,45.933199999999999,46.618200000000002,47.2224,47.749999999999986,48.205199999999991,48.592200000000005,48.915199999999999,49.178399999999996,49.385999999999996,49.54219999999998,49.651199999999989,49.717199999999977,49.74439999999997,49.737000000000009,49.699200000000005,49.635199999999998,49.549199999999999,49.445399999999992,49.327999999999989,49.201199999999972,49.069199999999981,48.936199999999971,48.806399999999982,48.683999999999983,48.5732,48.478200000000001,48.403199999999984,48.352400000000003,48.32999999999997,48.340200000000024,48.387199999999993,48.475199999999958,48.608399999999946,48.790999999999983,49.027200000000008,49.32119999999999]
["Nut yield (Poor)",{"$f":"0.0003*(B2^3)-0.0471*(B2^2)+2.1122*(B2)-6.0816","v":-4.0161999999999995},-2.0431999999999997,-0.16079999999999917,1.6328000000000005,3.3393999999999995,4.9608000000000008,6.498800000000001,7.9551999999999996,9.331800000000003,10.6304,11.8528,13.0008,14.076200000000002,15.080800000000002,16.016399999999997,16.884799999999998,17.687800000000003,18.427199999999999,19.104799999999997,19.7224,20.281799999999997,20.784799999999997,21.233200000000004,21.628799999999998,21.973399999999998,22.268799999999999,{"$f":"0.0003*(AB2^3)-0.0471*(AB2^2)+2.1122*(AB2)-6.0816","v":22.516799999999996},{"$f":"0.0003*(AC2^3)-0.0471*(AC2^2)+2.1122*(AC2)-6.0816","v":22.719200000000001},22.877800000000001,22.994399999999999,23.070799999999998,23.108799999999995,23.110199999999999,23.076799999999999,23.010399999999997,22.912800000000004,22.785800000000002,22.631199999999993,22.450799999999994,22.246400000000001,22.019799999999996,21.772799999999997,21.50719999999999,21.224799999999995,20.927399999999984,20.616800000000005,20.294800000000002,19.963199999999993,19.623799999999981,19.278399999999984,18.928799999999988,18.576799999999984,18.224199999999989,17.872799999999991,17.524399999999979,17.180799999999998,16.84379999999998,16.5152,16.196799999999975,15.890399999999994]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"'Management Input'!E10","v":"Good"},{"$f":"IF($A$32=\"Good\",B4,IF($A$32=\"Average\",B5,IF($A$32=\"Fair\",B6,B7)))","v":-12.269200000000001},{"$f":"IF($A$32=\"Good\",C4,IF($A$32=\"Average\",C5,IF($A$32=\"Fair\",C6,C7)))","v":-2.6124000000000009},{"$f":"IF($A$32=\"Good\",D4,IF($A$32=\"Average\",D5,IF($A$32=\"Fair\",D6,D7)))","v":6.6019999999999968},{"$f":"IF($A$32=\"Good\",E4,IF($A$32=\"Average\",E5,IF($A$32=\"Fair\",E6,E7)))","v":15.383599999999994},23.741999999999997,31.686799999999991,39.227599999999995,46.373999999999995,53.135599999999982,59.521999999999991,65.542799999999986,71.207599999999985,76.525999999999968,81.507599999999996,86.161999999999992,90.498799999999989,94.527599999999978,98.257999999999967,101.6996,104.86199999999998,107.75479999999997,110.38759999999998,112.76999999999997,114.91159999999998,116.82199999999999,118.51079999999995,119.98759999999997,121.26199999999999,122.34359999999997,123.242,123.96679999999996,124.52759999999996,124.93399999999998,125.19559999999997,125.32199999999999,125.32279999999996,125.2076,124.98600000000003,124.66759999999998,124.26199999999999,123.77879999999992,123.22759999999992,122.61799999999998,121.95959999999995,121.26199999999999,120.5348,119.78759999999998,119.02999999999996,118.27159999999996,117.52199999999998,116.79079999999998,116.08759999999988,115.42199999999995,114.8036,114.24199999999995,113.74679999999999,113.3276,112.99399999999996,112.7556,112.622]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70]
["Good",0,0,7,14,21,28,35,37,44,51,58,66,73,80,87,94,101,108,115,120,{"$f":"U91*1.001","v":120.11999999999999},120.24011999999998,120.36036011999997,120.48072048011996,120.60120120060006,120.72180240180064,120.84252420420243,120.96336672840663,121.08433009513502,121.20541442523013,121.32661983965535,121.44794645949499,121.56939440595447,121.69096380036041,121.81265476416075,121.9344674189249,122.05640188634381,122.17845828823013,122.30063674651835,122.42293738326485,122.5453603206481,122.66790568096873,122.79057358664969,122.91336416023633,123.03627752439655,123.15931380192093,123.28247311572284,123.40575558883855,123.52916134442737,123.65269050577177,123.77634319627754,123.90011953947381,124.02401965901326,124.14804367867227,124.27219172235093,124.39646391407327,124.52086037798732,124.64538123836529,124.77002661960364,124.89479664622323,125.01969144286943,125.14471113431229,125.26985584544659,125.39512570129202,125.52052082699329,125.64604134782027,125.77168738916808,125.89745907655724,126.02335653563378,126.14937989216941]
["Average",0,0,5,10,15,20,25,30,35,40,45,50,55,60,65,70,75,80,85,85.084999999999994,85.170084999999986,{"$f":"V92*1.001","v":85.255255084999973},{"$f":"W92*1.001","v":85.340510340084961},{"$f":"X92*1.001","v":85.425850850425036},{"$f":"Y92*1.001","v":85.511276701275449},{"$f":"Z92*1.001","v":85.596787977976717},{"$f":"AA92*1.001","v":85.68238476595468},{"$f":"AB92*1.001","v":85.768067150720626},{"$f":"AC92*1.001","v":85.853835217871335},{"$f":"AD92*1.001","v":85.939689053089197},{"$f":"AE92*1.001","v":86.025628742142274},{"$f":"AF92*1.001","v":86.111654370884409},{"$f":"AG92*1.001","v":86.197766025255291},{"$f":"AH92*1.001","v":86.283963791280541},{"$f":"AI92*1.001","v":86.370247755071816},{"$f":"AJ92*1.001","v":86.456618002826872},{"$f":"AK92*1.001","v":86.543074620829685},{"$f":"AL92*1.001","v":86.629617695450506},{"$f":"AM92*1.001","v":86.716247313145942},{"$f":"AN92*1.001","v":86.802963560459077},{"$f":"AO92*1.001","v":86.889766524019521},{"$f":"AP92*1.001","v":86.976656290543531},{"$f":"AQ92*1.001","v":87.063632946834062},{"$f":"AR92*1.001","v":87.150696579780885},{"$f":"AS92*1.001","v":87.237847276360654},{"$f":"AT92*1.001","v":87.32508512363701},{"$f":"AU92*1.001","v":87.412410208760633},{"$f":"AV92*1.001","v":87.49982261896939},{"$f":"AW92*1.001","v":87.587322441588356},{"$f":"AX92*1.001","v":87.674909764029934},{"$f":"AY92*1.001","v":87.762584673793953},{"$f":"AZ92*1.001","v":87.850347258467735},{"$f":"BA92*1.001","v":87.938197605726188},{"$f":"BB92*1.001","v":88.026135803331911},{"$f":"BC92*1.001","v":88.114161939135229},{"$f":"BD92*1.001","v":88.202276101074361},{"$f":"BE92*1.001","v":88.290478377175432},{"$f":"BF92*1.001","v":88.378768855552593},{"$f":"BG92*1.001","v":88.467147624408142},{"$f":"BH92*1.001","v":88.555614772032541},{"$f":"BI92*1.001","v":88.644170386804561},{"$f":"BJ92*1.001","v":88.732814557191361},{"$f":"BK92*1.001","v":88.821547371748537},{"$f":"BL92*1.001","v":88.910368919120273},{"$f":"BM92*1.001","v":88.999279288039389},{"$f":"BN92*1.001","v":89.088278567327421},{"$f":"BO92*1.001","v":89.177366845894738},{"$f":"BP92*1.001","v":89.266544212740627},{"$f":"BQ92*1.001","v":89.35581075695336},{"$f":"BR92*1.001","v":89.445166567710302}]
["Fair",0,0,0,3,6,9,12,15,18,21,24,27,30,33,36,39,40,43,44,46,{"$f":"U93*1.001","v":46.045999999999992},{"$f":"V93*1.001","v":46.092045999999989},{"$f":"W93*1.001","v":46.138138045999987},{"$f":"X93*1.001","v":46.184276184045984},{"$f":"Y93*1.001","v":46.230460460230027},{"$f":"Z93*1.001","v":46.27669092069025},{"$f":"AA93*1.001","v":46.322967611610935},{"$f":"AB93*1.001","v":46.369290579222543},{"$f":"AC93*1.001","v":46.415659869801758},{"$f":"AD93*1.001","v":46.462075529671552},{"$f":"AE93*1.001","v":46.508537605201219},{"$f":"AF93*1.001","v":46.555046142806418},{"$f":"AG93*1.001","v":46.601601188949218},{"$f":"AH93*1.001","v":46.648202790138164},{"$f":"AI93*1.001","v":46.694850992928295},{"$f":"AJ93*1.001","v":46.741545843921216},{"$f":"AK93*1.001","v":46.788287389765131},{"$f":"AL93*1.001","v":46.83507567715489},{"$f":"AM93*1.001","v":46.881910752832042},{"$f":"AN93*1.001","v":46.928792663584865},{"$f":"AO93*1.001","v":46.975721456248444},{"$f":"AP93*1.001","v":47.022697177704686},{"$f":"AQ93*1.001","v":47.069719874882388},{"$f":"AR93*1.001","v":47.116789594757265},{"$f":"AS93*1.001","v":47.163906384352018},{"$f":"AT93*1.001","v":47.211070290736366},{"$f":"AU93*1.001","v":47.258281361027095},{"$f":"AV93*1.001","v":47.305539642388119},{"$f":"AW93*1.001","v":47.352845182030499},{"$f":"AX93*1.001","v":47.400198027212525},{"$f":"AY93*1.001","v":47.44759822523973},{"$f":"AZ93*1.001","v":47.495045823464963},{"$f":"BA93*1.001","v":47.542540869288423},{"$f":"BB93*1.001","v":47.590083410157703},{"$f":"BC93*1.001","v":47.637673493567853},{"$f":"BD93*1.001","v":47.685311167061414},{"$f":"BE93*1.001","v":47.732996478228472},{"$f":"BF93*1.001","v":47.780729474706696},{"$f":"BG93*1.001","v":47.828510204181399},{"$f":"BH93*1.001","v":47.876338714385575},{"$f":"BI93*1.001","v":47.924215053099957},{"$f":"BJ93*1.001","v":47.97213926815305},{"$f":"BK93*1.001","v":48.020111407421197},{"$f":"BL93*1.001","v":48.068131518828615},{"$f":"BM93*1.001","v":48.11619965034744},{"$f":"BN93*1.001","v":48.164315849997784},{"$f":"BO93*1.001","v":48.212480165847779},{"$f":"BP93*1.001","v":48.260692646013624},{"$f":"BQ93*1.001","v":48.308953338659634},{"$f":"BR93*1.001","v":48.357262291998289}]
["Poor",0,0,0,0,1.5,3,4.5,6,7.5,9,10.5,12,13.5,15,16.5,18,19.5,21,22.5,23,23.022999999999996,23.046022999999995,23.069069022999994,23.092138092022992,23.115230230115014,23.138345460345125,23.161483805805467,23.184645289611272,23.207829934900879,23.231037764835776,23.25426880260061,23.277523071403209,23.300800594474609,23.324101395069082,23.347425496464147,23.370772921960608,23.394143694882565,23.417537838577445,23.440955376416021,23.464396331792432,23.487860728124222,23.511348588852343,23.534859937441194,23.558394797378632,23.581953192176009,23.605535145368183,23.629140680513547,23.65276982119406,23.67642259101525,23.700099013606263,23.723799112619865,23.747522911732482,23.771270434644212,23.795041705078852,23.818836746783926,23.842655583530707,23.866498239114236,23.890364737353348,23.914255102090699,23.938169357192788,23.962107526549978,23.986069634076525,24.010055703710599,24.034065759414307,24.05809982517372,24.082157924998892,24.10624008292389,24.130346323006812,24.154476669329817,24.178631145999145]