{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["INPUT","Calculations","Enterprise Budget","Cashflow","Cost Calc.","Growth Rates","Nut Graph"],"not_rendered":{"charts":5,"images":2,"macros":1,"external_links":0,"defined_names":0,"comments":3,"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":"INPUT","index":0,"n_rows":41,"n_cols":15,"rows_kept":41,"cut":false,"hidden":false,"merged":[[24,11,24,12],[25,8,25,9],[24,8,24,9],[25,11,25,12],[5,4,5,5],[5,6,7,8],[7,9,7,10],[12,6,13,8],[14,8,14,10],[25,4,25,6],[16,6,16,8],[18,6,18,7],[17,3,17,4],[19,3,19,4],[18,11,18,15],[27,4,27,6],[28,4,28,6],[26,4,26,6],[26,0,26,2],[27,8,27,9],[13,0,15,2],[23,4,23,8],[3,11,12,13],[7,0,9,2],[2,0,2,2],[4,0,5,2],[11,0,12,2],[2,6,2,8],[4,6,4,8],[10,6,10,7],[17,11,17,13],[17,0,17,2],[19,0,19,2],[24,0,24,2],[25,0,25,2],[28,8,28,9],[29,4,29,6],[36,0,36,1],[33,2,34,2],[27,0,27,2],[24,4,24,6],[33,6,34,12],[28,0,28,2],[30,0,30,2],[30,8,30,9],[28,11,28,12],[26,8,26,9],[26,11,26,12],[27,11,27,12],[40,0,40,3],[29,11,29,12],[29,8,29,9],[37,0,37,1],[35,6,38,12],[38,0,38,1],[29,0,29,2],[32,4,32,8],[35,0,35,1],[39,6,39,9],[30,11,30,12],[30,4,30,6]]}
[]
[]
["What is your initial spacing?",null,null,30,"X",30,"Do you plan to harvest the nuts?",null,null,"yes","(yes/no)"]
[]
["What is the expected growth rate of the trees per year?",null,null,null,null,null,"How much will the nuts sell for?",null,null,0.55000000000000004,"/pound"]
[null,null,null,0.25,"inches dbh",null,"What return would you like to earn on your investment?"]
[null,null,null,null,null,null,null,null,null,0.06]
["How much will the timber sell for on a board foot basis at final harvest?",null,null,null,null,null,null,null,null,"(i.e., 0.06 = 6%)"]
[null,null,null,0.8,"/board foot",null," "]
[]
[null,null,null,null,null,null,"Grafted/Improved Trees?",null,"yes","(yes/no)"]
["How long will the future marketable log be?"]
[null,null,null,8,"Feet"," ","What percentage of the trees will be removed at each thinning, on average? "]
["What will the diameter of the tree be at final harvest?",null,null,null,null,null,null,null,null,0.33]
[null,null,null,null,null,null,null,null,"(i.e., 0.33 = 33%, 0.5= 50%)"]
[null,null,null,24,"inches DBH"]
[null,null,null,null,null,null,"Minimum Commercial Yield Per Acre",null,null,100,"lbs"]
["Cost of Improved Seedlings",null,null,13.5,null,null,null,null,null,null,null,"Alternate Bearing Factor",null,null,0.33]
[null,null,null,null,null,null,"DBH @ Year 5",null,0.66,null,null,"(0.5 = every other year, .33 = every third year, etc.)"]
["Cost of Unimproved Seedlings",null,null,0.3]
[]
[]
[]
[null,null,null,null,"Thinnings"]
["Year of First Thinning",null,null,{"$f":"Calculations!E28","v":67}," at an income/(cost) of ",null,null,{"$f":"'Enterprise Budget'!B4","v":243.09464970907757},"per acre, removing",null,{"$f":"IF(H25=0,\" \",Calculations!$E$26)","v":15.971999999999994},"trees at a DBH of ",null,{"$f":"LOOKUP(1,'Growth Rates'!$E$20:$DK$20,'Growth Rates'!$E$25:$DK$25)","v":15.723545923400225},"inches"]
["Year of Second Thinning",null,null,{"$f":"IF(OR(Calculations!F$28>=Calculations!$D$46,Calculations!F$28=Calculations!E$28),\" \",Calculations!F$28)","v":" "}," at an income/(cost) of ",null,null,{"$f":"IF(D26=\" \",0,'Enterprise Budget'!B5)","v":0},"per acre, removing",null,{"$f":"IF(H26=0,\" \",Calculations!$F$26)","v":" "},"trees at a DBH of ",null,{"$f":"IF(H26=0,\" \", LOOKUP(2,'Growth Rates'!$E$20:$CZ$20,'Growth Rates'!$E$25:$CZ$25))","v":" "},"inches"]
["Year of Third Thinning",null,null,{"$f":"IF(OR(Calculations!G$28>=Calculations!$D$46,Calculations!G$28=Calculations!F$28),\" \",Calculations!G$28)","v":" "}," at an income/(cost) of ",null,null,{"$f":"IF(D27=\" \",0,'Enterprise Budget'!B6)","v":0},"per acre, removing",null,{"$f":"IF(H27=0,\" \",Calculations!$G$26)","v":" "},"trees at a DBH of ",null,{"$f":"IF(H27=0,\" \",LOOKUP(3,'Growth Rates'!$E$20:$CZ$20,'Growth Rates'!$E$25:$CZ$25))","v":" "},"inches"]
["Year of Fourth Thinning",null,null,{"$f":"IF(OR(Calculations!H$28>=Calculations!$D$46,Calculations!H$28=Calculations!G$28),\" \",Calculations!H$28)","v":" "}," at an income/(cost) of ",null,null,{"$f":"IF(D28=\" \",0,'Enterprise Budget'!B7)","v":0},"per acre, removing",null,{"$f":"IF(H28=0,\" \",Calculations!$H$26)","v":" "},"trees at a DBH of ",null,{"$f":"IF(H28=0,\" \",LOOKUP(4,'Growth Rates'!$E$20:$CZ$20,'Growth Rates'!$E$25:$CZ$25))","v":" "},"inches"]
["Year of Fifth Thinning",null,null,{"$f":"IF(OR(Calculations!I$28>=Calculations!$D$46,Calculations!I$28=Calculations!H$28),\" \",Calculations!I$28)","v":" "}," at an income/(cost) of ",null,null,{"$f":"IF(D29=\" \",0,'Enterprise Budget'!B8)","v":0},"per acre, removing",null,{"$f":"IF(H29=0,\" \",Calculations!$I$26)","v":" "},"trees at a DBH of ",null,{"$f":"IF(H29=0,\" \",LOOKUP(5,'Growth Rates'!$E$20:$CZ$20,'Growth Rates'!$E$25:$CZ$25))","v":" "},"inches"]
["Year of Sixth Thinning",null,null,{"$f":"IF(OR(Calculations!J$28>=Calculations!$D$46,Calculations!J$28=Calculations!I$28),\" \",Calculations!J$28)","v":" "}," at an income/(cost) of ",null,null,{"$f":"IF(D30=\" \",0,'Enterprise Budget'!B9)","v":0},"per acre, removing",null,{"$f":"IF(H30=0,\" \",Calculations!$J$26)","v":" "},"trees at a DBH of ",null,{"$f":"IF(H30=0,\" \",LOOKUP(6,'Growth Rates'!$E$20:$CZ$20,'Growth Rates'!$E$25:$CZ$25))","v":" "},"inches"]
["Year of Seventh Thinning",null,null,{"$f":"IF(OR(Calculations!K$28>=Calculations!$D$46,Calculations!K$28=Calculations!J$28),\" \",Calculations!K$28)","v":" "}," at an income/(cost) of ",null,null,{"$f":"IF(D31=\" \",0,'Enterprise Budget'!B10)","v":0},"per acre, removing",null,{"$f":"IF(H31=0,\" \",Calculations!$K$26)","v":" "},"trees at a DBH of ",null,{"$f":"IF(H31=0,\" \",LOOKUP(7,'Growth Rates'!$E$20:$CZ$20,'Growth Rates'!$E$25:$CZ$25))","v":" "},"inches"]
[]
[null,null,null,null,"Financial Analysis"]
[null,null,{"$f":"IF(Cashflow!CY4<Cashflow!CY5,\"Final Harvest Year \" &TEXT(Calculations!I17,0),\"Tree Life (Perpetuity)**\")","v":"Tree Life (Perpetuity)**"},null,null,null,{"$f":"\"     You will initially plant \"&TEXT(Calculations!F4,0)&\" trees per acre.  It will cost you \"&TEXT(Calculations!E40,\"$0.00\")&\" per tree or \"&TEXT(Calculations!E35,\"$0.00\")&\" per acre in Year 1.\"","v":"     You will initially plant 48 trees per acre.  It will cost you $15.20 per tree or $735.70 per acre in Year 1."}]
[null,null,null,null,"Year 40"]
[{"$f":"Cashflow!A20","v":"NPV @ 6%"},null,{"$f":"Cashflow!B20","v":795.19454254233381},null,{"$f":"Cashflow!C20","v":-20.281191431158526},null,{"$f":"IF(C34=\"Tree Life (Perpetuity)**\",\" \",\"     Your final timber harvest at Year \"&TEXT(Calculations!I17,0)&\" will remove \"&TEXT(Calculations!M18,0)&\" trees with an average DBH of \"&TEXT(Calculations!I19,0)&\" inches, and an expected volume of \"&TEXT(Calculations!M17,0)&\" board feet per acre.  The value of the final harvest is estimated to be \"&TEXT(Calculations!I18,\"$0.00\")&\" per acre.\")","v":" "}]
[{"$f":"Cashflow!A21","v":"IRR"},null,{"$f":"Cashflow!B21","v":7.9431710771015254E-2},null,{"$f":"Cashflow!C21","v":5.8870930862983395E-2}]
[{"$f":"Cashflow!A22","v":"AEV @ 6%"},null,{"$f":"Cashflow!B22","v":47.852705300718462},null,{"$f":"Cashflow!C22","v":-1.2204684825927594}]
["MIRR",null,{"$f":"Cashflow!B26","v":6.2338399780191622E-2},null,{"$f":"Cashflow!C26","v":5.5950316809490808E-2}]
[null,null,null,null,null,null,{"$f":"IF(J3=\"no\",\" \",\"     Commercial nut production begins in Year \"&TEXT(Calculations!$D$20,0)&\".\")","v":"     Commercial nut production begins in Year 10."}]
["Years to recover cost of establishment",null,null,null,{"$f":"MATCH(0,Cashflow!B29:CW29,1)","v":23}]

{"sheet":"Calculations","index":1,"n_rows":46,"n_cols":24,"rows_kept":46,"cut":false,"hidden":false,"merged":[[33,0,33,3],[15,0,15,2],[4,7,4,9],[9,1,9,2],[14,0,14,1],[16,9,16,11],[4,1,4,5],[23,0,23,3],[25,0,25,3],[26,0,26,3],[27,0,27,3],[24,0,24,3],[18,5,18,7],[28,0,28,3],[0,13,0,14],[0,9,0,10],[2,9,2,10],[0,5,0,6],[16,0,16,1],[17,9,17,11],[19,0,19,2],[21,0,21,2],[21,5,21,7],[17,5,17,7],[16,5,16,7],[19,5,19,7],[21,9,21,10],[45,1,45,2],[45,5,45,6],[39,2,39,3],[29,0,29,3],[30,0,30,3],[35,0,35,3],[34,0,34,3],[36,0,36,3],[37,0,37,3]]}
[null,null,null,null,null,"Initial Spacing"]
[null,null,null,null,null,{"$f":"INPUT!D3","v":30},"X",{"$f":"INPUT!F3","v":30},null,null,"Nut Price",{"$f":"INPUT!J5","v":0.55000000000000004}]
[null,null,null,null,null,null,null,null,null,"Log Length",null,{"$f":"INPUT!D13","v":8},"Feet"]
[null,null,null,null,null,{"$f":"43560/(F2*H2)","v":48.4},"Trees"]
[null,"(0.5 = every other year, .33 = every third year, etc.)",null,null,null,null,null,"Ave. Annual Growth (Inches)",null,null,{"$f":"INPUT!D6","v":0.25}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Minimum Commercial Nut Yield per Tree",null,null,{"$f":"INPUT!J17/F4","v":2.0661157024793391}]
[]
[null,"Year 1","Year 2","Year 3-10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20"]
[null,{"$f":"E35","v":735.7},{"$f":"F36","v":39.36},{"$f":"G36","v":20},null,null,null,null,null,null,null,null,null," "]
[null,"Amortized Int. ",null,{"$f":"'Enterprise Budget'!E28","v":0},0,0,0,0,0,0,0,0,0]
[".",null,null,{"$f":"'Enterprise Budget'!E29","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SUM(D9:D11)","v":20},{"$f":"SUM(E10:E11)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(N9:N11)","v":0}]
[]
[]
["Initial # trees planted",null,{"$f":"F4","v":48.4},null,null,null,null,null,{"$f":"INPUT!D16+0.15","v":24.15}]
[null,null,null," "]
["Discount Rate",null,{"$f":"INPUT!J7","v":0.06},null,null,"Final Harvest Year",null,null,{"$f":"LOOKUP(I15,'Growth Rates'!$I$5:$CZ$5,'Growth Rates'!$I$18:$CZ$18)","v":100},"Final Harvest Volume",null,null,{"$f":"(LOOKUP(I17,'Growth Rates'!$E$18:$CZ$18,'Growth Rates'!$E$15:$CZ$15))*(LOOKUP(I17,'Growth Rates'!$E$18:$CZ$18,'Growth Rates'!$E$19:$CZ$19))","v":2795.1430852513499},"bd. feet"]
[null,null,null,null,null,"Final Harvest Value",null,null,{"$f":"(LOOKUP(I17,'Growth Rates'!$E$18:$CZ$18,'Growth Rates'!$E$23:$CZ$23)*(LOOKUP(I17,'Growth Rates'!$E$18:$CZ$18,'Growth Rates'!$E$19:$CZ$19)))","v":2012.5030213809723},"Final Number of trees ",null,null,{"$f":"LOOKUP(I17,'Growth Rates'!E18:CZ18,'Growth Rates'!E19:CZ19)","v":21.726760000000006},null,"Final Board Foot Value"]
[null,null,null,null,null,"Final Tree DBH",null,null,{"$f":"LOOKUP(I17,'Growth Rates'!E18:CZ18,'Growth Rates'!E25:CZ25)","v":23.040560389049961},null,null,null,null,null,null,{"$f":"INPUT!D9","v":0.8}]
["Year of Commercial Nut production ",null,null,{"$f":"'Growth Rates'!E29","v":10},null,"Timber or Nuts",null,null,{"$f":"IF(Cashflow!CY5>Cashflow!CY4, \"Timber\", \"Nuts\")","v":"Nuts"}]
[]
["Grafted/Improved Tree Factor ",null,null,{"$f":"IF(INPUT!I11=\"yes\",1,INPUT!O18)","v":1},null,"% removed per thin",null,null,{"$f":"INPUT!J14","v":0.33},"% remaining",null,{"$f":"ROUND(1-I22,2)","v":0.67}]
[null,null,null,null,null,null," "]
["Thinning Calculations"]
["Number of Trees Remaining after thinning",null,null,null,{"$f":"F4*$L$22","v":32.428000000000004},{"$f":"E25*$L$22","v":21.726760000000006},{"$f":"F25*$L$22","v":14.556929200000004},9.7531425640000027,6.534605517880002,4.3781856969796014,2.9333844169763332,1.9653675593741433,1.3167962647806761,0.88225349740305303,0.59110984326004556]
["Number of Trees Removed per thinning",null,null,null,{"$f":"F4-E25","v":15.971999999999994},{"$f":"E25-F25","v":10.701239999999999},{"$f":"F25-G25","v":7.1698308000000015},4.8037866360000017,3.2185370461200007,2.1564198209004006,1.4448012800032681,0.96801685760218992,0.64857129459346718,0.4345427673776231,0.29114365414300747]
["Thinning order",null,null,null,1,2,3,4,5,6,7,8,9,10,11]
["Year of Thinning",null,null,null,{"$f":"LOOKUP(E27,'Growth Rates'!E$20:DK$20,'Growth Rates'!E$18:DK$18)","v":67},{"$f":"LOOKUP(F27,'Growth Rates'!F$20:DL$20,'Growth Rates'!F$18:DL$18)","v":" "},{"$f":"LOOKUP(G27,'Growth Rates'!$E$20:$DK$20,'Growth Rates'!$E$18:$DK$18)","v":" "},{"$f":"LOOKUP(H27,'Growth Rates'!$E$20:$DK$20,'Growth Rates'!$E$18:$DK$18)","v":" "},{"$f":"LOOKUP(I27,'Growth Rates'!$E$20:$DK$20,'Growth Rates'!$E$18:$DK$18)","v":" "},{"$f":"LOOKUP(J27,'Growth Rates'!$E$20:$DK$20,'Growth Rates'!$E$18:$DK$18)","v":" "},{"$f":"LOOKUP(K27,'Growth Rates'!$E$20:$DK$20,'Growth Rates'!$E$18:$DK$18)","v":" "},{"$f":"LOOKUP(L27,'Growth Rates'!$E$20:$DK$20,'Growth Rates'!$E$18:$DK$18)","v":" "},{"$f":"LOOKUP(M27,'Growth Rates'!$E$20:$DK$20,'Growth Rates'!$E$18:$DK$18)","v":" "},{"$f":"LOOKUP(N27,'Growth Rates'!$E$20:$DK$20,'Growth Rates'!$E$18:$DK$18)","v":" "},{"$f":"LOOKUP(O27,'Growth Rates'!$E$20:$DK$20,'Growth Rates'!$E$18:$DK$18)","v":" "}]
["Cost of Thinning/Tree",null,null,null,{"$f":"HLOOKUP(E25,'Growth Rates'!$E$19:$DK$23,5,FALSE)","v":15.220050695534539},{"$f":"HLOOKUP(F25,'Growth Rates'!$E$19:$DK$23,5,FALSE)","v":48.119331408307907},{"$f":"HLOOKUP(G25,'Growth Rates'!$E$19:$DK$23,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(H25,'Growth Rates'!$E$19:$DK$23,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(I25,'Growth Rates'!$E$19:$DK$23,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(J25,'Growth Rates'!$E$19:$DK$23,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(K25,'Growth Rates'!$E$19:$DK$23,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(L25,'Growth Rates'!$E$19:$DK$23,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(M25,'Growth Rates'!$E$19:$DK$23,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(N25,'Growth Rates'!$E$19:$DK$23,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(O25,'Growth Rates'!$E$19:$DK$23,5,FALSE)","v":{"$error":"#N/A"}}]
["Cost of Thinning/Acre",null,null,null,{"$f":"E26*E29","v":243.09464970907757},{"$f":"F26*F29","v":514.93651403984086},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Timber/Nuts Market",null,null,null,{"$f":"IF(OR(E28<=$D$46,$I$20=\"Timber\"),E30,0)","v":243.09464970907757},{"$f":"IF(OR(F28<=$D$46,$I$20=\"Timber\"),F30,0)","v":0},{"$f":"IF(OR(G28<=$D$46,$I$20=\"Timber\"),G30,0)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null," "]
["Cost Calculations",null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["Establishment Costs",null,null,null,{"$f":"SUM('Enterprise Budget'!E5:E23)","v":735.7}]
["Maintenance Costs",null,null,null,null,{"$f":"SUM('Enterprise Budget'!E18:E26)","v":39.36},{"$f":"SUM('Enterprise Budget'!$E$18:$E$25)","v":20},{"$f":"SUM('Enterprise Budget'!$E$18:$E$25)","v":20},{"$f":"SUM('Enterprise Budget'!$E$18:$E$25)","v":20},{"$f":"SUM('Enterprise Budget'!$E$18:$E$25)","v":20},{"$f":"SUM('Enterprise Budget'!$E$18:$E$25)","v":20},{"$f":"SUM('Enterprise Budget'!$E$18:$E$25)","v":20},{"$f":"SUM('Enterprise Budget'!$E$18:$E$25)","v":20},{"$f":"SUM('Enterprise Budget'!$E$18:$E$25)","v":20}]
["Harvesting Costs"]
["Marketing Costs"]
[]
[null,null,"Cost per tree",null,{"$f":"E35/F4","v":15.200413223140497},{"$f":"F36/F4","v":0.81322314049586775},{"$f":"G36/$F$4","v":0.41322314049586778},{"$f":"H36/$F$4","v":0.41322314049586778},0.41322314049586778,0.41322314049586778,0.41322314049586778,0.41322314049586778,0.41322314049586778,0.41322314049586778,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null," "]
[null,"Final Harvest or Perpetuity",null,{"$f":"IF(Cashflow!CY4>Cashflow!CY5,100,Calculations!I17)","v":100},"Final Value",{"$f":"IF(Cashflow!CY4>Cashflow!CY5, Cashflow!CY4,Cashflow!CY5)","v":24793.751949117854}]

{"sheet":"Enterprise Budget","index":2,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[[27,5,27,6]]}
[null,"Amount","Interval",null,"Amount","Interval"]
["Revenues:",null,null,"Variable Cash Costs"]
[{"$f":"    \"Initial spacing (\"&TEXT(Calculations!F2,0) &\"' X\" &TEXT(Calculations!H2,0)&\"')\"","v":"Initial spacing (30' X30')"},null,null,"  1.  Establishment:"]
["     Timber (Thinning 1)",{"$f":"Calculations!E31","v":243.09464970907757},{"$f":"\"Year \"&TEXT(Calculations!E28,0)","v":"Year 67"},"      a.  Site preparation"]
["     Timber (Thinning 2)",{"$f":"Calculations!F31","v":0},{"$f":"\"Year \"&TEXT(Calculations!F28,0)","v":"Year  "},{"$f":"         'Cost Calc.'!A6","v":"          Drainage "},{"$f":"'Cost Calc.'!C6","v":0},"Year 1"]
["     Timber (Thinning 3)",{"$f":"Calculations!G31","v":0},{"$f":"\"Year \"&TEXT(Calculations!G28,0)","v":"Year  "},{"$f":"         'Cost Calc.'!A7","v":"          T.S.I."},{"$f":"'Cost Calc.'!C7","v":0},"Year 1"]
["     Timber (Thinning 4)",{"$f":"Calculations!H31","v":0},{"$f":"\"Year \"&TEXT(Calculations!H28,0)","v":"Year  "},{"$f":"      'Cost Calc.'!A8","v":"          Discing"},{"$f":"'Cost Calc.'!C8","v":8},"Year 1"]
["     Timber (Thinning 5)",{"$f":"Calculations!I31","v":0},{"$f":"\"Year \"&TEXT(Calculations!I28,0)","v":"Year  "},"      b.   Fertilizer",{"$f":"'Cost Calc.'!C9","v":0}]
["     Timber (Thinning 6)",{"$f":"Calculations!J31","v":0},{"$f":"\"Year \"&TEXT(Calculations!J28,0)","v":"Year  "},{"$f":"      'Cost Calc.'!A10","v":"          N-P-K"},{"$f":"'Cost Calc.'!C10","v":8.1},"Year 1"]
["     Timber (Thinning 7)",{"$f":"Calculations!K31","v":0},{"$f":"\"Year \"&TEXT(Calculations!K28,0)","v":"Year  "},{"$f":"      'Cost Calc.'!A11","v":"          Lime"},{"$f":"'Cost Calc.'!C11","v":0},"Year 1"]
["     Timber (Thinning 8)",{"$f":"Calculations!L31","v":0},{"$f":"\"Year \"&TEXT(Calculations!L28,0)","v":"Year  "},{"$f":"      'Cost Calc.'!A12","v":"          Herbicide (pre-plant)"},{"$f":"'Cost Calc.'!C12","v":21},"Year 1"]
["     Timber (Thinning 9)",{"$f":"Calculations!M31","v":0},{"$f":"\"Year \"&TEXT(Calculations!M28,0)","v":"Year  "},"      c.  Planting ",{"$f":"'Cost Calc.'!C13","v":0}]
["     Timber (Thinning 10)",{"$f":"Calculations!N31","v":0},{"$f":"\"Year \"&TEXT(Calculations!N28,0)","v":"Year  "},{"$f":"      'Cost Calc.'!A14","v":"          Seedlings (Grafted)"},{"$f":"'Cost Calc.'!C14","v":653.4},"Year 1"]
["     Timber (Thinning 11)",{"$f":"Calculations!O31","v":0},{"$f":"\"Year \"&TEXT(Calculations!O28,0)","v":"Year  "},{"$f":"      'Cost Calc.'!A15","v":"          Labor (layout)"},{"$f":"'Cost Calc.'!C15","v":1},"Year 1"]
["     Final Value (Timber and Nuts)",{"$f":"Calculations!F46","v":24793.751949117854},{"$f":"\"Year \"&TEXT(Calculations!D46,0)","v":"Year 100"},{"$f":"      'Cost Calc.'!A16","v":"          Labor (planting)"},{"$f":"'Cost Calc.'!C16","v":24.2},"Year 1"]
[null,null,null,{"$f":"      'Cost Calc.'!A17","v":"          ATV & Trailer"},{"$f":"'Cost Calc.'!C17","v":4},"Year 1"]
[null,null,null,"2.   Maintenance",{"$f":"'Cost Calc.'!C19","v":0}]
[null,null,null,{"$f":"      'Cost Calc.'!A20","v":"      a.   Fertilization "},{"$f":"'Cost Calc.'!C20","v":7},"Year 1-10"]
["Fixed Cash Costs",null,null,{"$f":"      'Cost Calc.'!A21","v":"            Years 1-6"},{"$f":"'Cost Calc.'!C21","v":0}," "]
[null,null,null,{"$f":"      'Cost Calc.'!A22","v":"            Years 7-10"},{"$f":"'Cost Calc.'!C22","v":0}]
[null,null,null,{"$f":"      'Cost Calc.'!A23","v":"      b.   Pesticide/Fungicide"},{"$f":"'Cost Calc.'!C23","v":" "}]
[null,{"$f":"SUM(B20:B21)","v":0},null,{"$f":"      'Cost Calc.'!A24","v":"      c.   Herbicide"},{"$f":"'Cost Calc.'!C24","v":9},"Year 1-10 "]
[null,null,null,{"$f":"      'Cost Calc.'!A25","v":"      d.   Mowing"},{"$f":"'Cost Calc.'!C25","v":0},"Year 1-10"]
[null,null,null,{"$f":"      'Cost Calc.'!A26","v":"      e.   Thinning"},{"$f":"'Cost Calc.'!C26","v":0},{"$f":"\"Year \"&TEXT(Calculations!E28,0)","v":"Year 67"},{"$f":"\"Year \"&TEXT(Calculations!J28,0)","v":"Year  "}]
[null,null,null,{"$f":"      'Cost Calc.'!A27","v":"      f.   Pruning"},{"$f":"'Cost Calc.'!C27","v":4},"Year 2-10"]
[null,null,null,{"$f":"      'Cost Calc.'!A28","v":"      g.   Replant "},{"$f":"'Cost Calc.'!C28","v":19.36},"Year 2"]
["     Harvestor",0," ","3.   Harvesting ",{"$f":"'Cost Calc.'!C29","v":0.5}]
["     Shaker",0," ","      a.   Nut harvest (Harvesting Equip)",0,"50% of Crop"]
["     Rake",0," ","      b.   Tractor and Labor",0," "]
["     Huller",0," ","4.   Marketing"]
[null,{"$f":"SUM(B27:B30)","v":0},null,"      a.   Advertisement"]
[null,null,null,"      b.   Transportation",0]
[null,null,null,"Variable Non-Cash Costs"]

{"sheet":"Cashflow","index":3,"n_rows":39,"n_cols":103,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Year \"&TEXT('Growth Rates'!E18,0)","v":"Year 1"},{"$f":"\"Year \"&TEXT('Growth Rates'!F18,0)","v":"Year 2"},{"$f":"\"Year \"&TEXT('Growth Rates'!G18,0)","v":"Year 3"},{"$f":"\"Year \"&TEXT('Growth Rates'!H18,0)","v":"Year 4"},{"$f":"\"Year \"&TEXT('Growth Rates'!I18,0)","v":"Year 5"},{"$f":"\"Year \"&TEXT('Growth Rates'!J18,0)","v":"Year 6"},{"$f":"\"Year \"&TEXT('Growth Rates'!K18,0)","v":"Year 7"},{"$f":"\"Year \"&TEXT('Growth Rates'!L18,0)","v":"Year 8"},{"$f":"\"Year \"&TEXT('Growth Rates'!M18,0)","v":"Year 9"},{"$f":"\"Year \"&TEXT('Growth Rates'!N18,0)","v":"Year 10"},{"$f":"\"Year \"&TEXT('Growth Rates'!O18,0)","v":"Year 11"},{"$f":"\"Year \"&TEXT('Growth Rates'!P18,0)","v":"Year 12"},{"$f":"\"Year \"&TEXT('Growth Rates'!Q18,0)","v":"Year 13"},{"$f":"\"Year \"&TEXT('Growth Rates'!R18,0)","v":"Year 14"},{"$f":"\"Year \"&TEXT('Growth Rates'!S18,0)","v":"Year 15"},{"$f":"\"Year \"&TEXT('Growth Rates'!T18,0)","v":"Year 16"},{"$f":"\"Year \"&TEXT('Growth Rates'!U18,0)","v":"Year 17"},{"$f":"\"Year \"&TEXT('Growth Rates'!V18,0)","v":"Year 18"},{"$f":"\"Year \"&TEXT('Growth Rates'!W18,0)","v":"Year 19"},{"$f":"\"Year \"&TEXT('Growth Rates'!X18,0)","v":"Year 20"},{"$f":"\"Year \"&TEXT('Growth Rates'!Y18,0)","v":"Year 21"},{"$f":"\"Year \"&TEXT('Growth Rates'!Z18,0)","v":"Year 22"},{"$f":"\"Year \"&TEXT('Growth Rates'!AA18,0)","v":"Year 23"},{"$f":"\"Year \"&TEXT('Growth Rates'!AB18,0)","v":"Year 24"},{"$f":"\"Year \"&TEXT('Growth Rates'!AC18,0)","v":"Year 25"},{"$f":"\"Year \"&TEXT('Growth Rates'!AD18,0)","v":"Year 26"},{"$f":"\"Year \"&TEXT('Growth Rates'!AE18,0)","v":"Year 27"},{"$f":"\"Year \"&TEXT('Growth Rates'!AF18,0)","v":"Year 28"},{"$f":"\"Year \"&TEXT('Growth Rates'!AG18,0)","v":"Year 29"},{"$f":"\"Year \"&TEXT('Growth Rates'!AH18,0)","v":"Year 30"},{"$f":"\"Year \"&TEXT('Growth Rates'!AI18,0)","v":"Year 31"},{"$f":"\"Year \"&TEXT('Growth Rates'!AJ18,0)","v":"Year 32"},{"$f":"\"Year \"&TEXT('Growth Rates'!AK18,0)","v":"Year 33"},{"$f":"\"Year \"&TEXT('Growth Rates'!AL18,0)","v":"Year 34"},{"$f":"\"Year \"&TEXT('Growth Rates'!AM18,0)","v":"Year 35"},{"$f":"\"Year \"&TEXT('Growth Rates'!AN18,0)","v":"Year 36"},{"$f":"\"Year \"&TEXT('Growth Rates'!AO18,0)","v":"Year 37"},{"$f":"\"Year \"&TEXT('Growth Rates'!AP18,0)","v":"Year 38"},{"$f":"\"Year \"&TEXT('Growth Rates'!AQ18,0)","v":"Year 39"},{"$f":"\"Year \"&TEXT('Growth Rates'!AR18,0)","v":"Year 40"},{"$f":"\"Year \"&TEXT('Growth Rates'!AS18,0)","v":"Year 41"},{"$f":"\"Year \"&TEXT('Growth Rates'!AT18,0)","v":"Year 42"},{"$f":"\"Year \"&TEXT('Growth Rates'!AU18,0)","v":"Year 43"},{"$f":"\"Year \"&TEXT('Growth Rates'!AV18,0)","v":"Year 44"},{"$f":"\"Year \"&TEXT('Growth Rates'!AW18,0)","v":"Year 45"},{"$f":"\"Year \"&TEXT('Growth Rates'!AX18,0)","v":"Year 46"},{"$f":"\"Year \"&TEXT('Growth Rates'!AY18,0)","v":"Year 47"},{"$f":"\"Year \"&TEXT('Growth Rates'!AZ18,0)","v":"Year 48"},{"$f":"\"Year \"&TEXT('Growth Rates'!BA18,0)","v":"Year 49"},{"$f":"\"Year \"&TEXT('Growth Rates'!BB18,0)","v":"Year 50"},{"$f":"\"Year \"&TEXT('Growth Rates'!BC18,0)","v":"Year 51"},{"$f":"\"Year \"&TEXT('Growth Rates'!BD18,0)","v":"Year 52"},{"$f":"\"Year \"&TEXT('Growth Rates'!BE18,0)","v":"Year 53"},{"$f":"\"Year \"&TEXT('Growth Rates'!BF18,0)","v":"Year 54"},{"$f":"\"Year \"&TEXT('Growth Rates'!BG18,0)","v":"Year 55"},{"$f":"\"Year \"&TEXT('Growth Rates'!BH18,0)","v":"Year 56"},{"$f":"\"Year \"&TEXT('Growth Rates'!BI18,0)","v":"Year 57"},{"$f":"\"Year \"&TEXT('Growth Rates'!BJ18,0)","v":"Year 58"},{"$f":"\"Year \"&TEXT('Growth Rates'!BK18,0)","v":"Year 59"},{"$f":"\"Year \"&TEXT('Growth Rates'!BL18,0)","v":"Year 60"},{"$f":"\"Year \"&TEXT('Growth Rates'!BM18,0)","v":"Year 61"},{"$f":"\"Year \"&TEXT('Growth Rates'!BN18,0)","v":"Year 62"},{"$f":"\"Year \"&TEXT('Growth Rates'!BO18,0)","v":"Year 63"},{"$f":"\"Year \"&TEXT('Growth Rates'!BP18,0)","v":"Year 64"},{"$f":"\"Year \"&TEXT('Growth Rates'!BQ18,0)","v":"Year 65"},{"$f":"\"Year \"&TEXT('Growth Rates'!BR18,0)","v":"Year 66"},{"$f":"\"Year \"&TEXT('Growth Rates'!BS18,0)","v":"Year 67"},{"$f":"\"Year \"&TEXT('Growth Rates'!BT18,0)","v":"Year 68"},{"$f":"\"Year \"&TEXT('Growth Rates'!BU18,0)","v":"Year 69"},{"$f":"\"Year \"&TEXT('Growth Rates'!BV18,0)","v":"Year 70"},{"$f":"\"Year \"&TEXT('Growth Rates'!BW18,0)","v":"Year 71"},{"$f":"\"Year \"&TEXT('Growth Rates'!BX18,0)","v":"Year 72"},{"$f":"\"Year \"&TEXT('Growth Rates'!BY18,0)","v":"Year 73"},{"$f":"\"Year \"&TEXT('Growth Rates'!BZ18,0)","v":"Year 74"},{"$f":"\"Year \"&TEXT('Growth Rates'!CA18,0)","v":"Year 75"},{"$f":"\"Year \"&TEXT('Growth Rates'!CB18,0)","v":"Year 76"},{"$f":"\"Year \"&TEXT('Growth Rates'!CC18,0)","v":"Year 77"},{"$f":"\"Year \"&TEXT('Growth Rates'!CD18,0)","v":"Year 78"},{"$f":"\"Year \"&TEXT('Growth Rates'!CE18,0)","v":"Year 79"},{"$f":"\"Year \"&TEXT('Growth Rates'!CF18,0)","v":"Year 80"},{"$f":"\"Year \"&TEXT('Growth Rates'!CG18,0)","v":"Year 81"},{"$f":"\"Year \"&TEXT('Growth Rates'!CH18,0)","v":"Year 82"},{"$f":"\"Year \"&TEXT('Growth Rates'!CI18,0)","v":"Year 83"},{"$f":"\"Year \"&TEXT('Growth Rates'!CJ18,0)","v":"Year 84"},{"$f":"\"Year \"&TEXT('Growth Rates'!CK18,0)","v":"Year 85"},{"$f":"\"Year \"&TEXT('Growth Rates'!CL18,0)","v":"Year 86"},{"$f":"\"Year \"&TEXT('Growth Rates'!CM18,0)","v":"Year 87"},{"$f":"\"Year \"&TEXT('Growth Rates'!CN18,0)","v":"Year 88"},{"$f":"\"Year \"&TEXT('Growth Rates'!CO18,0)","v":"Year 89"},{"$f":"\"Year \"&TEXT('Growth Rates'!CP18,0)","v":"Year 90"},{"$f":"\"Year \"&TEXT('Growth Rates'!CQ18,0)","v":"Year 91"},{"$f":"\"Year \"&TEXT('Growth Rates'!CR18,0)","v":"Year 92"},{"$f":"\"Year \"&TEXT('Growth Rates'!CS18,0)","v":"Year 93"},{"$f":"\"Year \"&TEXT('Growth Rates'!CT18,0)","v":"Year 94"},{"$f":"\"Year \"&TEXT('Growth Rates'!CU18,0)","v":"Year 95"},{"$f":"\"Year \"&TEXT('Growth Rates'!CV18,0)","v":"Year 96"},{"$f":"\"Year \"&TEXT('Growth Rates'!CW18,0)","v":"Year 97"},{"$f":"\"Year \"&TEXT('Growth Rates'!CX18,0)","v":"Year 98"},{"$f":"\"Year \"&TEXT('Growth Rates'!CY18,0)","v":"Year 99"},{"$f":"\"Year \"&TEXT('Growth Rates'!CZ18,0)","v":"Year 100"}]
[null,null,"(expected dbh)",null,null,{"$f":"'Growth Rates'!I5","v":0.66},{"$f":"'Growth Rates'!J5","v":0.91},{"$f":"'Growth Rates'!K5","v":1.1600000000000001},{"$f":"'Growth Rates'!L5","v":1.4100000000000001},{"$f":"'Growth Rates'!M5","v":1.6600000000000001},{"$f":"'Growth Rates'!N5","v":1.9100000000000001},{"$f":"'Growth Rates'!O5","v":2.16},{"$f":"'Growth Rates'!P5","v":2.41},{"$f":"'Growth Rates'!Q5","v":2.66},{"$f":"'Growth Rates'!R5","v":2.91},{"$f":"'Growth Rates'!S5","v":3.16},{"$f":"'Growth Rates'!T5","v":3.41},{"$f":"'Growth Rates'!U5","v":3.66},{"$f":"'Growth Rates'!V5","v":3.91},{"$f":"'Growth Rates'!W5","v":4.16},{"$f":"'Growth Rates'!X5","v":4.41},{"$f":"'Growth Rates'!Y5","v":4.66},{"$f":"'Growth Rates'!Z5","v":4.91},{"$f":"'Growth Rates'!AA5","v":5.16},{"$f":"'Growth Rates'!AB5","v":5.41},{"$f":"'Growth Rates'!AC5","v":5.66},{"$f":"'Growth Rates'!AD5","v":5.91},{"$f":"'Growth Rates'!AE5","v":6.16},{"$f":"'Growth Rates'!AF5","v":6.41},{"$f":"'Growth Rates'!AG5","v":6.66},{"$f":"'Growth Rates'!AH5","v":6.91},{"$f":"'Growth Rates'!AI5","v":7.16},{"$f":"'Growth Rates'!AJ5","v":7.41},{"$f":"'Growth Rates'!AK5","v":7.66},{"$f":"'Growth Rates'!AL5","v":7.91},{"$f":"'Growth Rates'!AM5","v":8.16},{"$f":"'Growth Rates'!AN5","v":8.41},{"$f":"'Growth Rates'!AO5","v":8.66},{"$f":"'Growth Rates'!AP5","v":8.91},{"$f":"'Growth Rates'!AQ5","v":9.16},{"$f":"'Growth Rates'!AR5","v":9.41},{"$f":"'Growth Rates'!AS5","v":9.66},{"$f":"'Growth Rates'!AT5","v":9.91},{"$f":"'Growth Rates'!AU5","v":10.16},{"$f":"'Growth Rates'!AV5","v":10.41},{"$f":"'Growth Rates'!AW5","v":10.66},{"$f":"'Growth Rates'!AX5","v":10.91},{"$f":"'Growth Rates'!AY5","v":11.16},{"$f":"'Growth Rates'!AZ5","v":11.41},{"$f":"'Growth Rates'!BA5","v":11.66},{"$f":"'Growth Rates'!BB5","v":11.91},{"$f":"'Growth Rates'!BC5","v":12.16},{"$f":"'Growth Rates'!BD5","v":12.41},{"$f":"'Growth Rates'!BE5","v":12.66},{"$f":"'Growth Rates'!BF5","v":12.91},{"$f":"'Growth Rates'!BG5","v":13.141011044789058},{"$f":"'Growth Rates'!BH5","v":13.369741650765896},{"$f":"'Growth Rates'!BI5","v":13.596140772783651},{"$f":"'Growth Rates'!BJ5","v":13.820161752075101},{"$f":"'Growth Rates'!BK5","v":14.041762096588403},{"$f":"'Growth Rates'!BL5","v":14.26090327533506},{"$f":"'Growth Rates'!BM5","v":14.477550525416776},{"$f":"'Growth Rates'!BN5","v":14.691672670536901},{"$f":"'Growth Rates'!BO5","v":14.903241949928345},{"$f":"'Growth Rates'!BP5","v":15.112233856744007},{"$f":"'Growth Rates'!BQ5","v":15.318626985058657},{"$f":"'Growth Rates'!BR5","v":15.522402884723814},{"$f":"'Growth Rates'!BS5","v":15.723545923400225},{"$f":"'Growth Rates'!BT5","v":15.922043155166989},{"$f":"'Growth Rates'!BU5","v":16.172043155166989},{"$f":"'Growth Rates'!BV5","v":16.422043155166989},{"$f":"'Growth Rates'!BW5","v":16.652188093430809},{"$f":"'Growth Rates'!BX5","v":16.880455495330501},{"$f":"'Growth Rates'!BY5","v":17.106811873429915},{"$f":"'Growth Rates'!BZ5","v":17.331226126410986},{"$f":"'Growth Rates'!CA5","v":17.553669440644967},{"$f":"'Growth Rates'!CB5","v":17.774115196958011},{"$f":"'Growth Rates'!CC5","v":17.992538882181634},{"$f":"'Growth Rates'!CD5","v":18.208918005113961},{"$f":"'Growth Rates'!CE5","v":18.423232016550205},{"$f":"'Growth Rates'!CF5","v":18.635462233070946},{"$f":"'Growth Rates'!CG5","v":18.845591764304377},{"$f":"'Growth Rates'!CH5","v":19.053605443404035},{"$f":"'Growth Rates'!CI5","v":19.259489760506895},{"$f":"'Growth Rates'!CJ5","v":19.463232798957865},{"$f":"'Growth Rates'!CK5","v":19.664824174106261},{"$f":"'Growth Rates'!CL5","v":19.864254974497577},{"$f":"'Growth Rates'!CM5","v":20.114254974497577},{"$f":"'Growth Rates'!CN5","v":20.364254974497577},{"$f":"'Growth Rates'!CO5","v":20.595963604942412},{"$f":"'Growth Rates'!CP5","v":20.826164049403307},{"$f":"'Growth Rates'!CQ5","v":21.054832214469808},{"$f":"'Growth Rates'!CR5","v":21.281945376933326},{"$f":"'Growth Rates'!CS5","v":21.507482136518529},{"$f":"'Growth Rates'!CT5","v":21.731422370743793},{"$f":"'Growth Rates'!CU5","v":21.953747191770926},{"$f":"'Growth Rates'!CV5","v":22.174438905114215},{"$f":"'Growth Rates'!CW5","v":22.393480970088007},{"$f":"'Growth Rates'!CX5","v":22.610857961880672},{"$f":"'Growth Rates'!CY5","v":22.82655553515092},{"$f":"'Growth Rates'!CZ5","v":23.040560389049961}]
["Revenues:",null,"(expected nut yield/tree in lbs.)",null,{"$f":"'Growth Rates'!H35","v":0},{"$f":"'Growth Rates'!I35","v":1.2487534055637481},{"$f":"'Growth Rates'!J35","v":1.2947763758160107},{"$f":"'Growth Rates'!K35","v":1.4014793132161607},{"$f":"'Growth Rates'!L35","v":1.5374962444075608},{"$f":"'Growth Rates'!M35","v":1.7028271693902108},{"$f":"'Growth Rates'!N35","v":1.8974720881641107},{"$f":"'Growth Rates'!O35","v":2.1214310007292614},{"$f":"'Growth Rates'!P35","v":2.374703907085661},{"$f":"'Growth Rates'!Q35","v":2.657290807233311},{"$f":"'Growth Rates'!R35","v":2.9691917011722113},{"$f":"'Growth Rates'!S35","v":3.3104065889023615},{"$f":"'Growth Rates'!T35","v":3.6809354704237611},{"$f":"'Growth Rates'!U35","v":4.0807783457364115},{"$f":"'Growth Rates'!V35","v":4.5099352148403113},{"$f":"'Growth Rates'!W35","v":4.9684060777354606},{"$f":"'Growth Rates'!X35","v":5.4561909344218611},{"$f":"'Growth Rates'!Y35","v":5.9732897848995128},{"$f":"'Growth Rates'!Z35","v":6.5197026291684121},{"$f":"'Growth Rates'!AA35","v":7.0954294672285618},{"$f":"'Growth Rates'!AB35","v":7.7004702990799618},{"$f":"'Growth Rates'!AC35","v":8.3348251247226113},{"$f":"'Growth Rates'!AD35","v":8.9984939441565128},{"$f":"'Growth Rates'!AE35","v":9.6914767573816611},{"$f":"'Growth Rates'!AF35","v":10.413773564398063},{"$f":"'Growth Rates'!AG35","v":11.165384365205714},{"$f":"'Growth Rates'!AH35","v":11.946309159804612},{"$f":"'Growth Rates'!AI35","v":12.756547948194763},{"$f":"'Growth Rates'!AJ35","v":13.596100730376163},{"$f":"'Growth Rates'!AK35","v":14.464967506348811},{"$f":"'Growth Rates'!AL35","v":15.363148276112712},{"$f":"'Growth Rates'!AM35","v":16.290643039667867},{"$f":"'Growth Rates'!AN35","v":17.247451797014261},{"$f":"'Growth Rates'!AO35","v":18.233574548151914},{"$f":"'Growth Rates'!AP35","v":19.249011293080809},{"$f":"'Growth Rates'!AQ35","v":20.293762031800959},{"$f":"'Growth Rates'!AR35","v":21.367826764312365},{"$f":"'Growth Rates'!AS35","v":22.471205490615013},{"$f":"'Growth Rates'!AT35","v":23.603898210708916},{"$f":"'Growth Rates'!AU35","v":24.765904924594061},{"$f":"'Growth Rates'!AV35","v":25.957225632270458},{"$f":"'Growth Rates'!AW35","v":27.177860333738117},{"$f":"'Growth Rates'!AX35","v":28.427809028997018},{"$f":"'Growth Rates'!AY35","v":29.707071718047164},{"$f":"'Growth Rates'!AZ35","v":31.015648400888558},{"$f":"'Growth Rates'!BA35","v":32.353539077521212},{"$f":"'Growth Rates'!BB35","v":33.720743747945114},{"$f":"'Growth Rates'!BC35","v":35.117262412160265},{"$f":"'Growth Rates'!BD35","v":36.543095070166672},{"$f":"'Growth Rates'!BE35","v":37.998241721964305},{"$f":"'Growth Rates'!BF35","v":39.482702367553216},{"$f":"'Growth Rates'!BG35","v":40.937916005258529},{"$f":"'Growth Rates'!BH35","v":42.354590011069902},{"$f":"'Growth Rates'!BI35","v":43.78146303843787},{"$f":"'Growth Rates'!BJ35","v":45.217482783621755},{"$f":"'Growth Rates'!BK35","v":46.661611930770967},{"$f":"'Growth Rates'!BL35","v":48.112829496061096},{"$f":"'Growth Rates'!BM35","v":49.570132067671075},{"$f":"'Growth Rates'!BN35","v":51.03253494482049},{"$f":"'Growth Rates'!BO35","v":52.49907317901102},{"$f":"'Growth Rates'!BP35","v":53.96880252056652},{"$f":"'Growth Rates'!BQ35","v":55.440800273533739},{"$f":"'Growth Rates'!BR35","v":56.914166061988475},{"$f":"'Growth Rates'!BS35","v":58.388022510785341},{"$f":"'Growth Rates'!BT35","v":59.861515843788652},{"$f":"'Growth Rates'!BU35","v":61.538872348529168},{"$f":"'Growth Rates'!BV35","v":63.435141039098724},{"$f":"'Growth Rates'!BW35","v":65.283140760052589},{"$f":"'Growth Rates'!BX35","v":67.073202879398593},{"$f":"'Growth Rates'!BY35","v":68.87280586349749},{"$f":"'Growth Rates'!BZ35","v":70.681083109408107},{"$f":"'Growth Rates'!CA35","v":72.497178637081703},{"$f":"'Growth Rates'!CB35","v":74.32024780340555},{"$f":"'Growth Rates'!CC35","v":76.149457970652421},{"$f":"'Growth Rates'!CD35","v":77.983989130430544},{"$f":"'Growth Rates'!CE35","v":79.823034484212357},{"$f":"'Growth Rates'!CF35","v":81.665800981508951},{"$f":"'Growth Rates'!CG35","v":83.511509816751413},{"$f":"'Growth Rates'!CH35","v":85.35939688593686},{"$f":"'Growth Rates'!CI35","v":87.208713204097748},{"$f":"'Growth Rates'!CJ35","v":89.058725284655296},{"$f":"'Growth Rates'!CK35","v":90.908715481722041},{"$f":"'Growth Rates'!CL35","v":92.757982296423449},{"$f":"'Growth Rates'!CM35","v":94.854277981458765},{"$f":"'Growth Rates'!CN35","v":97.212794563210949},{"$f":"'Growth Rates'!CO35","v":99.512238600406562},{"$f":"'Growth Rates'!CP35","v":101.74317755886504},{"$f":"'Growth Rates'!CQ35","v":103.9842022216734},{"$f":"'Growth Rates'!CR35","v":106.23458945173293},{"$f":"'Growth Rates'!CS35","v":108.49362293326702},{"$f":"'Growth Rates'!CT35","v":110.76059358382177},{"$f":"'Growth Rates'!CU35","v":113.03479994566619},{"$f":"'Growth Rates'!CV35","v":115.31554855697486},{"$f":"'Growth Rates'!CW35","v":117.60215430317069},{"$f":"'Growth Rates'!CX35","v":119.89394074879958},{"$f":"'Growth Rates'!CY35","v":122.19024045030729},{"$f":"'Growth Rates'!CZ35","v":124.49039525008629}]
["Nuts",0,0,0,{"$f":" E3*$B$23*'Growth Rates'!H19","v":0},{"$f":" F3*$B$23*'Growth Rates'!I19","v":33.241815656106979},{"$f":" G3*$B$23*'Growth Rates'!J19","v":34.466947124222202},{"$f":" H3*$B$23*'Growth Rates'!K19","v":37.307379317814203},{"$f":" I3*$B$23*'Growth Rates'!L19","v":40.928150026129266},{"$f":" J3*$B$23*'Growth Rates'!M19","v":45.329259249167414},{"$f":" K3*$B$23*'Growth Rates'!N19","v":50.510706986928632},{"$f":" L3*$B$23*'Growth Rates'!O19","v":56.472493239412934},{"$f":" M3*$B$23*'Growth Rates'!P19","v":63.214618006620306},{"$f":" N3*$B$23*'Growth Rates'!Q19","v":70.737081288550741},{"$f":" O3*$B$23*'Growth Rates'!R19","v":79.039883085204281},{"$f":" P3*$B$23*'Growth Rates'!S19","v":88.123023396580862},{"$f":" Q3*$B$23*'Growth Rates'!T19","v":97.986502222680528},{"$f":" R3*$B$23*'Growth Rates'!U19","v":108.63031956350329},{"$f":" S3*$B$23*'Growth Rates'!V19","v":120.0544754190491},{"$f":" T3*$B$23*'Growth Rates'!W19","v":132.25896978931797},{"$f":" U3*$B$23*'Growth Rates'!X19","v":145.24380267430996},{"$f":" V3*$B$23*'Growth Rates'!Y19","v":159.00897407402502},{"$f":" W3*$B$23*'Growth Rates'!Z19","v":173.55448398846315},{"$f":" X3*$B$23*'Growth Rates'!AA19","v":188.88033241762432},{"$f":" Y3*$B$23*'Growth Rates'!AB19","v":204.98651936150858},{"$f":" Z3*$B$23*'Growth Rates'!AC19","v":221.87304482011592},{"$f":" AA3*$B$23*'Growth Rates'!AD19","v":239.53990879344639},{"$f":" AB3*$B$23*'Growth Rates'!AE19","v":257.98711128149984},{"$f":" AC3*$B$23*'Growth Rates'!AF19","v":277.2146522842765},{"$f":" AD3*$B$23*'Growth Rates'!AG19","v":297.22253180177614},{"$f":" AE3*$B$23*'Growth Rates'!AH19","v":318.01074983399877},{"$f":" AF3*$B$23*'Growth Rates'!AI19","v":339.57930638094462},{"$f":" AG3*$B$23*'Growth Rates'!AJ19","v":361.92820144261344},{"$f":" AH3*$B$23*'Growth Rates'!AK19","v":385.05743501900537},{"$f":" AI3*$B$23*'Growth Rates'!AL19","v":408.96700711012045},{"$f":" AJ3*$B$23*'Growth Rates'!AM19","v":433.65691771595863},{"$f":" AK3*$B$23*'Growth Rates'!AN19","v":459.12716683651968},{"$f":" AL3*$B$23*'Growth Rates'!AO19","v":485.37775447180394},{"$f":" AM3*$B$23*'Growth Rates'!AP19","v":512.40868062181119},{"$f":" AN3*$B$23*'Growth Rates'!AQ19","v":540.21994528654159},{"$f":" AO3*$B$23*'Growth Rates'!AR19","v":568.8115484659952},{"$f":" AP3*$B$23*'Growth Rates'!AS19","v":598.18349016017169},{"$f":" AQ3*$B$23*'Growth Rates'!AT19","v":628.33577036907138},{"$f":" AR3*$B$23*'Growth Rates'!AU19","v":659.26838909269395},{"$f":" AS3*$B$23*'Growth Rates'!AV19","v":690.98134633103962},{"$f":" AT3*$B$23*'Growth Rates'!AW19","v":723.47464208410872},{"$f":" AU3*$B$23*'Growth Rates'!AX19","v":756.7482763519007},{"$f":" AV3*$B$23*'Growth Rates'!AY19","v":790.80224913441566},{"$f":" AW3*$B$23*'Growth Rates'!AZ19","v":825.63656043165338},{"$f":" AX3*$B$23*'Growth Rates'!BA19","v":861.25121024361476},{"$f":" AY3*$B$23*'Growth Rates'!BB19","v":897.64619857029902},{"$f":" AZ3*$B$23*'Growth Rates'!BC19","v":934.82152541170638},{"$f":" BA3*$B$23*'Growth Rates'!BD19","v":972.77719076783683},{"$f":" BB3*$B$23*'Growth Rates'!BE19","v":1011.5131946386898},{"$f":" BC3*$B$23*'Growth Rates'!BF19","v":1051.0295370242668},{"$f":" BD3*$B$23*'Growth Rates'!BG19","v":1089.767324059982},{"$f":" BE3*$B$23*'Growth Rates'!BH19","v":1127.4791860946809},{"$f":" BF3*$B$23*'Growth Rates'!BI19","v":1165.4625460832162},{"$f":" BG3*$B$23*'Growth Rates'!BJ19","v":1203.6893917000111},{"$f":" BH3*$B$23*'Growth Rates'!BK19","v":1242.1321095971232},{"$f":" BI3*$B$23*'Growth Rates'!BL19","v":1280.7635211851466},{"$f":" BJ3*$B$23*'Growth Rates'!BM19","v":1319.5569156414042},{"$f":" BK3*$B$23*'Growth Rates'!BN19","v":1358.4860802311216},{"$f":" BL3*$B$23*'Growth Rates'!BO19","v":1397.5253280252734},{"$f":" BM3*$B$23*'Growth Rates'!BP19","v":1436.6495230974808},{"$f":" BN3*$B$23*'Growth Rates'!BQ19","v":1475.8341032814683},{"$f":" BO3*$B$23*'Growth Rates'!BR19","v":1515.0551005701332},{"$f":" BP3*$B$23*'Growth Rates'!BS19","v":1041.3737366888611},{"$f":" BQ3*$B$23*'Growth Rates'!BT19","v":1067.6540796803083},{"$f":" BR3*$B$23*'Growth Rates'!BU19","v":1097.5704038849572},{"$f":" BS3*$B$23*'Growth Rates'!BV19","v":1131.3911144887418},{"$f":" BT3*$B$23*'Growth Rates'!BW19","v":1164.350928711842},{"$f":" BU3*$B$23*'Growth Rates'!BX19","v":1196.2774026352258},{"$f":" BV3*$B$23*'Growth Rates'!BY19","v":1228.3740416978235},{"$f":" BW3*$B$23*'Growth Rates'!BZ19","v":1260.6253896895375},{"$f":" BX3*$B$23*'Growth Rates'!CA19","v":1293.0161798638071},{"$f":" BY3*$B$23*'Growth Rates'!CB19","v":1325.5313476728595},{"$f":" BZ3*$B$23*'Growth Rates'!CC19","v":1358.1560426897745},{"$f":" CA3*$B$23*'Growth Rates'!CD19","v":1390.8756397368811},{"$f":" CB3*$B$23*'Growth Rates'!CE19","v":1423.6757492397214},{"$f":" CC3*$B$23*'Growth Rates'!CF19","v":1456.542226825605},{"$f":" CD3*$B$23*'Growth Rates'!CG19","v":1489.4611821856884},{"$f":" CE3*$B$23*'Growth Rates'!CH19","v":1522.4189872194388},{"$f":" CF3*$B$23*'Growth Rates'!CI19","v":1555.4022834803654},{"$f":" CG3*$B$23*'Growth Rates'!CJ19","v":1588.3979889419413},{"$f":" CH3*$B$23*'Growth Rates'!CK19","v":1086.3335137488129},{"$f":" CI3*$B$23*'Growth Rates'!CL19","v":1108.4317306912531},{"$f":" CJ3*$B$23*'Growth Rates'!CM19","v":1133.4818729720419},{"$f":" CK3*$B$23*'Growth Rates'!CN19","v":1161.6654810223044},{"$f":" CL3*$B$23*'Growth Rates'!CO19","v":1189.1431888235736},{"$f":" CM3*$B$23*'Growth Rates'!CP19","v":1215.8022802523662},{"$f":" CN3*$B$23*'Growth Rates'!CQ19","v":1242.5818930039711},{"$f":" CO3*$B$23*'Growth Rates'!CR19","v":1269.4733857939834},{"$f":" CP3*$B$23*'Growth Rates'!CS19","v":1296.4681988508742},{"$f":" CQ3*$B$23*'Growth Rates'!CT19","v":1323.55785883928},{"$f":" CR3*$B$23*'Growth Rates'!CU19","v":1350.7339835371267},{"$f":" CS3*$B$23*'Growth Rates'!CV19","v":1377.988286271157},{"$f":" CT3*$B$23*'Growth Rates'!CW19","v":1405.3125801153769},{"$f":" CU3*$B$23*'Growth Rates'!CX19","v":1432.6987818568643},{"$f":" CV3*$B$23*'Growth Rates'!CY19","v":1460.1389157333656},{"$f":"IF(CY5>CY4,CW3*$B$23*'Growth Rates'!CZ19,CY4)","v":24793.751949117854},null,{"$f":"IF(INPUT!J3=\"no\",0,CX39)","v":24793.751949117854}]
["Thinning Revenue/(Cost)",{"$f":"IF(OR('Growth Rates'!E18=Calculations!$E$28,'Growth Rates'!E18=Calculations!$F$28,'Growth Rates'!E18=Calculations!$G$28,'Growth Rates'!E18=Calculations!$H$28,'Growth Rates'!E18=Calculations!$I$28,'Growth Rates'!E18=Calculations!$J$28,'Growth Rates'!E18=Calculations!$K$28,'Growth Rates'!E18=Calculations!$L$28,'Growth Rates'!E18=Calculations!$M$28,'Growth Rates'!E18=Calculations!$N$28,'Growth Rates'!E18=Calculations!$O$28),HLOOKUP('Growth Rates'!E18,Calculations!$E$28:$O$31,3,FALSE),\"0\")","v":"0"},{"$f":"IF(OR('Growth Rates'!F18=Calculations!$E$28,'Growth Rates'!F18=Calculations!$F$28,'Growth Rates'!F18=Calculations!$G$28,'Growth Rates'!F18=Calculations!$H$28,'Growth Rates'!F18=Calculations!$I$28,'Growth Rates'!F18=Calculations!$J$28,'Growth Rates'!F18=Calculations!$K$28,'Growth Rates'!F18=Calculations!$L$28,'Growth Rates'!F18=Calculations!$M$28,'Growth Rates'!F18=Calculations!$N$28,'Growth Rates'!F18=Calculations!$O$28),HLOOKUP('Growth Rates'!F18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!G18=Calculations!$E$28,'Growth Rates'!G18=Calculations!$F$28,'Growth Rates'!G18=Calculations!$G$28,'Growth Rates'!G18=Calculations!$H$28,'Growth Rates'!G18=Calculations!$I$28,'Growth Rates'!G18=Calculations!$J$28,'Growth Rates'!G18=Calculations!$K$28,'Growth Rates'!G18=Calculations!$L$28,'Growth Rates'!G18=Calculations!$M$28,'Growth Rates'!G18=Calculations!$N$28,'Growth Rates'!G18=Calculations!$O$28),HLOOKUP('Growth Rates'!G18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!H18=Calculations!$E$28,'Growth Rates'!H18=Calculations!$F$28,'Growth Rates'!H18=Calculations!$G$28,'Growth Rates'!H18=Calculations!$H$28,'Growth Rates'!H18=Calculations!$I$28,'Growth Rates'!H18=Calculations!$J$28,'Growth Rates'!H18=Calculations!$K$28,'Growth Rates'!H18=Calculations!$L$28,'Growth Rates'!H18=Calculations!$M$28,'Growth Rates'!H18=Calculations!$N$28,'Growth Rates'!H18=Calculations!$O$28),HLOOKUP('Growth Rates'!H18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!I18=Calculations!$E$28,'Growth Rates'!I18=Calculations!$F$28,'Growth Rates'!I18=Calculations!$G$28,'Growth Rates'!I18=Calculations!$H$28,'Growth Rates'!I18=Calculations!$I$28,'Growth Rates'!I18=Calculations!$J$28,'Growth Rates'!I18=Calculations!$K$28,'Growth Rates'!I18=Calculations!$L$28,'Growth Rates'!I18=Calculations!$M$28,'Growth Rates'!I18=Calculations!$N$28,'Growth Rates'!I18=Calculations!$O$28),HLOOKUP('Growth Rates'!I18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!J18=Calculations!$E$28,'Growth Rates'!J18=Calculations!$F$28,'Growth Rates'!J18=Calculations!$G$28,'Growth Rates'!J18=Calculations!$H$28,'Growth Rates'!J18=Calculations!$I$28,'Growth Rates'!J18=Calculations!$J$28,'Growth Rates'!J18=Calculations!$K$28,'Growth Rates'!J18=Calculations!$L$28,'Growth Rates'!J18=Calculations!$M$28,'Growth Rates'!J18=Calculations!$N$28,'Growth Rates'!J18=Calculations!$O$28),HLOOKUP('Growth Rates'!J18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!K18=Calculations!$E$28,'Growth Rates'!K18=Calculations!$F$28,'Growth Rates'!K18=Calculations!$G$28,'Growth Rates'!K18=Calculations!$H$28,'Growth Rates'!K18=Calculations!$I$28,'Growth Rates'!K18=Calculations!$J$28,'Growth Rates'!K18=Calculations!$K$28,'Growth Rates'!K18=Calculations!$L$28,'Growth Rates'!K18=Calculations!$M$28,'Growth Rates'!K18=Calculations!$N$28,'Growth Rates'!K18=Calculations!$O$28),HLOOKUP('Growth Rates'!K18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!L18=Calculations!$E$28,'Growth Rates'!L18=Calculations!$F$28,'Growth Rates'!L18=Calculations!$G$28,'Growth Rates'!L18=Calculations!$H$28,'Growth Rates'!L18=Calculations!$I$28,'Growth Rates'!L18=Calculations!$J$28,'Growth Rates'!L18=Calculations!$K$28,'Growth Rates'!L18=Calculations!$L$28,'Growth Rates'!L18=Calculations!$M$28,'Growth Rates'!L18=Calculations!$N$28,'Growth Rates'!L18=Calculations!$O$28),HLOOKUP('Growth Rates'!L18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!M18=Calculations!$E$28,'Growth Rates'!M18=Calculations!$F$28,'Growth Rates'!M18=Calculations!$G$28,'Growth Rates'!M18=Calculations!$H$28,'Growth Rates'!M18=Calculations!$I$28,'Growth Rates'!M18=Calculations!$J$28,'Growth Rates'!M18=Calculations!$K$28,'Growth Rates'!M18=Calculations!$L$28,'Growth Rates'!M18=Calculations!$M$28,'Growth Rates'!M18=Calculations!$N$28,'Growth Rates'!M18=Calculations!$O$28),HLOOKUP('Growth Rates'!M18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!N18=Calculations!$E$28,'Growth Rates'!N18=Calculations!$F$28,'Growth Rates'!N18=Calculations!$G$28,'Growth Rates'!N18=Calculations!$H$28,'Growth Rates'!N18=Calculations!$I$28,'Growth Rates'!N18=Calculations!$J$28,'Growth Rates'!N18=Calculations!$K$28,'Growth Rates'!N18=Calculations!$L$28,'Growth Rates'!N18=Calculations!$M$28,'Growth Rates'!N18=Calculations!$N$28,'Growth Rates'!N18=Calculations!$O$28),HLOOKUP('Growth Rates'!N18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!O18=Calculations!$E$28,'Growth Rates'!O18=Calculations!$F$28,'Growth Rates'!O18=Calculations!$G$28,'Growth Rates'!O18=Calculations!$H$28,'Growth Rates'!O18=Calculations!$I$28,'Growth Rates'!O18=Calculations!$J$28,'Growth Rates'!O18=Calculations!$K$28,'Growth Rates'!O18=Calculations!$L$28,'Growth Rates'!O18=Calculations!$M$28,'Growth Rates'!O18=Calculations!$N$28,'Growth Rates'!O18=Calculations!$O$28),HLOOKUP('Growth Rates'!O18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!P18=Calculations!$E$28,'Growth Rates'!P18=Calculations!$F$28,'Growth Rates'!P18=Calculations!$G$28,'Growth Rates'!P18=Calculations!$H$28,'Growth Rates'!P18=Calculations!$I$28,'Growth Rates'!P18=Calculations!$J$28,'Growth Rates'!P18=Calculations!$K$28,'Growth Rates'!P18=Calculations!$L$28,'Growth Rates'!P18=Calculations!$M$28,'Growth Rates'!P18=Calculations!$N$28,'Growth Rates'!P18=Calculations!$O$28),HLOOKUP('Growth Rates'!P18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!Q18=Calculations!$E$28,'Growth Rates'!Q18=Calculations!$F$28,'Growth Rates'!Q18=Calculations!$G$28,'Growth Rates'!Q18=Calculations!$H$28,'Growth Rates'!Q18=Calculations!$I$28,'Growth Rates'!Q18=Calculations!$J$28,'Growth Rates'!Q18=Calculations!$K$28,'Growth Rates'!Q18=Calculations!$L$28,'Growth Rates'!Q18=Calculations!$M$28,'Growth Rates'!Q18=Calculations!$N$28,'Growth Rates'!Q18=Calculations!$O$28),HLOOKUP('Growth Rates'!Q18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!R18=Calculations!$E$28,'Growth Rates'!R18=Calculations!$F$28,'Growth Rates'!R18=Calculations!$G$28,'Growth Rates'!R18=Calculations!$H$28,'Growth Rates'!R18=Calculations!$I$28,'Growth Rates'!R18=Calculations!$J$28,'Growth Rates'!R18=Calculations!$K$28,'Growth Rates'!R18=Calculations!$L$28,'Growth Rates'!R18=Calculations!$M$28,'Growth Rates'!R18=Calculations!$N$28,'Growth Rates'!R18=Calculations!$O$28),HLOOKUP('Growth Rates'!R18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!S18=Calculations!$E$28,'Growth Rates'!S18=Calculations!$F$28,'Growth Rates'!S18=Calculations!$G$28,'Growth Rates'!S18=Calculations!$H$28,'Growth Rates'!S18=Calculations!$I$28,'Growth Rates'!S18=Calculations!$J$28,'Growth Rates'!S18=Calculations!$K$28,'Growth Rates'!S18=Calculations!$L$28,'Growth Rates'!S18=Calculations!$M$28,'Growth Rates'!S18=Calculations!$N$28,'Growth Rates'!S18=Calculations!$O$28),HLOOKUP('Growth Rates'!S18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!T18=Calculations!$E$28,'Growth Rates'!T18=Calculations!$F$28,'Growth Rates'!T18=Calculations!$G$28,'Growth Rates'!T18=Calculations!$H$28,'Growth Rates'!T18=Calculations!$I$28,'Growth Rates'!T18=Calculations!$J$28,'Growth Rates'!T18=Calculations!$K$28,'Growth Rates'!T18=Calculations!$L$28,'Growth Rates'!T18=Calculations!$M$28,'Growth Rates'!T18=Calculations!$N$28,'Growth Rates'!T18=Calculations!$O$28),HLOOKUP('Growth Rates'!T18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!U18=Calculations!$E$28,'Growth Rates'!U18=Calculations!$F$28,'Growth Rates'!U18=Calculations!$G$28,'Growth Rates'!U18=Calculations!$H$28,'Growth Rates'!U18=Calculations!$I$28,'Growth Rates'!U18=Calculations!$J$28,'Growth Rates'!U18=Calculations!$K$28,'Growth Rates'!U18=Calculations!$L$28,'Growth Rates'!U18=Calculations!$M$28,'Growth Rates'!U18=Calculations!$N$28,'Growth Rates'!U18=Calculations!$O$28),HLOOKUP('Growth Rates'!U18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!V18=Calculations!$E$28,'Growth Rates'!V18=Calculations!$F$28,'Growth Rates'!V18=Calculations!$G$28,'Growth Rates'!V18=Calculations!$H$28,'Growth Rates'!V18=Calculations!$I$28,'Growth Rates'!V18=Calculations!$J$28,'Growth Rates'!V18=Calculations!$K$28,'Growth Rates'!V18=Calculations!$L$28,'Growth Rates'!V18=Calculations!$M$28,'Growth Rates'!V18=Calculations!$N$28,'Growth Rates'!V18=Calculations!$O$28),HLOOKUP('Growth Rates'!V18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!W18=Calculations!$E$28,'Growth Rates'!W18=Calculations!$F$28,'Growth Rates'!W18=Calculations!$G$28,'Growth Rates'!W18=Calculations!$H$28,'Growth Rates'!W18=Calculations!$I$28,'Growth Rates'!W18=Calculations!$J$28,'Growth Rates'!W18=Calculations!$K$28,'Growth Rates'!W18=Calculations!$L$28,'Growth Rates'!W18=Calculations!$M$28,'Growth Rates'!W18=Calculations!$N$28,'Growth Rates'!W18=Calculations!$O$28),HLOOKUP('Growth Rates'!W18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!X18=Calculations!$E$28,'Growth Rates'!X18=Calculations!$F$28,'Growth Rates'!X18=Calculations!$G$28,'Growth Rates'!X18=Calculations!$H$28,'Growth Rates'!X18=Calculations!$I$28,'Growth Rates'!X18=Calculations!$J$28,'Growth Rates'!X18=Calculations!$K$28,'Growth Rates'!X18=Calculations!$L$28,'Growth Rates'!X18=Calculations!$M$28,'Growth Rates'!X18=Calculations!$N$28,'Growth Rates'!X18=Calculations!$O$28),HLOOKUP('Growth Rates'!X18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!Y18=Calculations!$E$28,'Growth Rates'!Y18=Calculations!$F$28,'Growth Rates'!Y18=Calculations!$G$28,'Growth Rates'!Y18=Calculations!$H$28,'Growth Rates'!Y18=Calculations!$I$28,'Growth Rates'!Y18=Calculations!$J$28,'Growth Rates'!Y18=Calculations!$K$28,'Growth Rates'!Y18=Calculations!$L$28,'Growth Rates'!Y18=Calculations!$M$28,'Growth Rates'!Y18=Calculations!$N$28,'Growth Rates'!Y18=Calculations!$O$28),HLOOKUP('Growth Rates'!Y18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!Z18=Calculations!$E$28,'Growth Rates'!Z18=Calculations!$F$28,'Growth Rates'!Z18=Calculations!$G$28,'Growth Rates'!Z18=Calculations!$H$28,'Growth Rates'!Z18=Calculations!$I$28,'Growth Rates'!Z18=Calculations!$J$28,'Growth Rates'!Z18=Calculations!$K$28,'Growth Rates'!Z18=Calculations!$L$28,'Growth Rates'!Z18=Calculations!$M$28,'Growth Rates'!Z18=Calculations!$N$28,'Growth Rates'!Z18=Calculations!$O$28),HLOOKUP('Growth Rates'!Z18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!AA18=Calculations!$E$28,'Growth Rates'!AA18=Calculations!$F$28,'Growth Rates'!AA18=Calculations!$G$28,'Growth Rates'!AA18=Calculations!$H$28,'Growth Rates'!AA18=Calculations!$I$28,'Growth Rates'!AA18=Calculations!$J$28,'Growth Rates'!AA18=Calculations!$K$28,'Growth Rates'!AA18=Calculations!$L$28,'Growth Rates'!AA18=Calculations!$M$28,'Growth Rates'!AA18=Calculations!$N$28,'Growth Rates'!AA18=Calculations!$O$28),HLOOKUP('Growth Rates'!AA18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!AB18=Calculations!$E$28,'Growth Rates'!AB18=Calculations!$F$28,'Growth Rates'!AB18=Calculations!$G$28,'Growth Rates'!AB18=Calculations!$H$28,'Growth Rates'!AB18=Calculations!$I$28,'Growth Rates'!AB18=Calculations!$J$28,'Growth Rates'!AB18=Calculations!$K$28,'Growth Rates'!AB18=Calculations!$L$28,'Growth Rates'!AB18=Calculations!$M$28,'Growth Rates'!AB18=Calculations!$N$28,'Growth Rates'!AB18=Calculations!$O$28),HLOOKUP('Growth Rates'!AB18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!AC18=Calculations!$E$28,'Growth Rates'!AC18=Calculations!$F$28,'Growth Rates'!AC18=Calculations!$G$28,'Growth Rates'!AC18=Calculations!$H$28,'Growth Rates'!AC18=Calculations!$I$28,'Growth Rates'!AC18=Calculations!$J$28,'Growth Rates'!AC18=Calculations!$K$28,'Growth Rates'!AC18=Calculations!$L$28,'Growth Rates'!AC18=Calculations!$M$28,'Growth Rates'!AC18=Calculations!$N$28,'Growth Rates'!AC18=Calculations!$O$28),HLOOKUP('Growth Rates'!AC18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!AD18=Calculations!$E$28,'Growth Rates'!AD18=Calculations!$F$28,'Growth Rates'!AD18=Calculations!$G$28,'Growth Rates'!AD18=Calculations!$H$28,'Growth Rates'!AD18=Calculations!$I$28,'Growth Rates'!AD18=Calculations!$J$28,'Growth Rates'!AD18=Calculations!$K$28,'Growth Rates'!AD18=Calculations!$L$28,'Growth Rates'!AD18=Calculations!$M$28,'Growth Rates'!AD18=Calculations!$N$28,'Growth Rates'!AD18=Calculations!$O$28),HLOOKUP('Growth Rates'!AD18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!AE18=Calculations!$E$28,'Growth Rates'!AE18=Calculations!$F$28,'Growth Rates'!AE18=Calculations!$G$28,'Growth Rates'!AE18=Calculations!$H$28,'Growth Rates'!AE18=Calculations!$I$28,'Growth Rates'!AE18=Calculations!$J$28,'Growth Rates'!AE18=Calculations!$K$28,'Growth Rates'!AE18=Calculations!$L$28,'Growth Rates'!AE18=Calculations!$M$28,'Growth Rates'!AE18=Calculations!$N$28,'Growth Rates'!AE18=Calculations!$O$28),HLOOKUP('Growth Rates'!AE18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!AF18=Calculations!$E$28,'Growth Rates'!AF18=Calculations!$F$28,'Growth Rates'!AF18=Calculations!$G$28,'Growth Rates'!AF18=Calculations!$H$28,'Growth Rates'!AF18=Calculations!$I$28,'Growth Rates'!AF18=Calculations!$J$28,'Growth Rates'!AF18=Calculations!$K$28,'Growth Rates'!AF18=Calculations!$L$28,'Growth Rates'!AF18=Calculations!$M$28,'Growth Rates'!AF18=Calculations!$N$28,'Growth Rates'!AF18=Calculations!$O$28),HLOOKUP('Growth Rates'!AF18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!AG18=Calculations!$E$28,'Growth Rates'!AG18=Calculations!$F$28,'Growth Rates'!AG18=Calculations!$G$28,'Growth Rates'!AG18=Calculations!$H$28,'Growth Rates'!AG18=Calculations!$I$28,'Growth Rates'!AG18=Calculations!$J$28,'Growth Rates'!AG18=Calculations!$K$28,'Growth Rates'!AG18=Calculations!$L$28,'Growth Rates'!AG18=Calculations!$M$28,'Growth Rates'!AG18=Calculations!$N$28,'Growth Rates'!AG18=Calculations!$O$28),HLOOKUP('Growth Rates'!AG18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!AH18=Calculations!$E$28,'Growth Rates'!AH18=Calculations!$F$28,'Growth Rates'!AH18=Calculations!$G$28,'Growth Rates'!AH18=Calculations!$H$28,'Growth Rates'!AH18=Calculations!$I$28,'Growth Rates'!AH18=Calculations!$J$28,'Growth Rates'!AH18=Calculations!$K$28,'Growth Rates'!AH18=Calculations!$L$28,'Growth Rates'!AH18=Calculations!$M$28,'Growth Rates'!AH18=Calculations!$N$28,'Growth Rates'!AH18=Calculations!$O$28),HLOOKUP('Growth Rates'!AH18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!AI18=Calculations!$E$28,'Growth Rates'!AI18=Calculations!$F$28,'Growth Rates'!AI18=Calculations!$G$28,'Growth Rates'!AI18=Calculations!$H$28,'Growth Rates'!AI18=Calculations!$I$28,'Growth Rates'!AI18=Calculations!$J$28,'Growth Rates'!AI18=Calculations!$K$28,'Growth Rates'!AI18=Calculations!$L$28,'Growth Rates'!AI18=Calculations!$M$28,'Growth Rates'!AI18=Calculations!$N$28,'Growth Rates'!AI18=Calculations!$O$28),HLOOKUP('Growth Rates'!AI18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!AJ18=Calculations!$E$28,'Growth Rates'!AJ18=Calculations!$F$28,'Growth Rates'!AJ18=Calculations!$G$28,'Growth Rates'!AJ18=Calculations!$H$28,'Growth Rates'!AJ18=Calculations!$I$28,'Growth Rates'!AJ18=Calculations!$J$28,'Growth Rates'!AJ18=Calculations!$K$28,'Growth Rates'!AJ18=Calculations!$L$28,'Growth Rates'!AJ18=Calculations!$M$28,'Growth Rates'!AJ18=Calculations!$N$28,'Growth Rates'!AJ18=Calculations!$O$28),HLOOKUP('Growth Rates'!AJ18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!AK18=Calculations!$E$28,'Growth Rates'!AK18=Calculations!$F$28,'Growth Rates'!AK18=Calculations!$G$28,'Growth Rates'!AK18=Calculations!$H$28,'Growth Rates'!AK18=Calculations!$I$28,'Growth Rates'!AK18=Calculations!$J$28,'Growth Rates'!AK18=Calculations!$K$28,'Growth Rates'!AK18=Calculations!$L$28,'Growth Rates'!AK18=Calculations!$M$28,'Growth Rates'!AK18=Calculations!$N$28,'Growth Rates'!AK18=Calculations!$O$28),HLOOKUP('Growth Rates'!AK18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!AL18=Calculations!$E$28,'Growth Rates'!AL18=Calculations!$F$28,'Growth Rates'!AL18=Calculations!$G$28,'Growth Rates'!AL18=Calculations!$H$28,'Growth Rates'!AL18=Calculations!$I$28,'Growth Rates'!AL18=Calculations!$J$28,'Growth Rates'!AL18=Calculations!$K$28,'Growth Rates'!AL18=Calculations!$L$28,'Growth Rates'!AL18=Calculations!$M$28,'Growth Rates'!AL18=Calculations!$N$28,'Growth Rates'!AL18=Calculations!$O$28),HLOOKUP('Growth Rates'!AL18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!AM18=Calculations!$E$28,'Growth Rates'!AM18=Calculations!$F$28,'Growth Rates'!AM18=Calculations!$G$28,'Growth Rates'!AM18=Calculations!$H$28,'Growth Rates'!AM18=Calculations!$I$28,'Growth Rates'!AM18=Calculations!$J$28,'Growth Rates'!AM18=Calculations!$K$28,'Growth Rates'!AM18=Calculations!$L$28,'Growth Rates'!AM18=Calculations!$M$28,'Growth Rates'!AM18=Calculations!$N$28,'Growth Rates'!AM18=Calculations!$O$28),HLOOKUP('Growth Rates'!AM18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!AN18=Calculations!$E$28,'Growth Rates'!AN18=Calculations!$F$28,'Growth Rates'!AN18=Calculations!$G$28,'Growth Rates'!AN18=Calculations!$H$28,'Growth Rates'!AN18=Calculations!$I$28,'Growth Rates'!AN18=Calculations!$J$28,'Growth Rates'!AN18=Calculations!$K$28,'Growth Rates'!AN18=Calculations!$L$28,'Growth Rates'!AN18=Calculations!$M$28,'Growth Rates'!AN18=Calculations!$N$28,'Growth Rates'!AN18=Calculations!$O$28),HLOOKUP('Growth Rates'!AN18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!AO18=Calculations!$E$28,'Growth Rates'!AO18=Calculations!$F$28,'Growth Rates'!AO18=Calculations!$G$28,'Growth Rates'!AO18=Calculations!$H$28,'Growth Rates'!AO18=Calculations!$I$28,'Growth Rates'!AO18=Calculations!$J$28,'Growth Rates'!AO18=Calculations!$K$28,'Growth Rates'!AO18=Calculations!$L$28,'Growth Rates'!AO18=Calculations!$M$28,'Growth Rates'!AO18=Calculations!$N$28,'Growth Rates'!AO18=Calculations!$O$28),HLOOKUP('Growth Rates'!AO18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!AP18=Calculations!$E$28,'Growth Rates'!AP18=Calculations!$F$28,'Growth Rates'!AP18=Calculations!$G$28,'Growth Rates'!AP18=Calculations!$H$28,'Growth Rates'!AP18=Calculations!$I$28,'Growth Rates'!AP18=Calculations!$J$28,'Growth Rates'!AP18=Calculations!$K$28,'Growth Rates'!AP18=Calculations!$L$28,'Growth Rates'!AP18=Calculations!$M$28,'Growth Rates'!AP18=Calculations!$N$28,'Growth Rates'!AP18=Calculations!$O$28),HLOOKUP('Growth Rates'!AP18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!AQ18=Calculations!$E$28,'Growth Rates'!AQ18=Calculations!$F$28,'Growth Rates'!AQ18=Calculations!$G$28,'Growth Rates'!AQ18=Calculations!$H$28,'Growth Rates'!AQ18=Calculations!$I$28,'Growth Rates'!AQ18=Calculations!$J$28,'Growth Rates'!AQ18=Calculations!$K$28,'Growth Rates'!AQ18=Calculations!$L$28,'Growth Rates'!AQ18=Calculations!$M$28,'Growth Rates'!AQ18=Calculations!$N$28,'Growth Rates'!AQ18=Calculations!$O$28),HLOOKUP('Growth Rates'!AQ18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!AR18=Calculations!$E$28,'Growth Rates'!AR18=Calculations!$F$28,'Growth Rates'!AR18=Calculations!$G$28,'Growth Rates'!AR18=Calculations!$H$28,'Growth Rates'!AR18=Calculations!$I$28,'Growth Rates'!AR18=Calculations!$J$28,'Growth Rates'!AR18=Calculations!$K$28,'Growth Rates'!AR18=Calculations!$L$28,'Growth Rates'!AR18=Calculations!$M$28,'Growth Rates'!AR18=Calculations!$N$28,'Growth Rates'!AR18=Calculations!$O$28),HLOOKUP('Growth Rates'!AR18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!AS18=Calculations!$E$28,'Growth Rates'!AS18=Calculations!$F$28,'Growth Rates'!AS18=Calculations!$G$28,'Growth Rates'!AS18=Calculations!$H$28,'Growth Rates'!AS18=Calculations!$I$28,'Growth Rates'!AS18=Calculations!$J$28,'Growth Rates'!AS18=Calculations!$K$28,'Growth Rates'!AS18=Calculations!$L$28,'Growth Rates'!AS18=Calculations!$M$28,'Growth Rates'!AS18=Calculations!$N$28,'Growth Rates'!AS18=Calculations!$O$28),HLOOKUP('Growth Rates'!AS18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!AT18=Calculations!$E$28,'Growth Rates'!AT18=Calculations!$F$28,'Growth Rates'!AT18=Calculations!$G$28,'Growth Rates'!AT18=Calculations!$H$28,'Growth Rates'!AT18=Calculations!$I$28,'Growth Rates'!AT18=Calculations!$J$28,'Growth Rates'!AT18=Calculations!$K$28,'Growth Rates'!AT18=Calculations!$L$28,'Growth Rates'!AT18=Calculations!$M$28,'Growth Rates'!AT18=Calculations!$N$28,'Growth Rates'!AT18=Calculations!$O$28),HLOOKUP('Growth Rates'!AT18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!AU18=Calculations!$E$28,'Growth Rates'!AU18=Calculations!$F$28,'Growth Rates'!AU18=Calculations!$G$28,'Growth Rates'!AU18=Calculations!$H$28,'Growth Rates'!AU18=Calculations!$I$28,'Growth Rates'!AU18=Calculations!$J$28,'Growth Rates'!AU18=Calculations!$K$28,'Growth Rates'!AU18=Calculations!$L$28,'Growth Rates'!AU18=Calculations!$M$28,'Growth Rates'!AU18=Calculations!$N$28,'Growth Rates'!AU18=Calculations!$O$28),HLOOKUP('Growth Rates'!AU18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!AV18=Calculations!$E$28,'Growth Rates'!AV18=Calculations!$F$28,'Growth Rates'!AV18=Calculations!$G$28,'Growth Rates'!AV18=Calculations!$H$28,'Growth Rates'!AV18=Calculations!$I$28,'Growth Rates'!AV18=Calculations!$J$28,'Growth Rates'!AV18=Calculations!$K$28,'Growth Rates'!AV18=Calculations!$L$28,'Growth Rates'!AV18=Calculations!$M$28,'Growth Rates'!AV18=Calculations!$N$28,'Growth Rates'!AV18=Calculations!$O$28),HLOOKUP('Growth Rates'!AV18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!AW18=Calculations!$E$28,'Growth Rates'!AW18=Calculations!$F$28,'Growth Rates'!AW18=Calculations!$G$28,'Growth Rates'!AW18=Calculations!$H$28,'Growth Rates'!AW18=Calculations!$I$28,'Growth Rates'!AW18=Calculations!$J$28,'Growth Rates'!AW18=Calculations!$K$28,'Growth Rates'!AW18=Calculations!$L$28,'Growth Rates'!AW18=Calculations!$M$28,'Growth Rates'!AW18=Calculations!$N$28,'Growth Rates'!AW18=Calculations!$O$28),HLOOKUP('Growth Rates'!AW18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!AX18=Calculations!$E$28,'Growth Rates'!AX18=Calculations!$F$28,'Growth Rates'!AX18=Calculations!$G$28,'Growth Rates'!AX18=Calculations!$H$28,'Growth Rates'!AX18=Calculations!$I$28,'Growth Rates'!AX18=Calculations!$J$28,'Growth Rates'!AX18=Calculations!$K$28,'Growth Rates'!AX18=Calculations!$L$28,'Growth Rates'!AX18=Calculations!$M$28,'Growth Rates'!AX18=Calculations!$N$28,'Growth Rates'!AX18=Calculations!$O$28),HLOOKUP('Growth Rates'!AX18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!AY18=Calculations!$E$28,'Growth Rates'!AY18=Calculations!$F$28,'Growth Rates'!AY18=Calculations!$G$28,'Growth Rates'!AY18=Calculations!$H$28,'Growth Rates'!AY18=Calculations!$I$28,'Growth Rates'!AY18=Calculations!$J$28,'Growth Rates'!AY18=Calculations!$K$28,'Growth Rates'!AY18=Calculations!$L$28,'Growth Rates'!AY18=Calculations!$M$28,'Growth Rates'!AY18=Calculations!$N$28,'Growth Rates'!AY18=Calculations!$O$28),HLOOKUP('Growth Rates'!AY18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!AZ18=Calculations!$E$28,'Growth Rates'!AZ18=Calculations!$F$28,'Growth Rates'!AZ18=Calculations!$G$28,'Growth Rates'!AZ18=Calculations!$H$28,'Growth Rates'!AZ18=Calculations!$I$28,'Growth Rates'!AZ18=Calculations!$J$28,'Growth Rates'!AZ18=Calculations!$K$28,'Growth Rates'!AZ18=Calculations!$L$28,'Growth Rates'!AZ18=Calculations!$M$28,'Growth Rates'!AZ18=Calculations!$N$28,'Growth Rates'!AZ18=Calculations!$O$28),HLOOKUP('Growth Rates'!AZ18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!BA18=Calculations!$E$28,'Growth Rates'!BA18=Calculations!$F$28,'Growth Rates'!BA18=Calculations!$G$28,'Growth Rates'!BA18=Calculations!$H$28,'Growth Rates'!BA18=Calculations!$I$28,'Growth Rates'!BA18=Calculations!$J$28,'Growth Rates'!BA18=Calculations!$K$28,'Growth Rates'!BA18=Calculations!$L$28,'Growth Rates'!BA18=Calculations!$M$28,'Growth Rates'!BA18=Calculations!$N$28,'Growth Rates'!BA18=Calculations!$O$28),HLOOKUP('Growth Rates'!BA18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!BB18=Calculations!$E$28,'Growth Rates'!BB18=Calculations!$F$28,'Growth Rates'!BB18=Calculations!$G$28,'Growth Rates'!BB18=Calculations!$H$28,'Growth Rates'!BB18=Calculations!$I$28,'Growth Rates'!BB18=Calculations!$J$28,'Growth Rates'!BB18=Calculations!$K$28,'Growth Rates'!BB18=Calculations!$L$28,'Growth Rates'!BB18=Calculations!$M$28,'Growth Rates'!BB18=Calculations!$N$28,'Growth Rates'!BB18=Calculations!$O$28),HLOOKUP('Growth Rates'!BB18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!BC18=Calculations!$E$28,'Growth Rates'!BC18=Calculations!$F$28,'Growth Rates'!BC18=Calculations!$G$28,'Growth Rates'!BC18=Calculations!$H$28,'Growth Rates'!BC18=Calculations!$I$28,'Growth Rates'!BC18=Calculations!$J$28,'Growth Rates'!BC18=Calculations!$K$28,'Growth Rates'!BC18=Calculations!$L$28,'Growth Rates'!BC18=Calculations!$M$28,'Growth Rates'!BC18=Calculations!$N$28,'Growth Rates'!BC18=Calculations!$O$28),HLOOKUP('Growth Rates'!BC18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!BD18=Calculations!$E$28,'Growth Rates'!BD18=Calculations!$F$28,'Growth Rates'!BD18=Calculations!$G$28,'Growth Rates'!BD18=Calculations!$H$28,'Growth Rates'!BD18=Calculations!$I$28,'Growth Rates'!BD18=Calculations!$J$28,'Growth Rates'!BD18=Calculations!$K$28,'Growth Rates'!BD18=Calculations!$L$28,'Growth Rates'!BD18=Calculations!$M$28,'Growth Rates'!BD18=Calculations!$N$28,'Growth Rates'!BD18=Calculations!$O$28),HLOOKUP('Growth Rates'!BD18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!BE18=Calculations!$E$28,'Growth Rates'!BE18=Calculations!$F$28,'Growth Rates'!BE18=Calculations!$G$28,'Growth Rates'!BE18=Calculations!$H$28,'Growth Rates'!BE18=Calculations!$I$28,'Growth Rates'!BE18=Calculations!$J$28,'Growth Rates'!BE18=Calculations!$K$28,'Growth Rates'!BE18=Calculations!$L$28,'Growth Rates'!BE18=Calculations!$M$28,'Growth Rates'!BE18=Calculations!$N$28,'Growth Rates'!BE18=Calculations!$O$28),HLOOKUP('Growth Rates'!BE18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!BF18=Calculations!$E$28,'Growth Rates'!BF18=Calculations!$F$28,'Growth Rates'!BF18=Calculations!$G$28,'Growth Rates'!BF18=Calculations!$H$28,'Growth Rates'!BF18=Calculations!$I$28,'Growth Rates'!BF18=Calculations!$J$28,'Growth Rates'!BF18=Calculations!$K$28,'Growth Rates'!BF18=Calculations!$L$28,'Growth Rates'!BF18=Calculations!$M$28,'Growth Rates'!BF18=Calculations!$N$28,'Growth Rates'!BF18=Calculations!$O$28),HLOOKUP('Growth Rates'!BF18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!BG18=Calculations!$E$28,'Growth Rates'!BG18=Calculations!$F$28,'Growth Rates'!BG18=Calculations!$G$28,'Growth Rates'!BG18=Calculations!$H$28,'Growth Rates'!BG18=Calculations!$I$28,'Growth Rates'!BG18=Calculations!$J$28,'Growth Rates'!BG18=Calculations!$K$28,'Growth Rates'!BG18=Calculations!$L$28,'Growth Rates'!BG18=Calculations!$M$28,'Growth Rates'!BG18=Calculations!$N$28,'Growth Rates'!BG18=Calculations!$O$28),HLOOKUP('Growth Rates'!BG18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!BH18=Calculations!$E$28,'Growth Rates'!BH18=Calculations!$F$28,'Growth Rates'!BH18=Calculations!$G$28,'Growth Rates'!BH18=Calculations!$H$28,'Growth Rates'!BH18=Calculations!$I$28,'Growth Rates'!BH18=Calculations!$J$28,'Growth Rates'!BH18=Calculations!$K$28,'Growth Rates'!BH18=Calculations!$L$28,'Growth Rates'!BH18=Calculations!$M$28,'Growth Rates'!BH18=Calculations!$N$28,'Growth Rates'!BH18=Calculations!$O$28),HLOOKUP('Growth Rates'!BH18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!BI18=Calculations!$E$28,'Growth Rates'!BI18=Calculations!$F$28,'Growth Rates'!BI18=Calculations!$G$28,'Growth Rates'!BI18=Calculations!$H$28,'Growth Rates'!BI18=Calculations!$I$28,'Growth Rates'!BI18=Calculations!$J$28,'Growth Rates'!BI18=Calculations!$K$28,'Growth Rates'!BI18=Calculations!$L$28,'Growth Rates'!BI18=Calculations!$M$28,'Growth Rates'!BI18=Calculations!$N$28,'Growth Rates'!BI18=Calculations!$O$28),HLOOKUP('Growth Rates'!BI18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!BJ18=Calculations!$E$28,'Growth Rates'!BJ18=Calculations!$F$28,'Growth Rates'!BJ18=Calculations!$G$28,'Growth Rates'!BJ18=Calculations!$H$28,'Growth Rates'!BJ18=Calculations!$I$28,'Growth Rates'!BJ18=Calculations!$J$28,'Growth Rates'!BJ18=Calculations!$K$28,'Growth Rates'!BJ18=Calculations!$L$28,'Growth Rates'!BJ18=Calculations!$M$28,'Growth Rates'!BJ18=Calculations!$N$28,'Growth Rates'!BJ18=Calculations!$O$28),HLOOKUP('Growth Rates'!BJ18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!BK18=Calculations!$E$28,'Growth Rates'!BK18=Calculations!$F$28,'Growth Rates'!BK18=Calculations!$G$28,'Growth Rates'!BK18=Calculations!$H$28,'Growth Rates'!BK18=Calculations!$I$28,'Growth Rates'!BK18=Calculations!$J$28,'Growth Rates'!BK18=Calculations!$K$28,'Growth Rates'!BK18=Calculations!$L$28,'Growth Rates'!BK18=Calculations!$M$28,'Growth Rates'!BK18=Calculations!$N$28,'Growth Rates'!BK18=Calculations!$O$28),HLOOKUP('Growth Rates'!BK18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!BL18=Calculations!$E$28,'Growth Rates'!BL18=Calculations!$F$28,'Growth Rates'!BL18=Calculations!$G$28,'Growth Rates'!BL18=Calculations!$H$28,'Growth Rates'!BL18=Calculations!$I$28,'Growth Rates'!BL18=Calculations!$J$28,'Growth Rates'!BL18=Calculations!$K$28,'Growth Rates'!BL18=Calculations!$L$28,'Growth Rates'!BL18=Calculations!$M$28,'Growth Rates'!BL18=Calculations!$N$28,'Growth Rates'!BL18=Calculations!$O$28),HLOOKUP('Growth Rates'!BL18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!BM18=Calculations!$E$28,'Growth Rates'!BM18=Calculations!$F$28,'Growth Rates'!BM18=Calculations!$G$28,'Growth Rates'!BM18=Calculations!$H$28,'Growth Rates'!BM18=Calculations!$I$28,'Growth Rates'!BM18=Calculations!$J$28,'Growth Rates'!BM18=Calculations!$K$28,'Growth Rates'!BM18=Calculations!$L$28,'Growth Rates'!BM18=Calculations!$M$28,'Growth Rates'!BM18=Calculations!$N$28,'Growth Rates'!BM18=Calculations!$O$28),HLOOKUP('Growth Rates'!BM18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!BN18=Calculations!$E$28,'Growth Rates'!BN18=Calculations!$F$28,'Growth Rates'!BN18=Calculations!$G$28,'Growth Rates'!BN18=Calculations!$H$28,'Growth Rates'!BN18=Calculations!$I$28,'Growth Rates'!BN18=Calculations!$J$28,'Growth Rates'!BN18=Calculations!$K$28,'Growth Rates'!BN18=Calculations!$L$28,'Growth Rates'!BN18=Calculations!$M$28,'Growth Rates'!BN18=Calculations!$N$28,'Growth Rates'!BN18=Calculations!$O$28),HLOOKUP('Growth Rates'!BN18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!BO18=Calculations!$E$28,'Growth Rates'!BO18=Calculations!$F$28,'Growth Rates'!BO18=Calculations!$G$28,'Growth Rates'!BO18=Calculations!$H$28,'Growth Rates'!BO18=Calculations!$I$28,'Growth Rates'!BO18=Calculations!$J$28,'Growth Rates'!BO18=Calculations!$K$28,'Growth Rates'!BO18=Calculations!$L$28,'Growth Rates'!BO18=Calculations!$M$28,'Growth Rates'!BO18=Calculations!$N$28,'Growth Rates'!BO18=Calculations!$O$28),HLOOKUP('Growth Rates'!BO18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!BP18=Calculations!$E$28,'Growth Rates'!BP18=Calculations!$F$28,'Growth Rates'!BP18=Calculations!$G$28,'Growth Rates'!BP18=Calculations!$H$28,'Growth Rates'!BP18=Calculations!$I$28,'Growth Rates'!BP18=Calculations!$J$28,'Growth Rates'!BP18=Calculations!$K$28,'Growth Rates'!BP18=Calculations!$L$28,'Growth Rates'!BP18=Calculations!$M$28,'Growth Rates'!BP18=Calculations!$N$28,'Growth Rates'!BP18=Calculations!$O$28),HLOOKUP('Growth Rates'!BP18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!BQ18=Calculations!$E$28,'Growth Rates'!BQ18=Calculations!$F$28,'Growth Rates'!BQ18=Calculations!$G$28,'Growth Rates'!BQ18=Calculations!$H$28,'Growth Rates'!BQ18=Calculations!$I$28,'Growth Rates'!BQ18=Calculations!$J$28,'Growth Rates'!BQ18=Calculations!$K$28,'Growth Rates'!BQ18=Calculations!$L$28,'Growth Rates'!BQ18=Calculations!$M$28,'Growth Rates'!BQ18=Calculations!$N$28,'Growth Rates'!BQ18=Calculations!$O$28),HLOOKUP('Growth Rates'!BQ18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!BR18=Calculations!$E$28,'Growth Rates'!BR18=Calculations!$F$28,'Growth Rates'!BR18=Calculations!$G$28,'Growth Rates'!BR18=Calculations!$H$28,'Growth Rates'!BR18=Calculations!$I$28,'Growth Rates'!BR18=Calculations!$J$28,'Growth Rates'!BR18=Calculations!$K$28,'Growth Rates'!BR18=Calculations!$L$28,'Growth Rates'!BR18=Calculations!$M$28,'Growth Rates'!BR18=Calculations!$N$28,'Growth Rates'!BR18=Calculations!$O$28),HLOOKUP('Growth Rates'!BR18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!BS18=Calculations!$E$28,'Growth Rates'!BS18=Calculations!$F$28,'Growth Rates'!BS18=Calculations!$G$28,'Growth Rates'!BS18=Calculations!$H$28,'Growth Rates'!BS18=Calculations!$I$28,'Growth Rates'!BS18=Calculations!$J$28,'Growth Rates'!BS18=Calculations!$K$28,'Growth Rates'!BS18=Calculations!$L$28,'Growth Rates'!BS18=Calculations!$M$28,'Growth Rates'!BS18=Calculations!$N$28,'Growth Rates'!BS18=Calculations!$O$28),HLOOKUP('Growth Rates'!BS18,Calculations!$E$28:$O$31,3,FALSE),0)","v":243.09464970907757},{"$f":"IF(OR('Growth Rates'!BT18=Calculations!$E$28,'Growth Rates'!BT18=Calculations!$F$28,'Growth Rates'!BT18=Calculations!$G$28,'Growth Rates'!BT18=Calculations!$H$28,'Growth Rates'!BT18=Calculations!$I$28,'Growth Rates'!BT18=Calculations!$J$28,'Growth Rates'!BT18=Calculations!$K$28,'Growth Rates'!BT18=Calculations!$L$28,'Growth Rates'!BT18=Calculations!$M$28,'Growth Rates'!BT18=Calculations!$N$28,'Growth Rates'!BT18=Calculations!$O$28),HLOOKUP('Growth Rates'!BT18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!BU18=Calculations!$E$28,'Growth Rates'!BU18=Calculations!$F$28,'Growth Rates'!BU18=Calculations!$G$28,'Growth Rates'!BU18=Calculations!$H$28,'Growth Rates'!BU18=Calculations!$I$28,'Growth Rates'!BU18=Calculations!$J$28,'Growth Rates'!BU18=Calculations!$K$28,'Growth Rates'!BU18=Calculations!$L$28,'Growth Rates'!BU18=Calculations!$M$28,'Growth Rates'!BU18=Calculations!$N$28,'Growth Rates'!BU18=Calculations!$O$28),HLOOKUP('Growth Rates'!BU18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!BV18=Calculations!$E$28,'Growth Rates'!BV18=Calculations!$F$28,'Growth Rates'!BV18=Calculations!$G$28,'Growth Rates'!BV18=Calculations!$H$28,'Growth Rates'!BV18=Calculations!$I$28,'Growth Rates'!BV18=Calculations!$J$28,'Growth Rates'!BV18=Calculations!$K$28,'Growth Rates'!BV18=Calculations!$L$28,'Growth Rates'!BV18=Calculations!$M$28,'Growth Rates'!BV18=Calculations!$N$28,'Growth Rates'!BV18=Calculations!$O$28),HLOOKUP('Growth Rates'!BV18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!BW18=Calculations!$E$28,'Growth Rates'!BW18=Calculations!$F$28,'Growth Rates'!BW18=Calculations!$G$28,'Growth Rates'!BW18=Calculations!$H$28,'Growth Rates'!BW18=Calculations!$I$28,'Growth Rates'!BW18=Calculations!$J$28,'Growth Rates'!BW18=Calculations!$K$28,'Growth Rates'!BW18=Calculations!$L$28,'Growth Rates'!BW18=Calculations!$M$28,'Growth Rates'!BW18=Calculations!$N$28,'Growth Rates'!BW18=Calculations!$O$28),HLOOKUP('Growth Rates'!BW18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!BX18=Calculations!$E$28,'Growth Rates'!BX18=Calculations!$F$28,'Growth Rates'!BX18=Calculations!$G$28,'Growth Rates'!BX18=Calculations!$H$28,'Growth Rates'!BX18=Calculations!$I$28,'Growth Rates'!BX18=Calculations!$J$28,'Growth Rates'!BX18=Calculations!$K$28,'Growth Rates'!BX18=Calculations!$L$28,'Growth Rates'!BX18=Calculations!$M$28,'Growth Rates'!BX18=Calculations!$N$28,'Growth Rates'!BX18=Calculations!$O$28),HLOOKUP('Growth Rates'!BX18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!BY18=Calculations!$E$28,'Growth Rates'!BY18=Calculations!$F$28,'Growth Rates'!BY18=Calculations!$G$28,'Growth Rates'!BY18=Calculations!$H$28,'Growth Rates'!BY18=Calculations!$I$28,'Growth Rates'!BY18=Calculations!$J$28,'Growth Rates'!BY18=Calculations!$K$28,'Growth Rates'!BY18=Calculations!$L$28,'Growth Rates'!BY18=Calculations!$M$28,'Growth Rates'!BY18=Calculations!$N$28,'Growth Rates'!BY18=Calculations!$O$28),HLOOKUP('Growth Rates'!BY18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!BZ18=Calculations!$E$28,'Growth Rates'!BZ18=Calculations!$F$28,'Growth Rates'!BZ18=Calculations!$G$28,'Growth Rates'!BZ18=Calculations!$H$28,'Growth Rates'!BZ18=Calculations!$I$28,'Growth Rates'!BZ18=Calculations!$J$28,'Growth Rates'!BZ18=Calculations!$K$28,'Growth Rates'!BZ18=Calculations!$L$28,'Growth Rates'!BZ18=Calculations!$M$28,'Growth Rates'!BZ18=Calculations!$N$28,'Growth Rates'!BZ18=Calculations!$O$28),HLOOKUP('Growth Rates'!BZ18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!CA18=Calculations!$E$28,'Growth Rates'!CA18=Calculations!$F$28,'Growth Rates'!CA18=Calculations!$G$28,'Growth Rates'!CA18=Calculations!$H$28,'Growth Rates'!CA18=Calculations!$I$28,'Growth Rates'!CA18=Calculations!$J$28,'Growth Rates'!CA18=Calculations!$K$28,'Growth Rates'!CA18=Calculations!$L$28,'Growth Rates'!CA18=Calculations!$M$28,'Growth Rates'!CA18=Calculations!$N$28,'Growth Rates'!CA18=Calculations!$O$28),HLOOKUP('Growth Rates'!CA18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!CB18=Calculations!$E$28,'Growth Rates'!CB18=Calculations!$F$28,'Growth Rates'!CB18=Calculations!$G$28,'Growth Rates'!CB18=Calculations!$H$28,'Growth Rates'!CB18=Calculations!$I$28,'Growth Rates'!CB18=Calculations!$J$28,'Growth Rates'!CB18=Calculations!$K$28,'Growth Rates'!CB18=Calculations!$L$28,'Growth Rates'!CB18=Calculations!$M$28,'Growth Rates'!CB18=Calculations!$N$28,'Growth Rates'!CB18=Calculations!$O$28),HLOOKUP('Growth Rates'!CB18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!CC18=Calculations!$E$28,'Growth Rates'!CC18=Calculations!$F$28,'Growth Rates'!CC18=Calculations!$G$28,'Growth Rates'!CC18=Calculations!$H$28,'Growth Rates'!CC18=Calculations!$I$28,'Growth Rates'!CC18=Calculations!$J$28,'Growth Rates'!CC18=Calculations!$K$28,'Growth Rates'!CC18=Calculations!$L$28,'Growth Rates'!CC18=Calculations!$M$28,'Growth Rates'!CC18=Calculations!$N$28,'Growth Rates'!CC18=Calculations!$O$28),HLOOKUP('Growth Rates'!CC18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!CD18=Calculations!$E$28,'Growth Rates'!CD18=Calculations!$F$28,'Growth Rates'!CD18=Calculations!$G$28,'Growth Rates'!CD18=Calculations!$H$28,'Growth Rates'!CD18=Calculations!$I$28,'Growth Rates'!CD18=Calculations!$J$28,'Growth Rates'!CD18=Calculations!$K$28,'Growth Rates'!CD18=Calculations!$L$28,'Growth Rates'!CD18=Calculations!$M$28,'Growth Rates'!CD18=Calculations!$N$28,'Growth Rates'!CD18=Calculations!$O$28),HLOOKUP('Growth Rates'!CD18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!CE18=Calculations!$E$28,'Growth Rates'!CE18=Calculations!$F$28,'Growth Rates'!CE18=Calculations!$G$28,'Growth Rates'!CE18=Calculations!$H$28,'Growth Rates'!CE18=Calculations!$I$28,'Growth Rates'!CE18=Calculations!$J$28,'Growth Rates'!CE18=Calculations!$K$28,'Growth Rates'!CE18=Calculations!$L$28,'Growth Rates'!CE18=Calculations!$M$28,'Growth Rates'!CE18=Calculations!$N$28,'Growth Rates'!CE18=Calculations!$O$28),HLOOKUP('Growth Rates'!CE18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!CF18=Calculations!$E$28,'Growth Rates'!CF18=Calculations!$F$28,'Growth Rates'!CF18=Calculations!$G$28,'Growth Rates'!CF18=Calculations!$H$28,'Growth Rates'!CF18=Calculations!$I$28,'Growth Rates'!CF18=Calculations!$J$28,'Growth Rates'!CF18=Calculations!$K$28,'Growth Rates'!CF18=Calculations!$L$28,'Growth Rates'!CF18=Calculations!$M$28,'Growth Rates'!CF18=Calculations!$N$28,'Growth Rates'!CF18=Calculations!$O$28),HLOOKUP('Growth Rates'!CF18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!CG18=Calculations!$E$28,'Growth Rates'!CG18=Calculations!$F$28,'Growth Rates'!CG18=Calculations!$G$28,'Growth Rates'!CG18=Calculations!$H$28,'Growth Rates'!CG18=Calculations!$I$28,'Growth Rates'!CG18=Calculations!$J$28,'Growth Rates'!CG18=Calculations!$K$28,'Growth Rates'!CG18=Calculations!$L$28,'Growth Rates'!CG18=Calculations!$M$28,'Growth Rates'!CG18=Calculations!$N$28,'Growth Rates'!CG18=Calculations!$O$28),HLOOKUP('Growth Rates'!CG18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!CH18=Calculations!$E$28,'Growth Rates'!CH18=Calculations!$F$28,'Growth Rates'!CH18=Calculations!$G$28,'Growth Rates'!CH18=Calculations!$H$28,'Growth Rates'!CH18=Calculations!$I$28,'Growth Rates'!CH18=Calculations!$J$28,'Growth Rates'!CH18=Calculations!$K$28,'Growth Rates'!CH18=Calculations!$L$28,'Growth Rates'!CH18=Calculations!$M$28,'Growth Rates'!CH18=Calculations!$N$28,'Growth Rates'!CH18=Calculations!$O$28),HLOOKUP('Growth Rates'!CH18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!CI18=Calculations!$E$28,'Growth Rates'!CI18=Calculations!$F$28,'Growth Rates'!CI18=Calculations!$G$28,'Growth Rates'!CI18=Calculations!$H$28,'Growth Rates'!CI18=Calculations!$I$28,'Growth Rates'!CI18=Calculations!$J$28,'Growth Rates'!CI18=Calculations!$K$28,'Growth Rates'!CI18=Calculations!$L$28,'Growth Rates'!CI18=Calculations!$M$28,'Growth Rates'!CI18=Calculations!$N$28,'Growth Rates'!CI18=Calculations!$O$28),HLOOKUP('Growth Rates'!CI18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!CJ18=Calculations!$E$28,'Growth Rates'!CJ18=Calculations!$F$28,'Growth Rates'!CJ18=Calculations!$G$28,'Growth Rates'!CJ18=Calculations!$H$28,'Growth Rates'!CJ18=Calculations!$I$28,'Growth Rates'!CJ18=Calculations!$J$28,'Growth Rates'!CJ18=Calculations!$K$28,'Growth Rates'!CJ18=Calculations!$L$28,'Growth Rates'!CJ18=Calculations!$M$28,'Growth Rates'!CJ18=Calculations!$N$28,'Growth Rates'!CJ18=Calculations!$O$28),HLOOKUP('Growth Rates'!CJ18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!CK18=Calculations!$E$28,'Growth Rates'!CK18=Calculations!$F$28,'Growth Rates'!CK18=Calculations!$G$28,'Growth Rates'!CK18=Calculations!$H$28,'Growth Rates'!CK18=Calculations!$I$28,'Growth Rates'!CK18=Calculations!$J$28,'Growth Rates'!CK18=Calculations!$K$28,'Growth Rates'!CK18=Calculations!$L$28,'Growth Rates'!CK18=Calculations!$M$28,'Growth Rates'!CK18=Calculations!$N$28,'Growth Rates'!CK18=Calculations!$O$28),HLOOKUP('Growth Rates'!CK18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!CL18=Calculations!$E$28,'Growth Rates'!CL18=Calculations!$F$28,'Growth Rates'!CL18=Calculations!$G$28,'Growth Rates'!CL18=Calculations!$H$28,'Growth Rates'!CL18=Calculations!$I$28,'Growth Rates'!CL18=Calculations!$J$28,'Growth Rates'!CL18=Calculations!$K$28,'Growth Rates'!CL18=Calculations!$L$28,'Growth Rates'!CL18=Calculations!$M$28,'Growth Rates'!CL18=Calculations!$N$28,'Growth Rates'!CL18=Calculations!$O$28),HLOOKUP('Growth Rates'!CL18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!CM18=Calculations!$E$28,'Growth Rates'!CM18=Calculations!$F$28,'Growth Rates'!CM18=Calculations!$G$28,'Growth Rates'!CM18=Calculations!$H$28,'Growth Rates'!CM18=Calculations!$I$28,'Growth Rates'!CM18=Calculations!$J$28,'Growth Rates'!CM18=Calculations!$K$28,'Growth Rates'!CM18=Calculations!$L$28,'Growth Rates'!CM18=Calculations!$M$28,'Growth Rates'!CM18=Calculations!$N$28,'Growth Rates'!CM18=Calculations!$O$28),HLOOKUP('Growth Rates'!CM18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!CN18=Calculations!$E$28,'Growth Rates'!CN18=Calculations!$F$28,'Growth Rates'!CN18=Calculations!$G$28,'Growth Rates'!CN18=Calculations!$H$28,'Growth Rates'!CN18=Calculations!$I$28,'Growth Rates'!CN18=Calculations!$J$28,'Growth Rates'!CN18=Calculations!$K$28,'Growth Rates'!CN18=Calculations!$L$28,'Growth Rates'!CN18=Calculations!$M$28,'Growth Rates'!CN18=Calculations!$N$28,'Growth Rates'!CN18=Calculations!$O$28),HLOOKUP('Growth Rates'!CN18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!CO18=Calculations!$E$28,'Growth Rates'!CO18=Calculations!$F$28,'Growth Rates'!CO18=Calculations!$G$28,'Growth Rates'!CO18=Calculations!$H$28,'Growth Rates'!CO18=Calculations!$I$28,'Growth Rates'!CO18=Calculations!$J$28,'Growth Rates'!CO18=Calculations!$K$28,'Growth Rates'!CO18=Calculations!$L$28,'Growth Rates'!CO18=Calculations!$M$28,'Growth Rates'!CO18=Calculations!$N$28,'Growth Rates'!CO18=Calculations!$O$28),HLOOKUP('Growth Rates'!CO18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!CP18=Calculations!$E$28,'Growth Rates'!CP18=Calculations!$F$28,'Growth Rates'!CP18=Calculations!$G$28,'Growth Rates'!CP18=Calculations!$H$28,'Growth Rates'!CP18=Calculations!$I$28,'Growth Rates'!CP18=Calculations!$J$28,'Growth Rates'!CP18=Calculations!$K$28,'Growth Rates'!CP18=Calculations!$L$28,'Growth Rates'!CP18=Calculations!$M$28,'Growth Rates'!CP18=Calculations!$N$28,'Growth Rates'!CP18=Calculations!$O$28),HLOOKUP('Growth Rates'!CP18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!CQ18=Calculations!$E$28,'Growth Rates'!CQ18=Calculations!$F$28,'Growth Rates'!CQ18=Calculations!$G$28,'Growth Rates'!CQ18=Calculations!$H$28,'Growth Rates'!CQ18=Calculations!$I$28,'Growth Rates'!CQ18=Calculations!$J$28,'Growth Rates'!CQ18=Calculations!$K$28,'Growth Rates'!CQ18=Calculations!$L$28,'Growth Rates'!CQ18=Calculations!$M$28,'Growth Rates'!CQ18=Calculations!$N$28,'Growth Rates'!CQ18=Calculations!$O$28),HLOOKUP('Growth Rates'!CQ18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!CR18=Calculations!$E$28,'Growth Rates'!CR18=Calculations!$F$28,'Growth Rates'!CR18=Calculations!$G$28,'Growth Rates'!CR18=Calculations!$H$28,'Growth Rates'!CR18=Calculations!$I$28,'Growth Rates'!CR18=Calculations!$J$28,'Growth Rates'!CR18=Calculations!$K$28,'Growth Rates'!CR18=Calculations!$L$28,'Growth Rates'!CR18=Calculations!$M$28,'Growth Rates'!CR18=Calculations!$N$28,'Growth Rates'!CR18=Calculations!$O$28),HLOOKUP('Growth Rates'!CR18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!CS18=Calculations!$E$28,'Growth Rates'!CS18=Calculations!$F$28,'Growth Rates'!CS18=Calculations!$G$28,'Growth Rates'!CS18=Calculations!$H$28,'Growth Rates'!CS18=Calculations!$I$28,'Growth Rates'!CS18=Calculations!$J$28,'Growth Rates'!CS18=Calculations!$K$28,'Growth Rates'!CS18=Calculations!$L$28,'Growth Rates'!CS18=Calculations!$M$28,'Growth Rates'!CS18=Calculations!$N$28,'Growth Rates'!CS18=Calculations!$O$28),HLOOKUP('Growth Rates'!CS18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!CT18=Calculations!$E$28,'Growth Rates'!CT18=Calculations!$F$28,'Growth Rates'!CT18=Calculations!$G$28,'Growth Rates'!CT18=Calculations!$H$28,'Growth Rates'!CT18=Calculations!$I$28,'Growth Rates'!CT18=Calculations!$J$28,'Growth Rates'!CT18=Calculations!$K$28,'Growth Rates'!CT18=Calculations!$L$28,'Growth Rates'!CT18=Calculations!$M$28,'Growth Rates'!CT18=Calculations!$N$28,'Growth Rates'!CT18=Calculations!$O$28),HLOOKUP('Growth Rates'!CT18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!CU18=Calculations!$E$28,'Growth Rates'!CU18=Calculations!$F$28,'Growth Rates'!CU18=Calculations!$G$28,'Growth Rates'!CU18=Calculations!$H$28,'Growth Rates'!CU18=Calculations!$I$28,'Growth Rates'!CU18=Calculations!$J$28,'Growth Rates'!CU18=Calculations!$K$28,'Growth Rates'!CU18=Calculations!$L$28,'Growth Rates'!CU18=Calculations!$M$28,'Growth Rates'!CU18=Calculations!$N$28,'Growth Rates'!CU18=Calculations!$O$28),HLOOKUP('Growth Rates'!CU18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!CV18=Calculations!$E$28,'Growth Rates'!CV18=Calculations!$F$28,'Growth Rates'!CV18=Calculations!$G$28,'Growth Rates'!CV18=Calculations!$H$28,'Growth Rates'!CV18=Calculations!$I$28,'Growth Rates'!CV18=Calculations!$J$28,'Growth Rates'!CV18=Calculations!$K$28,'Growth Rates'!CV18=Calculations!$L$28,'Growth Rates'!CV18=Calculations!$M$28,'Growth Rates'!CV18=Calculations!$N$28,'Growth Rates'!CV18=Calculations!$O$28),HLOOKUP('Growth Rates'!CV18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!CW18=Calculations!$E$28,'Growth Rates'!CW18=Calculations!$F$28,'Growth Rates'!CW18=Calculations!$G$28,'Growth Rates'!CW18=Calculations!$H$28,'Growth Rates'!CW18=Calculations!$I$28,'Growth Rates'!CW18=Calculations!$J$28,'Growth Rates'!CW18=Calculations!$K$28,'Growth Rates'!CW18=Calculations!$L$28,'Growth Rates'!CW18=Calculations!$M$28,'Growth Rates'!CW18=Calculations!$N$28,'Growth Rates'!CW18=Calculations!$O$28),HLOOKUP('Growth Rates'!CW18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!CX18=Calculations!$E$28,'Growth Rates'!CX18=Calculations!$F$28,'Growth Rates'!CX18=Calculations!$G$28,'Growth Rates'!CX18=Calculations!$H$28,'Growth Rates'!CX18=Calculations!$I$28,'Growth Rates'!CX18=Calculations!$J$28,'Growth Rates'!CX18=Calculations!$K$28,'Growth Rates'!CX18=Calculations!$L$28,'Growth Rates'!CX18=Calculations!$M$28,'Growth Rates'!CX18=Calculations!$N$28,'Growth Rates'!CX18=Calculations!$O$28),HLOOKUP('Growth Rates'!CX18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!CY18=Calculations!$E$28,'Growth Rates'!CY18=Calculations!$F$28,'Growth Rates'!CY18=Calculations!$G$28,'Growth Rates'!CY18=Calculations!$H$28,'Growth Rates'!CY18=Calculations!$I$28,'Growth Rates'!CY18=Calculations!$J$28,'Growth Rates'!CY18=Calculations!$K$28,'Growth Rates'!CY18=Calculations!$L$28,'Growth Rates'!CY18=Calculations!$M$28,'Growth Rates'!CY18=Calculations!$N$28,'Growth Rates'!CY18=Calculations!$O$28),HLOOKUP('Growth Rates'!CY18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},{"$f":"IF(OR('Growth Rates'!CZ18=Calculations!$E$28,'Growth Rates'!CZ18=Calculations!$F$28,'Growth Rates'!CZ18=Calculations!$G$28,'Growth Rates'!CZ18=Calculations!$H$28,'Growth Rates'!CZ18=Calculations!$I$28,'Growth Rates'!CZ18=Calculations!$J$28,'Growth Rates'!CZ18=Calculations!$K$28,'Growth Rates'!CZ18=Calculations!$L$28,'Growth Rates'!CZ18=Calculations!$M$28,'Growth Rates'!CZ18=Calculations!$N$28,'Growth Rates'!CZ18=Calculations!$O$28),HLOOKUP('Growth Rates'!CZ18,Calculations!$E$28:$O$31,3,FALSE),0)","v":0},null,{"$f":"Calculations!I18","v":2012.5030213809723}]
["Timber Harvest",{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!E18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!F18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!G18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!H18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!I18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!J18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!K18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!L18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!M18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!N18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!O18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!P18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!Q18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!R18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!S18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!T18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!U18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!V18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!W18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!X18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!Y18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!Z18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!AA18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!AB18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!AC18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!AD18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!AE18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!AF18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!AG18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!AH18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!AI18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!AJ18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!AK18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!AL18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!AM18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!AN18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!AO18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!AP18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!AQ18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!AR18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!AS18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!AT18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!AU18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!AV18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!AW18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!AX18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!AY18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!AZ18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!BA18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!BB18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!BC18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!BD18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!BE18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!BF18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!BG18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!BH18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!BI18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!BJ18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!BK18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!BL18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!BM18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!BN18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!BO18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!BP18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!BQ18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!BR18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!BS18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!BT18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!BU18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!BV18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!BW18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!BX18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!BY18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!BZ18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!CA18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!CB18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!CC18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!CD18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!CE18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!CF18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!CG18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!CH18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!CI18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!CJ18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!CK18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!CL18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!CM18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!CN18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!CO18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!CP18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!CQ18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!CR18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!CS18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!CT18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!CU18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!CV18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!CW18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!CX18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!CY18=Calculations!$I$17),Calculations!$I$18,0)","v":0},{"$f":"IF(AND(Calculations!$I$20=\"Timber\",'Growth Rates'!CZ18=Calculations!$I$17),Calculations!$I$18,0)","v":0}]
["     Total revenues:",{"$f":"IF(INPUT!$J$3=\"no\",B5+B6,SUM(B4:B6))","v":0},{"$f":"IF(INPUT!$J$3=\"no\",C5+C6,SUM(C4:C6))","v":0},{"$f":"IF(INPUT!$J$3=\"no\",D5+D6,SUM(D4:D6))","v":0},{"$f":"IF(INPUT!$J$3=\"no\",E5+E6,SUM(E4:E6))","v":0},{"$f":"IF(INPUT!$J$3=\"no\",F5+F6,SUM(F4:F6))","v":33.241815656106979},{"$f":"IF(INPUT!$J$3=\"no\",G5+G6,SUM(G4:G6))","v":34.466947124222202},{"$f":"IF(INPUT!$J$3=\"no\",H5+H6,SUM(H4:H6))","v":37.307379317814203},{"$f":"IF(INPUT!$J$3=\"no\",I5+I6,SUM(I4:I6))","v":40.928150026129266},{"$f":"IF(INPUT!$J$3=\"no\",J5+J6,SUM(J4:J6))","v":45.329259249167414},{"$f":"IF(INPUT!$J$3=\"no\",K5+K6,SUM(K4:K6))","v":50.510706986928632},{"$f":"IF(INPUT!$J$3=\"no\",L5+L6,SUM(L4:L6))","v":56.472493239412934},{"$f":"IF(INPUT!$J$3=\"no\",M5+M6,SUM(M4:M6))","v":63.214618006620306},{"$f":"IF(INPUT!$J$3=\"no\",N5+N6,SUM(N4:N6))","v":70.737081288550741},{"$f":"IF(INPUT!$J$3=\"no\",O5+O6,SUM(O4:O6))","v":79.039883085204281},{"$f":"IF(INPUT!$J$3=\"no\",P5+P6,SUM(P4:P6))","v":88.123023396580862},{"$f":"IF(INPUT!$J$3=\"no\",Q5+Q6,SUM(Q4:Q6))","v":97.986502222680528},{"$f":"IF(INPUT!$J$3=\"no\",R5+R6,SUM(R4:R6))","v":108.63031956350329},{"$f":"IF(INPUT!$J$3=\"no\",S5+S6,SUM(S4:S6))","v":120.0544754190491},{"$f":"IF(INPUT!$J$3=\"no\",T5+T6,SUM(T4:T6))","v":132.25896978931797},{"$f":"IF(INPUT!$J$3=\"no\",U5+U6,SUM(U4:U6))","v":145.24380267430996},{"$f":"IF(INPUT!$J$3=\"no\",V5+V6,SUM(V4:V6))","v":159.00897407402502},{"$f":"IF(INPUT!$J$3=\"no\",W5+W6,SUM(W4:W6))","v":173.55448398846315},{"$f":"IF(INPUT!$J$3=\"no\",X5+X6,SUM(X4:X6))","v":188.88033241762432},{"$f":"IF(INPUT!$J$3=\"no\",Y5+Y6,SUM(Y4:Y6))","v":204.98651936150858},{"$f":"IF(INPUT!$J$3=\"no\",Z5+Z6,SUM(Z4:Z6))","v":221.87304482011592},{"$f":"IF(INPUT!$J$3=\"no\",AA5+AA6,SUM(AA4:AA6))","v":239.53990879344639},{"$f":"IF(INPUT!$J$3=\"no\",AB5+AB6,SUM(AB4:AB6))","v":257.98711128149984},{"$f":"IF(INPUT!$J$3=\"no\",AC5+AC6,SUM(AC4:AC6))","v":277.2146522842765},{"$f":"IF(INPUT!$J$3=\"no\",AD5+AD6,SUM(AD4:AD6))","v":297.22253180177614},{"$f":"IF(INPUT!$J$3=\"no\",AE5+AE6,SUM(AE4:AE6))","v":318.01074983399877},{"$f":"IF(INPUT!$J$3=\"no\",AF5+AF6,SUM(AF4:AF6))","v":339.57930638094462},{"$f":"IF(INPUT!$J$3=\"no\",AG5+AG6,SUM(AG4:AG6))","v":361.92820144261344},{"$f":"IF(INPUT!$J$3=\"no\",AH5+AH6,SUM(AH4:AH6))","v":385.05743501900537},{"$f":"IF(INPUT!$J$3=\"no\",AI5+AI6,SUM(AI4:AI6))","v":408.96700711012045},{"$f":"IF(INPUT!$J$3=\"no\",AJ5+AJ6,SUM(AJ4:AJ6))","v":433.65691771595863},{"$f":"IF(INPUT!$J$3=\"no\",AK5+AK6,SUM(AK4:AK6))","v":459.12716683651968},{"$f":"IF(INPUT!$J$3=\"no\",AL5+AL6,SUM(AL4:AL6))","v":485.37775447180394},{"$f":"IF(INPUT!$J$3=\"no\",AM5+AM6,SUM(AM4:AM6))","v":512.40868062181119},{"$f":"IF(INPUT!$J$3=\"no\",AN5+AN6,SUM(AN4:AN6))","v":540.21994528654159},{"$f":"IF(INPUT!$J$3=\"no\",AO5+AO6,SUM(AO4:AO6))","v":568.8115484659952},{"$f":"IF(INPUT!$J$3=\"no\",AP5+AP6,SUM(AP4:AP6))","v":598.18349016017169},{"$f":"IF(INPUT!$J$3=\"no\",AQ5+AQ6,SUM(AQ4:AQ6))","v":628.33577036907138},{"$f":"IF(INPUT!$J$3=\"no\",AR5+AR6,SUM(AR4:AR6))","v":659.26838909269395},{"$f":"IF(INPUT!$J$3=\"no\",AS5+AS6,SUM(AS4:AS6))","v":690.98134633103962},{"$f":"IF(INPUT!$J$3=\"no\",AT5+AT6,SUM(AT4:AT6))","v":723.47464208410872},{"$f":"IF(INPUT!$J$3=\"no\",AU5+AU6,SUM(AU4:AU6))","v":756.7482763519007},{"$f":"IF(INPUT!$J$3=\"no\",AV5+AV6,SUM(AV4:AV6))","v":790.80224913441566},{"$f":"IF(INPUT!$J$3=\"no\",AW5+AW6,SUM(AW4:AW6))","v":825.63656043165338},{"$f":"IF(INPUT!$J$3=\"no\",AX5+AX6,SUM(AX4:AX6))","v":861.25121024361476},{"$f":"IF(INPUT!$J$3=\"no\",AY5+AY6,SUM(AY4:AY6))","v":897.64619857029902},{"$f":"IF(INPUT!$J$3=\"no\",AZ5+AZ6,SUM(AZ4:AZ6))","v":934.82152541170638},{"$f":"IF(INPUT!$J$3=\"no\",BA5+BA6,SUM(BA4:BA6))","v":972.77719076783683},{"$f":"IF(INPUT!$J$3=\"no\",BB5+BB6,SUM(BB4:BB6))","v":1011.5131946386898},{"$f":"IF(INPUT!$J$3=\"no\",BC5+BC6,SUM(BC4:BC6))","v":1051.0295370242668},{"$f":"IF(INPUT!$J$3=\"no\",BD5+BD6,SUM(BD4:BD6))","v":1089.767324059982},{"$f":"IF(INPUT!$J$3=\"no\",BE5+BE6,SUM(BE4:BE6))","v":1127.4791860946809},{"$f":"IF(INPUT!$J$3=\"no\",BF5+BF6,SUM(BF4:BF6))","v":1165.4625460832162},{"$f":"IF(INPUT!$J$3=\"no\",BG5+BG6,SUM(BG4:BG6))","v":1203.6893917000111},{"$f":"IF(INPUT!$J$3=\"no\",BH5+BH6,SUM(BH4:BH6))","v":1242.1321095971232},{"$f":"IF(INPUT!$J$3=\"no\",BI5+BI6,SUM(BI4:BI6))","v":1280.7635211851466},{"$f":"IF(INPUT!$J$3=\"no\",BJ5+BJ6,SUM(BJ4:BJ6))","v":1319.5569156414042},{"$f":"IF(INPUT!$J$3=\"no\",BK5+BK6,SUM(BK4:BK6))","v":1358.4860802311216},{"$f":"IF(INPUT!$J$3=\"no\",BL5+BL6,SUM(BL4:BL6))","v":1397.5253280252734},{"$f":"IF(INPUT!$J$3=\"no\",BM5+BM6,SUM(BM4:BM6))","v":1436.6495230974808},{"$f":"IF(INPUT!$J$3=\"no\",BN5+BN6,SUM(BN4:BN6))","v":1475.8341032814683},{"$f":"IF(INPUT!$J$3=\"no\",BO5+BO6,SUM(BO4:BO6))","v":1515.0551005701332},{"$f":"IF(INPUT!$J$3=\"no\",BP5+BP6,SUM(BP4:BP6))","v":1284.4683863979387},{"$f":"IF(INPUT!$J$3=\"no\",BQ5+BQ6,SUM(BQ4:BQ6))","v":1067.6540796803083},{"$f":"IF(INPUT!$J$3=\"no\",BR5+BR6,SUM(BR4:BR6))","v":1097.5704038849572},{"$f":"IF(INPUT!$J$3=\"no\",BS5+BS6,SUM(BS4:BS6))","v":1131.3911144887418},{"$f":"IF(INPUT!$J$3=\"no\",BT5+BT6,SUM(BT4:BT6))","v":1164.350928711842},{"$f":"IF(INPUT!$J$3=\"no\",BU5+BU6,SUM(BU4:BU6))","v":1196.2774026352258},{"$f":"IF(INPUT!$J$3=\"no\",BV5+BV6,SUM(BV4:BV6))","v":1228.3740416978235},{"$f":"IF(INPUT!$J$3=\"no\",BW5+BW6,SUM(BW4:BW6))","v":1260.6253896895375},{"$f":"IF(INPUT!$J$3=\"no\",BX5+BX6,SUM(BX4:BX6))","v":1293.0161798638071},{"$f":"IF(INPUT!$J$3=\"no\",BY5+BY6,SUM(BY4:BY6))","v":1325.5313476728595},{"$f":"IF(INPUT!$J$3=\"no\",BZ5+BZ6,SUM(BZ4:BZ6))","v":1358.1560426897745},{"$f":"IF(INPUT!$J$3=\"no\",CA5+CA6,SUM(CA4:CA6))","v":1390.8756397368811},{"$f":"IF(INPUT!$J$3=\"no\",CB5+CB6,SUM(CB4:CB6))","v":1423.6757492397214},{"$f":"IF(INPUT!$J$3=\"no\",CC5+CC6,SUM(CC4:CC6))","v":1456.542226825605},{"$f":"IF(INPUT!$J$3=\"no\",CD5+CD6,SUM(CD4:CD6))","v":1489.4611821856884},{"$f":"IF(INPUT!$J$3=\"no\",CE5+CE6,SUM(CE4:CE6))","v":1522.4189872194388},{"$f":"IF(INPUT!$J$3=\"no\",CF5+CF6,SUM(CF4:CF6))","v":1555.4022834803654},{"$f":"IF(INPUT!$J$3=\"no\",CG5+CG6,SUM(CG4:CG6))","v":1588.3979889419413},{"$f":"IF(INPUT!$J$3=\"no\",CH5+CH6,SUM(CH4:CH6))","v":1086.3335137488129},{"$f":"IF(INPUT!$J$3=\"no\",CI5+CI6,SUM(CI4:CI6))","v":1108.4317306912531},{"$f":"IF(INPUT!$J$3=\"no\",CJ5+CJ6,SUM(CJ4:CJ6))","v":1133.4818729720419},{"$f":"IF(INPUT!$J$3=\"no\",CK5+CK6,SUM(CK4:CK6))","v":1161.6654810223044},{"$f":"IF(INPUT!$J$3=\"no\",CL5+CL6,SUM(CL4:CL6))","v":1189.1431888235736},{"$f":"IF(INPUT!$J$3=\"no\",CM5+CM6,SUM(CM4:CM6))","v":1215.8022802523662},{"$f":"IF(INPUT!$J$3=\"no\",CN5+CN6,SUM(CN4:CN6))","v":1242.5818930039711},{"$f":"IF(INPUT!$J$3=\"no\",CO5+CO6,SUM(CO4:CO6))","v":1269.4733857939834},{"$f":"IF(INPUT!$J$3=\"no\",CP5+CP6,SUM(CP4:CP6))","v":1296.4681988508742},{"$f":"IF(INPUT!$J$3=\"no\",CQ5+CQ6,SUM(CQ4:CQ6))","v":1323.55785883928},{"$f":"IF(INPUT!$J$3=\"no\",CR5+CR6,SUM(CR4:CR6))","v":1350.7339835371267},{"$f":"IF(INPUT!$J$3=\"no\",CS5+CS6,SUM(CS4:CS6))","v":1377.988286271157},{"$f":"IF(INPUT!$J$3=\"no\",CT5+CT6,SUM(CT4:CT6))","v":1405.3125801153769},{"$f":"IF(INPUT!$J$3=\"no\",CU5+CU6,SUM(CU4:CU6))","v":1432.6987818568643},{"$f":"IF(INPUT!$J$3=\"no\",CV5+CV6,SUM(CV4:CV6))","v":1460.1389157333656},{"$f":"IF(INPUT!$J$3=\"no\",CW5+CW6,SUM(CW4:CW6))","v":24793.751949117854}]
[null," "]
["Variable Costs:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["Establishment Costs:",{"$f":"SUM('Enterprise Budget'!$E$5:$E$16)","v":719.7}]
["Maintenance Costs:",{"$f":"Calculations!E36","v":0},{"$f":"Calculations!F36","v":39.36},{"$f":"Calculations!G36","v":20},{"$f":"Calculations!H36","v":20},{"$f":"Calculations!I36","v":20},{"$f":"Calculations!J36","v":20},{"$f":"Calculations!K36","v":20},{"$f":"Calculations!L36","v":20},{"$f":"Calculations!M36","v":20},{"$f":"Calculations!N36","v":20},{"$f":"Calculations!O36","v":0},{"$f":"Calculations!P36","v":0},{"$f":"Calculations!Q36","v":0},{"$f":"Calculations!R36","v":0},{"$f":"Calculations!S36","v":0},{"$f":"Calculations!T36","v":0},{"$f":"Calculations!U36","v":0},{"$f":"Calculations!V36","v":0},{"$f":"Calculations!W36","v":0},{"$f":"Calculations!X36","v":0}]
["Harvesting Costs:",{"$f":"'Cost Calc.'!$C$29*Cashflow!B4","v":0},{"$f":"'Cost Calc.'!$C$29*Cashflow!C4","v":0},{"$f":"'Cost Calc.'!$C$29*Cashflow!D4","v":0},{"$f":"'Cost Calc.'!$C$29*Cashflow!E4","v":0},{"$f":"'Cost Calc.'!$C$29*Cashflow!F4","v":16.62090782805349},{"$f":"'Cost Calc.'!$C$29*Cashflow!G4","v":17.233473562111101},{"$f":"'Cost Calc.'!$C$29*Cashflow!H4","v":18.653689658907101},{"$f":"'Cost Calc.'!$C$29*Cashflow!I4","v":20.464075013064633},{"$f":"'Cost Calc.'!$C$29*Cashflow!J4","v":22.664629624583707},{"$f":"'Cost Calc.'!$C$29*Cashflow!K4","v":25.255353493464316},{"$f":"'Cost Calc.'!$C$29*Cashflow!L4","v":28.236246619706467},{"$f":"'Cost Calc.'!$C$29*Cashflow!M4","v":31.607309003310153},{"$f":"'Cost Calc.'!$C$29*Cashflow!N4","v":35.36854064427537},{"$f":"'Cost Calc.'!$C$29*Cashflow!O4","v":39.51994154260214},{"$f":"'Cost Calc.'!$C$29*Cashflow!P4","v":44.061511698290431},{"$f":"'Cost Calc.'!$C$29*Cashflow!Q4","v":48.993251111340264},{"$f":"'Cost Calc.'!$C$29*Cashflow!R4","v":54.315159781751646},{"$f":"'Cost Calc.'!$C$29*Cashflow!S4","v":60.027237709524549},{"$f":"'Cost Calc.'!$C$29*Cashflow!T4","v":66.129484894658987},{"$f":"'Cost Calc.'!$C$29*Cashflow!U4","v":72.621901337154981},{"$f":"'Cost Calc.'!$C$29*Cashflow!V4","v":79.50448703701251},{"$f":"'Cost Calc.'!$C$29*Cashflow!W4","v":86.777241994231574},{"$f":"'Cost Calc.'!$C$29*Cashflow!X4","v":94.440166208812158},{"$f":"'Cost Calc.'!$C$29*Cashflow!Y4","v":102.49325968075429},{"$f":"'Cost Calc.'!$C$29*Cashflow!Z4","v":110.93652241005796},{"$f":"'Cost Calc.'!$C$29*Cashflow!AA4","v":119.76995439672319},{"$f":"'Cost Calc.'!$C$29*Cashflow!AB4","v":128.99355564074992},{"$f":"'Cost Calc.'!$C$29*Cashflow!AC4","v":138.60732614213825},{"$f":"'Cost Calc.'!$C$29*Cashflow!AD4","v":148.61126590088807},{"$f":"'Cost Calc.'!$C$29*Cashflow!AE4","v":159.00537491699939},{"$f":"'Cost Calc.'!$C$29*Cashflow!AF4","v":169.78965319047231},{"$f":"'Cost Calc.'!$C$29*Cashflow!AG4","v":180.96410072130672},{"$f":"'Cost Calc.'!$C$29*Cashflow!AH4","v":192.52871750950268},{"$f":"'Cost Calc.'!$C$29*Cashflow!AI4","v":204.48350355506022},{"$f":"'Cost Calc.'!$C$29*Cashflow!AJ4","v":216.82845885797931},{"$f":"'Cost Calc.'!$C$29*Cashflow!AK4","v":229.56358341825984},{"$f":"'Cost Calc.'!$C$29*Cashflow!AL4","v":242.68887723590197},{"$f":"'Cost Calc.'!$C$29*Cashflow!AM4","v":256.20434031090559},{"$f":"'Cost Calc.'!$C$29*Cashflow!AN4","v":270.10997264327079},{"$f":"'Cost Calc.'!$C$29*Cashflow!AO4","v":284.4057742329976},{"$f":"'Cost Calc.'!$C$29*Cashflow!AP4","v":299.09174508008584},{"$f":"'Cost Calc.'!$C$29*Cashflow!AQ4","v":314.16788518453569},{"$f":"'Cost Calc.'!$C$29*Cashflow!AR4","v":329.63419454634698},{"$f":"'Cost Calc.'!$C$29*Cashflow!AS4","v":345.49067316551981},{"$f":"'Cost Calc.'!$C$29*Cashflow!AT4","v":361.73732104205436},{"$f":"'Cost Calc.'!$C$29*Cashflow!AU4","v":378.37413817595035},{"$f":"'Cost Calc.'!$C$29*Cashflow!AV4","v":395.40112456720783},{"$f":"'Cost Calc.'!$C$29*Cashflow!AW4","v":412.81828021582669},{"$f":"'Cost Calc.'!$C$29*Cashflow!AX4","v":430.62560512180738},{"$f":"'Cost Calc.'!$C$29*Cashflow!AY4","v":448.82309928514951},{"$f":"'Cost Calc.'!$C$29*Cashflow!AZ4","v":467.41076270585319},{"$f":"'Cost Calc.'!$C$29*Cashflow!BA4","v":486.38859538391841},{"$f":"'Cost Calc.'!$C$29*Cashflow!BB4","v":505.75659731934491},{"$f":"'Cost Calc.'!$C$29*Cashflow!BC4","v":525.5147685121334},{"$f":"'Cost Calc.'!$C$29*Cashflow!BD4","v":544.883662029991},{"$f":"'Cost Calc.'!$C$29*Cashflow!BE4","v":563.73959304734046},{"$f":"'Cost Calc.'!$C$29*Cashflow!BF4","v":582.73127304160812},{"$f":"'Cost Calc.'!$C$29*Cashflow!BG4","v":601.84469585000556},{"$f":"'Cost Calc.'!$C$29*Cashflow!BH4","v":621.06605479856159},{"$f":"'Cost Calc.'!$C$29*Cashflow!BI4","v":640.3817605925733},{"$f":"'Cost Calc.'!$C$29*Cashflow!BJ4","v":659.7784578207021},{"$f":"'Cost Calc.'!$C$29*Cashflow!BK4","v":679.2430401155608},{"$f":"'Cost Calc.'!$C$29*Cashflow!BL4","v":698.76266401263672},{"$f":"'Cost Calc.'!$C$29*Cashflow!BM4","v":718.32476154874041},{"$f":"'Cost Calc.'!$C$29*Cashflow!BN4","v":737.91705164073414},{"$f":"'Cost Calc.'!$C$29*Cashflow!BO4","v":757.52755028506658},{"$f":"'Cost Calc.'!$C$29*Cashflow!BP4","v":520.68686834443054},{"$f":"'Cost Calc.'!$C$29*Cashflow!BQ4","v":533.82703984015416},{"$f":"'Cost Calc.'!$C$29*Cashflow!BR4","v":548.78520194247858},{"$f":"'Cost Calc.'!$C$29*Cashflow!BS4","v":565.69555724437089},{"$f":"'Cost Calc.'!$C$29*Cashflow!BT4","v":582.17546435592101},{"$f":"'Cost Calc.'!$C$29*Cashflow!BU4","v":598.13870131761291},{"$f":"'Cost Calc.'!$C$29*Cashflow!BV4","v":614.18702084891174},{"$f":"'Cost Calc.'!$C$29*Cashflow!BW4","v":630.31269484476877},{"$f":"'Cost Calc.'!$C$29*Cashflow!BX4","v":646.50808993190356},{"$f":"'Cost Calc.'!$C$29*Cashflow!BY4","v":662.76567383642976},{"$f":"'Cost Calc.'!$C$29*Cashflow!BZ4","v":679.07802134488725},{"$f":"'Cost Calc.'!$C$29*Cashflow!CA4","v":695.43781986844056},{"$f":"'Cost Calc.'!$C$29*Cashflow!CB4","v":711.83787461986071},{"$f":"'Cost Calc.'!$C$29*Cashflow!CC4","v":728.27111341280249},{"$f":"'Cost Calc.'!$C$29*Cashflow!CD4","v":744.73059109284418},{"$f":"'Cost Calc.'!$C$29*Cashflow!CE4","v":761.2094936097194},{"$f":"'Cost Calc.'!$C$29*Cashflow!CF4","v":777.70114174018272},{"$f":"'Cost Calc.'!$C$29*Cashflow!CG4","v":794.19899447097066},{"$f":"'Cost Calc.'!$C$29*Cashflow!CH4","v":543.16675687440647},{"$f":"'Cost Calc.'!$C$29*Cashflow!CI4","v":554.21586534562653},{"$f":"'Cost Calc.'!$C$29*Cashflow!CJ4","v":566.74093648602093},{"$f":"'Cost Calc.'!$C$29*Cashflow!CK4","v":580.83274051115222},{"$f":"'Cost Calc.'!$C$29*Cashflow!CL4","v":594.5715944117868},{"$f":"'Cost Calc.'!$C$29*Cashflow!CM4","v":607.90114012618312},{"$f":"'Cost Calc.'!$C$29*Cashflow!CN4","v":621.29094650198556},{"$f":"'Cost Calc.'!$C$29*Cashflow!CO4","v":634.73669289699171},{"$f":"'Cost Calc.'!$C$29*Cashflow!CP4","v":648.23409942543708},{"$f":"'Cost Calc.'!$C$29*Cashflow!CQ4","v":661.77892941964001},{"$f":"'Cost Calc.'!$C$29*Cashflow!CR4","v":675.36699176856337},{"$f":"'Cost Calc.'!$C$29*Cashflow!CS4","v":688.9941431355785},{"$f":"'Cost Calc.'!$C$29*Cashflow!CT4","v":702.65629005768847},{"$f":"'Cost Calc.'!$C$29*Cashflow!CU4","v":716.34939092843217},{"$f":"'Cost Calc.'!$C$29*Cashflow!CV4","v":730.0694578666828},{"$f":"'Cost Calc.'!$C$29*Cashflow!CW4","v":12396.875974558927}]
["Marketing Costs:",{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0},{"$f":"SUM('Cost Calc.'!$C$33:$C$34)","v":0}]
["     Total Variable Costs:",{"$f":"SUM(B10:B13)","v":719.7},{"$f":"SUM(C10:C13)","v":39.36},20,20,36.62090782805349,37.233473562111101,38.653689658907098,40.46407501306463,42.664629624583711,45.255353493464312,28.236246619706467,31.607309003310153,35.36854064427537,39.51994154260214,44.061511698290431,48.993251111340264,54.315159781751646,60.027237709524549,66.129484894658987,72.621901337154981,79.50448703701251,86.777241994231574,94.440166208812158,102.49325968075429,110.93652241005796,119.76995439672319,128.99355564074992,138.60732614213825,148.61126590088807,159.00537491699939,169.78965319047231,180.96410072130672,192.52871750950268,204.48350355506022,216.82845885797931,229.56358341825984,242.68887723590197,256.20434031090559,270.10997264327079,284.4057742329976,299.09174508008584,314.16788518453569,329.63419454634698,345.49067316551981,361.73732104205436,378.37413817595035,395.40112456720783,412.81828021582669,430.62560512180738,448.82309928514951,467.41076270585319,486.38859538391841,505.75659731934491,525.5147685121334,544.883662029991,563.73959304734046,582.73127304160812,601.84469585000556,621.06605479856159,640.3817605925733,659.7784578207021,679.2430401155608,698.76266401263672,718.32476154874041,737.91705164073414,{"$f":"SUM(BO10:BO13)","v":757.52755028506658},520.68686834443054,533.82703984015416,548.78520194247858,565.69555724437089,582.17546435592101,598.13870131761291,614.18702084891174,630.31269484476877,646.50808993190356,662.76567383642976,679.07802134488725,695.43781986844056,711.83787461986071,728.27111341280249,744.73059109284418,761.2094936097194,777.70114174018272,794.19899447097066,543.16675687440647,554.21586534562653,566.74093648602093,580.83274051115222,594.5715944117868,607.90114012618312,621.29094650198556,634.73669289699171,648.23409942543708,661.77892941964001,675.36699176856337,688.9941431355785,702.65629005768847,716.34939092843217,730.0694578666828,12396.875974558927]
[]
["Net Income/(loss)",{"$f":"B7-B14","v":-719.7},-39.36,-20,-20,-3.3790921719465103,-2.7665264378888992,-1.3463103410928952,0.46407501306463672,2.6646296245837036,5.2553534934643196,28.236246619706467,31.607309003310153,35.36854064427537,39.51994154260214,44.061511698290431,48.993251111340264,54.315159781751646,60.027237709524549,66.129484894658987,72.621901337154981,79.50448703701251,86.777241994231574,94.440166208812158,102.49325968075429,110.93652241005796,119.76995439672319,128.99355564074992,138.60732614213825,148.61126590088807,159.00537491699939,169.78965319047231,180.96410072130672,{"$f":"AH7-AH14","v":192.52871750950268},204.48350355506022,216.82845885797931,229.56358341825984,242.68887723590197,256.20434031090559,270.10997264327079,284.4057742329976,299.09174508008584,314.16788518453569,329.63419454634698,345.49067316551981,361.73732104205436,378.37413817595035,395.40112456720783,412.81828021582669,430.62560512180738,448.82309928514951,467.41076270585319,486.38859538391841,505.75659731934491,525.5147685121334,544.883662029991,563.73959304734046,582.73127304160812,601.84469585000556,621.06605479856159,640.3817605925733,659.7784578207021,679.2430401155608,698.76266401263672,718.32476154874041,{"$f":"BN7-BN14","v":737.91705164073414},757.52755028506658,763.78151805350819,533.82703984015416,548.78520194247858,565.69555724437089,582.17546435592101,598.13870131761291,614.18702084891174,630.31269484476877,646.50808993190356,662.76567383642976,679.07802134488725,695.43781986844056,711.83787461986071,728.27111341280249,744.73059109284418,761.2094936097194,777.70114174018272,794.19899447097066,543.16675687440647,554.21586534562653,566.74093648602093,580.83274051115222,594.5715944117868,607.90114012618312,621.29094650198556,634.73669289699171,648.23409942543708,661.77892941964001,675.36699176856337,688.9941431355785,702.65629005768847,716.34939092843217,730.0694578666828,12396.875974558927]
[null," "]
[null,"Tree life"]
[null,{"$f":"\"Year \" &TEXT(Calculations!I17,0)","v":"Year 100"},"40 Year","20 year"]
[{"$f":"\"NPV @ \"&TEXT(INPUT!$J$7,\"0%\")","v":"NPV @ 6%"},{"$f":"LOOKUP(Calculations!$I$17,$B$33:$CW$33,B28:CW28)","v":795.19454254233381},{"$f":"AO28","v":-20.281191431158526},{"$f":"U28","v":-559.17762132696339},null,null,null,null,null," "]
["IRR",{"$f":"LOOKUP(Calculations!$I$17,$B$33:$CW$33,B29:CW29)","v":7.9431710771015254E-2},{"$f":"AO29","v":5.8870930862983395E-2},{"$f":"U29","v":-3.2475518673121845E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[{"$f":"\"AEV @ \"&TEXT(INPUT!$J$7,\"0%\")","v":"AEV @ 6%"},{"$f":"LOOKUP(Calculations!$I$17,$B$33:$CW$33,B30:CW30)","v":47.852705300718462},{"$f":"AO30","v":-1.2204684825927594},{"$f":"U30","v":-33.649830943968531}," "]
["Nut Price/ pound",{"$f":"Calculations!L2","v":0.55000000000000004},null,null," "]
["Trees per acre",{"$f":"IF('Growth Rates'!E18>INPUT!$J$37,0,'Growth Rates'!E19)","v":0},{"$f":"IF('Growth Rates'!F18>INPUT!$J$37,0,'Growth Rates'!F19)","v":0},{"$f":"IF('Growth Rates'!G18>INPUT!$J$37,0,'Growth Rates'!G19)","v":0},{"$f":"IF('Growth Rates'!H18>INPUT!$J$37,0,'Growth Rates'!H19)","v":0},{"$f":"IF('Growth Rates'!I18>INPUT!$J$37,0,'Growth Rates'!I19)","v":0},{"$f":"IF('Growth Rates'!J18>INPUT!$J$37,0,'Growth Rates'!J19)","v":0},{"$f":"IF('Growth Rates'!K18>INPUT!$J$37,0,'Growth Rates'!K19)","v":0},{"$f":"IF('Growth Rates'!L18>INPUT!$J$37,0,'Growth Rates'!L19)","v":0},{"$f":"IF('Growth Rates'!M18>INPUT!$J$37,0,'Growth Rates'!M19)","v":0},{"$f":"IF('Growth Rates'!N18>INPUT!$J$37,0,'Growth Rates'!N19)","v":0},{"$f":"IF('Growth Rates'!O18>INPUT!$J$37,0,'Growth Rates'!O19)","v":0},{"$f":"IF('Growth Rates'!P18>INPUT!$J$37,0,'Growth Rates'!P19)","v":0},{"$f":"IF('Growth Rates'!Q18>INPUT!$J$37,0,'Growth Rates'!Q19)","v":0},{"$f":"IF('Growth Rates'!R18>INPUT!$J$37,0,'Growth Rates'!R19)","v":0},{"$f":"IF('Growth Rates'!S18>INPUT!$J$37,0,'Growth Rates'!S19)","v":0},{"$f":"IF('Growth Rates'!T18>INPUT!$J$37,0,'Growth Rates'!T19)","v":0},{"$f":"IF('Growth Rates'!U18>INPUT!$J$37,0,'Growth Rates'!U19)","v":0},{"$f":"IF('Growth Rates'!V18>INPUT!$J$37,0,'Growth Rates'!V19)","v":0},{"$f":"IF('Growth Rates'!W18>INPUT!$J$37,0,'Growth Rates'!W19)","v":0},{"$f":"IF('Growth Rates'!X18>INPUT!$J$37,0,'Growth Rates'!X19)","v":0},{"$f":"IF('Growth Rates'!Y18>INPUT!$J$37,0,'Growth Rates'!Y19)","v":0},{"$f":"IF('Growth Rates'!Z18>INPUT!$J$37,0,'Growth Rates'!Z19)","v":0},{"$f":"IF('Growth Rates'!AA18>INPUT!$J$37,0,'Growth Rates'!AA19)","v":0},{"$f":"IF('Growth Rates'!AB18>INPUT!$J$37,0,'Growth Rates'!AB19)","v":0},{"$f":"IF('Growth Rates'!AC18>INPUT!$J$37,0,'Growth Rates'!AC19)","v":0},{"$f":"IF('Growth Rates'!AD18>INPUT!$J$37,0,'Growth Rates'!AD19)","v":0},{"$f":"IF('Growth Rates'!AE18>INPUT!$J$37,0,'Growth Rates'!AE19)","v":0},{"$f":"IF('Growth Rates'!AF18>INPUT!$J$37,0,'Growth Rates'!AF19)","v":0},{"$f":"IF('Growth Rates'!AG18>INPUT!$J$37,0,'Growth Rates'!AG19)","v":0},{"$f":"IF('Growth Rates'!AH18>INPUT!$J$37,0,'Growth Rates'!AH19)","v":0},{"$f":"IF('Growth Rates'!AI18>INPUT!$J$37,0,'Growth Rates'!AI19)","v":0},{"$f":"IF('Growth Rates'!AJ18>INPUT!$J$37,0,'Growth Rates'!AJ19)","v":0},{"$f":"IF('Growth Rates'!AK18>INPUT!$J$37,0,'Growth Rates'!AK19)","v":0},{"$f":"IF('Growth Rates'!AL18>INPUT!$J$37,0,'Growth Rates'!AL19)","v":0},{"$f":"IF('Growth Rates'!AM18>INPUT!$J$37,0,'Growth Rates'!AM19)","v":0},{"$f":"IF('Growth Rates'!AN18>INPUT!$J$37,0,'Growth Rates'!AN19)","v":0},{"$f":"IF('Growth Rates'!AO18>INPUT!$J$37,0,'Growth Rates'!AO19)","v":0},{"$f":"IF('Growth Rates'!AP18>INPUT!$J$37,0,'Growth Rates'!AP19)","v":0},{"$f":"IF('Growth Rates'!AQ18>INPUT!$J$37,0,'Growth Rates'!AQ19)","v":0},{"$f":"IF('Growth Rates'!AR18>INPUT!$J$37,0,'Growth Rates'!AR19)","v":0},{"$f":"IF('Growth Rates'!AS18>INPUT!$J$37,0,'Growth Rates'!AS19)","v":0},{"$f":"IF('Growth Rates'!AT18>INPUT!$J$37,0,'Growth Rates'!AT19)","v":0},{"$f":"IF('Growth Rates'!AU18>INPUT!$J$37,0,'Growth Rates'!AU19)","v":0},{"$f":"IF('Growth Rates'!AV18>INPUT!$J$37,0,'Growth Rates'!AV19)","v":0},{"$f":"IF('Growth Rates'!AW18>INPUT!$J$37,0,'Growth Rates'!AW19)","v":0},{"$f":"IF('Growth Rates'!AX18>INPUT!$J$37,0,'Growth Rates'!AX19)","v":0},{"$f":"IF('Growth Rates'!AY18>INPUT!$J$37,0,'Growth Rates'!AY19)","v":0},{"$f":"IF('Growth Rates'!AZ18>INPUT!$J$37,0,'Growth Rates'!AZ19)","v":0},{"$f":"IF('Growth Rates'!BA18>INPUT!$J$37,0,'Growth Rates'!BA19)","v":0},{"$f":"IF('Growth Rates'!BB18>INPUT!$J$37,0,'Growth Rates'!BB19)","v":0},{"$f":"IF('Growth Rates'!BC18>INPUT!$J$37,0,'Growth Rates'!BC19)","v":0},{"$f":"IF('Growth Rates'!BD18>INPUT!$J$37,0,'Growth Rates'!BD19)","v":0},{"$f":"IF('Growth Rates'!BE18>INPUT!$J$37,0,'Growth Rates'!BE19)","v":0},{"$f":"IF('Growth Rates'!BF18>INPUT!$J$37,0,'Growth Rates'!BF19)","v":0},{"$f":"IF('Growth Rates'!BG18>INPUT!$J$37,0,'Growth Rates'!BG19)","v":0},{"$f":"IF('Growth Rates'!BH18>INPUT!$J$37,0,'Growth Rates'!BH19)","v":0},{"$f":"IF('Growth Rates'!BI18>INPUT!$J$37,0,'Growth Rates'!BI19)","v":0},{"$f":"IF('Growth Rates'!BJ18>INPUT!$J$37,0,'Growth Rates'!BJ19)","v":0},{"$f":"IF('Growth Rates'!BK18>INPUT!$J$37,0,'Growth Rates'!BK19)","v":0},{"$f":"IF('Growth Rates'!BL18>INPUT!$J$37,0,'Growth Rates'!BL19)","v":0},{"$f":"IF('Growth Rates'!BM18>INPUT!$J$37,0,'Growth Rates'!BM19)","v":0},{"$f":"IF('Growth Rates'!BN18>INPUT!$J$37,0,'Growth Rates'!BN19)","v":0},{"$f":"IF('Growth Rates'!BO18>INPUT!$J$37,0,'Growth Rates'!BO19)","v":0},{"$f":"IF('Growth Rates'!BP18>INPUT!$J$37,0,'Growth Rates'!BP19)","v":0},{"$f":"IF('Growth Rates'!BQ18>INPUT!$J$37,0,'Growth Rates'!BQ19)","v":0},{"$f":"IF('Growth Rates'!BR18>INPUT!$J$37,0,'Growth Rates'!BR19)","v":0},{"$f":"IF('Growth Rates'!BS18>INPUT!$J$37,0,'Growth Rates'!BS19)","v":0},{"$f":"IF('Growth Rates'!BT18>INPUT!$J$37,0,'Growth Rates'!BT19)","v":0},{"$f":"IF('Growth Rates'!BU18>INPUT!$J$37,0,'Growth Rates'!BU19)","v":0},{"$f":"IF('Growth Rates'!BV18>INPUT!$J$37,0,'Growth Rates'!BV19)","v":0},{"$f":"IF('Growth Rates'!BW18>INPUT!$J$37,0,'Growth Rates'!BW19)","v":0},{"$f":"IF('Growth Rates'!BX18>INPUT!$J$37,0,'Growth Rates'!BX19)","v":0},{"$f":"IF('Growth Rates'!BY18>INPUT!$J$37,0,'Growth Rates'!BY19)","v":0},{"$f":"IF('Growth Rates'!BZ18>INPUT!$J$37,0,'Growth Rates'!BZ19)","v":0},{"$f":"IF('Growth Rates'!CA18>INPUT!$J$37,0,'Growth Rates'!CA19)","v":0},{"$f":"IF('Growth Rates'!CB18>INPUT!$J$37,0,'Growth Rates'!CB19)","v":0},{"$f":"IF('Growth Rates'!CC18>INPUT!$J$37,0,'Growth Rates'!CC19)","v":0},{"$f":"IF('Growth Rates'!CD18>INPUT!$J$37,0,'Growth Rates'!CD19)","v":0},{"$f":"IF('Growth Rates'!CE18>INPUT!$J$37,0,'Growth Rates'!CE19)","v":0},{"$f":"IF('Growth Rates'!CF18>INPUT!$J$37,0,'Growth Rates'!CF19)","v":0},{"$f":"IF('Growth Rates'!CG18>INPUT!$J$37,0,'Growth Rates'!CG19)","v":0},{"$f":"IF('Growth Rates'!CH18>INPUT!$J$37,0,'Growth Rates'!CH19)","v":0},{"$f":"IF('Growth Rates'!CI18>INPUT!$J$37,0,'Growth Rates'!CI19)","v":0},{"$f":"IF('Growth Rates'!CJ18>INPUT!$J$37,0,'Growth Rates'!CJ19)","v":0},{"$f":"IF('Growth Rates'!CK18>INPUT!$J$37,0,'Growth Rates'!CK19)","v":0},{"$f":"IF('Growth Rates'!CL18>INPUT!$J$37,0,'Growth Rates'!CL19)","v":0},{"$f":"IF('Growth Rates'!CM18>INPUT!$J$37,0,'Growth Rates'!CM19)","v":0},{"$f":"IF('Growth Rates'!CN18>INPUT!$J$37,0,'Growth Rates'!CN19)","v":0},{"$f":"IF('Growth Rates'!CO18>INPUT!$J$37,0,'Growth Rates'!CO19)","v":0},{"$f":"IF('Growth Rates'!CP18>INPUT!$J$37,0,'Growth Rates'!CP19)","v":0},{"$f":"IF('Growth Rates'!CQ18>INPUT!$J$37,0,'Growth Rates'!CQ19)","v":0},{"$f":"IF('Growth Rates'!CR18>INPUT!$J$37,0,'Growth Rates'!CR19)","v":0},{"$f":"IF('Growth Rates'!CS18>INPUT!$J$37,0,'Growth Rates'!CS19)","v":0},{"$f":"IF('Growth Rates'!CT18>INPUT!$J$37,0,'Growth Rates'!CT19)","v":0},{"$f":"IF('Growth Rates'!CU18>INPUT!$J$37,0,'Growth Rates'!CU19)","v":0},{"$f":"IF('Growth Rates'!CV18>INPUT!$J$37,0,'Growth Rates'!CV19)","v":0},{"$f":"IF('Growth Rates'!CW18>INPUT!$J$37,0,'Growth Rates'!CW19)","v":0},{"$f":"IF('Growth Rates'!CX18>INPUT!$J$37,0,'Growth Rates'!CX19)","v":0},{"$f":"IF('Growth Rates'!CY18>INPUT!$J$37,0,'Growth Rates'!CY19)","v":0},{"$f":"IF('Growth Rates'!CZ18>INPUT!$J$37,0,'Growth Rates'!CZ19)","v":0}]
[]
["MIRR",{"$f":"LOOKUP(Calculations!I17,$B$33:$CW$33,B31:CW31)","v":6.2338399780191622E-2},{"$f":"AO31","v":5.5950316809490808E-2},{"$f":"U31","v":-1.5353790854123028E-2}]
[]
[{"$f":"\"NPV @ \"&TEXT(INPUT!$J$7,\"0%\")&\" per year\"","v":"NPV @ 6% per year"},{"$f":"NPV(INPUT!$J$7,$B$16)","v":-678.96226415094338},{"$f":"NPV(INPUT!$J$7,$B$16:C$16)","v":-713.99252402990396},{"$f":"NPV(INPUT!$J$7,$B$16:D$16)","v":-730.78490969054997},{"$f":"NPV(INPUT!$J$7,$B$16:E$16)","v":-746.62678295531032},{"$f":"NPV(INPUT!$J$7,$B$16:F$16)","v":-749.15183719766515},{"$f":"NPV(INPUT!$J$7,$B$16:G$16)","v":-751.10212917045988},{"$f":"NPV(INPUT!$J$7,$B$16:H$16)","v":-751.99750243994708},{"$f":"NPV(INPUT!$J$7,$B$16:I$16)","v":-751.70633603551971},{"$f":"NPV(INPUT!$J$7,$B$16:J$16)","v":-750.12914585485203},{"$f":"NPV(INPUT!$J$7,$B$16:K$16)","v":-747.19458391325895},{"$f":"NPV(INPUT!$J$7,$B$16:L$16)","v":-732.32008143011626},{"$f":"NPV(INPUT!$J$7,$B$16:M$16)","v":-716.61221719035962},{"$f":"NPV(INPUT!$J$7,$B$16:N$16)","v":-700.03006517655501},{"$f":"NPV(INPUT!$J$7,$B$16:O$16)","v":-682.55035692003378},{"$f":"NPV(INPUT!$J$7,$B$16:P$16)","v":-664.16502756514694},{"$f":"NPV(INPUT!$J$7,$B$16:Q$16)","v":-644.87901633816114},{"$f":"NPV(INPUT!$J$7,$B$16:R$16)","v":-624.70829860481024},{"$f":"NPV(INPUT!$J$7,$B$16:S$16)","v":-603.67812857464139},{"$f":"NPV(INPUT!$J$7,$B$16:T$16)","v":-581.82147343934309},{"$f":"NPV(INPUT!$J$7,$B$16:U$16)","v":-559.17762132696339},{"$f":"NPV(INPUT!$J$7,$B$16:V$16)","v":-535.79094692432761},{"$f":"NPV(INPUT!$J$7,$B$16:W$16)","v":-511.70981997528969},{"$f":"NPV(INPUT!$J$7,$B$16:X$16)","v":-486.98564311132213},{"$f":"NPV(INPUT!$J$7,$B$16:Y$16)","v":-461.67200662133655},{"$f":"NPV(INPUT!$J$7,$B$16:Z$16)","v":-435.82394882692836},{"$f":"NPV(INPUT!$J$7,$B$16:AA$16)","v":-409.49731170433353},{"$f":"NPV(INPUT!$J$7,$B$16:AB$16)","v":-382.74818229162196},{"$f":"NPV(INPUT!$J$7,$B$16:AC$16)","v":-355.6324112449484},{"$f":"NPV(INPUT!$J$7,$B$16:AD$16)","v":-328.20520066650181},{"$f":"NPV(INPUT!$J$7,$B$16:AE$16)","v":-300.52075402420849},{"$f":"NPV(INPUT!$J$7,$B$16:AF$16)","v":-272.63198162395912},{"$f":"NPV(INPUT!$J$7,$B$16:AG$16)","v":-244.59025568348929},{"$f":"NPV(INPUT!$J$7,$B$16:AH$16)","v":-216.44520959709246},{"$f":"NPV(INPUT!$J$7,$B$16:AI$16)","v":-188.24457647580627},{"$f":"NPV(INPUT!$J$7,$B$16:AJ$16)","v":-160.03406250205671},{"$f":"NPV(INPUT!$J$7,$B$16:AK$16)","v":-131.85725105416537},{"$f":"NPV(INPUT!$J$7,$B$16:AL$16)","v":-103.75553393759029},{"$f":"NPV(INPUT!$J$7,$B$16:AM$16)","v":-75.768066409021088},{"$f":"NPV(INPUT!$J$7,$B$16:AN$16)","v":-47.931742999021893},{"$f":"NPV(INPUT!$J$7,$B$16:AO$16)","v":-20.281191431158526},{"$f":"NPV(INPUT!$J$7,$B$16:AP$16)","v":7.1512177973703599},{"$f":"NPV(INPUT!$J$7,$B$16:AQ$16)","v":34.335348364649789},{"$f":"NPV(INPUT!$J$7,$B$16:AR$16)","v":61.24326357093333},{"$f":"NPV(INPUT!$J$7,$B$16:AS$16)","v":87.849182048872223},{"$f":"NPV(INPUT!$J$7,$B$16:AT$16)","v":114.12942531742128},{"$f":"NPV(INPUT!$J$7,$B$16:AU$16)","v":140.06235859125047},{"$f":"NPV(INPUT!$J$7,$B$16:AV$16)","v":165.62832610417757},{"$f":"NPV(INPUT!$J$7,$B$16:AW$16)","v":190.80958206576574},{"$f":"NPV(INPUT!$J$7,$B$16:AX$16)","v":215.59021824365286},{"$f":"NPV(INPUT!$J$7,$B$16:AY$16)","v":239.95608904933354},{"$f":"NPV(INPUT!$J$7,$B$16:AZ$16)","v":263.8947349010229},{"$f":"NPV(INPUT!$J$7,$B$16:BA$16)","v":287.39530454298989},{"$f":"NPV(INPUT!$J$7,$B$16:BB$16)","v":310.44847691552809},{"$f":"NPV(INPUT!$J$7,$B$16:BC$16)","v":333.04638309276334},{"$f":"NPV(INPUT!$J$7,$B$16:BD$16)","v":355.15090858340477},{"$f":"NPV(INPUT!$J$7,$B$16:BE$16)","v":376.72587273674276},{"$f":"NPV(INPUT!$J$7,$B$16:BF$16)","v":397.76530447443923},{"$f":"NPV(INPUT!$J$7,$B$16:BG$16)","v":418.26485090415702},{"$f":"NPV(INPUT!$J$7,$B$16:BH$16)","v":438.22168938107541},{"$f":"NPV(INPUT!$J$7,$B$16:BI$16)","v":457.63443831945347},{"$f":"NPV(INPUT!$J$7,$B$16:BJ$16)","v":476.50306753467908},{"$f":"NPV(INPUT!$J$7,$B$16:BK$16)","v":494.82880880268982},{"$f":"NPV(INPUT!$J$7,$B$16:BL$16)","v":512.61406723670837},{"$f":"NPV(INPUT!$J$7,$B$16:BM$16)","v":529.86233400080164},{"$f":"NPV(INPUT!$J$7,$B$16:BN$16)","v":546.57810080568117},{"$f":"NPV(INPUT!$J$7,$B$16:BO$16)","v":562.76677656420134},{"$f":"NPV(INPUT!$J$7,$B$16:BP$16)","v":578.16519696571413},{"$f":"NPV(INPUT!$J$7,$B$16:BQ$16)","v":588.31836865759271},{"$f":"NPV(INPUT!$J$7,$B$16:BR$16)","v":598.16522696853008},{"$f":"NPV(INPUT!$J$7,$B$16:BS$16)","v":607.74096374543251},{"$f":"NPV(INPUT!$J$7,$B$16:BT$16)","v":617.03784886465246},{"$f":"NPV(INPUT!$J$7,$B$16:BU$16)","v":626.04898611115527},{"$f":"NPV(INPUT!$J$7,$B$16:BV$16)","v":634.77814643974864},{"$f":"NPV(INPUT!$J$7,$B$16:BW$16)","v":643.22941737077917},{"$f":"NPV(INPUT!$J$7,$B$16:BX$16)","v":651.40717187353789},{"$f":"NPV(INPUT!$J$7,$B$16:BY$16)","v":659.31603841524509},{"$f":"NPV(INPUT!$J$7,$B$16:BZ$16)","v":666.96087223219706},{"$f":"NPV(INPUT!$J$7,$B$16:CA$16)","v":674.34672786515432},{"$f":"NPV(INPUT!$J$7,$B$16:CB$16)","v":681.47883298806346},{"$f":"NPV(INPUT!$J$7,$B$16:CC$16)","v":688.36256354763259},{"$f":"NPV(INPUT!$J$7,$B$16:CD$16)","v":695.00342022101552},{"$f":"NPV(INPUT!$J$7,$B$16:CE$16)","v":701.40700618981896},{"$f":"NPV(INPUT!$J$7,$B$16:CF$16)","v":707.57900622072452},{"$f":"NPV(INPUT!$J$7,$B$16:CG$16)","v":713.52516703613207},{"$f":"NPV(INPUT!$J$7,$B$16:CH$16)","v":717.36166201996321},{"$f":"NPV(INPUT!$J$7,$B$16:CI$16)","v":721.0546214893626},{"$f":"NPV(INPUT!$J$7,$B$16:CJ$16)","v":724.6172808962591},{"$f":"NPV(INPUT!$J$7,$B$16:CK$16)","v":728.06185034622297},{"$f":"NPV(INPUT!$J$7,$B$16:CL$16)","v":731.38830914308119},{"$f":"NPV(INPUT!$J$7,$B$16:CM$16)","v":734.59683160555596},{"$f":"NPV(INPUT!$J$7,$B$16:CN$16)","v":737.6904111399391},{"$f":"NPV(INPUT!$J$7,$B$16:CO$16)","v":740.6720428627068},{"$f":"NPV(INPUT!$J$7,$B$16:CP$16)","v":743.54471725571409},{"$f":"NPV(INPUT!$J$7,$B$16:CQ$16)","v":746.31141426431054},{"$f":"NPV(INPUT!$J$7,$B$16:CR$16)","v":748.97509782702252},{"$f":"NPV(INPUT!$J$7,$B$16:CS$16)","v":751.5387108242486},{"$f":"NPV(INPUT!$J$7,$B$16:CT$16)","v":754.00517043242724},{"$f":"NPV(INPUT!$J$7,$B$16:CU$16)","v":756.37736386934978},{"$f":"NPV(INPUT!$J$7,$B$16:CV$16)","v":758.65814451567792},{"$f":"NPV(INPUT!$J$7,$B$16:CW$16)","v":795.19454254233381}]
["IRR",{"$f":"IRR($B$16,0)","v":{"$error":"#NUM!"}},{"$f":"IRR($B$16:C$16,0)","v":{"$error":"#NUM!"}},{"$f":"IRR($B$16:D$16,0)","v":{"$error":"#NUM!"}},{"$f":"IRR($B$16:E$16,0)","v":{"$error":"#NUM!"}},{"$f":"IRR($B$16:F$16,0)","v":{"$error":"#NUM!"}},{"$f":"IRR($B$16:G$16,0)","v":{"$error":"#NUM!"}},{"$f":"IRR($B$16:H$16,0)","v":{"$error":"#NUM!"}},{"$f":"IRR($B$16:I$16,0)","v":{"$error":"#NUM!"}},{"$f":"IRR($B$16:J$16,0)","v":{"$error":"#NUM!"}},{"$f":"IRR($B$16:K$16,0)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($B$16:L$16,0)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($B$16:M$16,0)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($B$16:N$16,0)","v":{"$error":"#DIV/0!"}},{"$f":"IRR($B$16:O$16,0)","v":-0.1416507637417824},{"$f":"IRR($B$16:P$16,0)","v":-0.11506049078838042},{"$f":"IRR($B$16:Q$16,0)","v":-9.2996565204500614E-2},{"$f":"IRR($B$16:R$16,0)","v":-7.4343206113211172E-2},{"$f":"IRR($B$16:S$16,0)","v":-5.8363147242459577E-2},{"$f":"IRR($B$16:T$16,0)","v":-4.4535669154701904E-2},{"$f":"IRR($B$16:U$16,0)","v":-3.2475518673121845E-2},{"$f":"IRR($B$16:V$16,0)","v":-2.1887925453878743E-2},{"$f":"IRR($B$16:W$16,0)","v":-1.2541605448929493E-2},{"$f":"IRR($B$16:X$16,0)","v":-4.2515308552882602E-3},{"$f":"IRR($B$16:Y$16,0)","v":3.1326180813988575E-3},{"$f":"IRR($B$16:Z$16,0)","v":9.7345033892868114E-3},{"$f":"IRR($B$16:AA$16,0)","v":1.5656923084970565E-2},{"$f":"IRR($B$16:AB$16,0)","v":2.0986091032566937E-2},{"$f":"IRR($B$16:AC$16,0)","v":2.5794867353805463E-2},{"$f":"IRR($B$16:AD$16,0)","v":3.0145241045487582E-2},{"$f":"IRR($B$16:AE$16,0)","v":3.4090267062983827E-2},{"$f":"IRR($B$16:AF$16,0)","v":3.7675597481892038E-2},{"$f":"IRR($B$16:AG$16,0)","v":4.0940705437768662E-2},{"$f":"IRR($B$16:AH$16,0)","v":4.3919873062452215E-2},{"$f":"IRR($B$16:AI$16,0)","v":4.6642995831857714E-2},{"$f":"IRR($B$16:AJ$16,0)","v":4.9136242479035905E-2},{"$f":"IRR($B$16:AK$16,0)","v":5.1422600129946615E-2},{"$f":"IRR($B$16:AL$16,0)","v":5.3522327468511238E-2},{"$f":"IRR($B$16:AM$16,0)","v":5.545333356473494E-2},{"$f":"IRR($B$16:AN$16,0)","v":5.7231496233571363E-2},{"$f":"IRR($B$16:AO$16,0)","v":5.8870930862983395E-2},{"$f":"IRR($B$16:AP$16,0)","v":6.0384218435234525E-2},{"$f":"IRR($B$16:AQ$16,0)","v":6.1782599749266622E-2},{"$f":"IRR($B$16:AR$16,0)","v":6.3076141481779133E-2},{"$f":"IRR($B$16:AS$16,0)","v":6.4273878728365902E-2},{"$f":"IRR($B$16:AT$16,0)","v":6.5383937743011517E-2},{"$f":"IRR($B$16:AU$16,0)","v":6.6413641996003719E-2},{"$f":"IRR($B$16:AV$16,0)","v":6.7369604094872138E-2},{"$f":"IRR($B$16:AW$16,0)","v":6.8257805689196871E-2},{"$f":"IRR($B$16:AX$16,0)","v":6.9083667125469123E-2},{"$f":"IRR($B$16:AY$16,0)","v":6.9852108329745977E-2},{"$f":"IRR($B$16:AZ$16,0)","v":7.0567602164207932E-2},{"$f":"IRR($B$16:BA$16,0)","v":7.1234221282700655E-2},{"$f":"IRR($B$16:BB$16,0)","v":7.1855679412928156E-2},{"$f":"IRR($B$16:BC$16,0)","v":7.2435367768668421E-2},{"$f":"IRR($B$16:BD$16,0)","v":7.2975628108926466E-2},{"$f":"IRR($B$16:BE$16,0)","v":7.3478683215319404E-2},{"$f":"IRR($B$16:BF$16,0)","v":7.394725728527049E-2},{"$f":"IRR($B$16:BG$16,0)","v":7.4383853694632879E-2},{"$f":"IRR($B$16:BH$16,0)","v":7.4790775444126115E-2},{"$f":"IRR($B$16:BI$16,0)","v":7.5170143416889726E-2},{"$f":"IRR($B$16:BJ$16,0)","v":7.5523912717902819E-2},{"$f":"IRR($B$16:BK$16,0)","v":7.5853887327368627E-2},{"$f":"IRR($B$16:BL$16,0)","v":7.6161733275953186E-2},{"$f":"IRR($B$16:BM$16,0)","v":7.6448990475990533E-2},{"$f":"IRR($B$16:BN$16,0)","v":7.6717083440011824E-2},{"$f":"IRR($B$16:BO$16,0)","v":7.6967330922360494E-2},{"$f":"IRR($B$16:BP$16,0)","v":7.7196976006688789E-2},{"$f":"IRR($B$16:BQ$16,0)","v":7.7343623538829134E-2},{"$f":"IRR($B$16:BR$16,0)","v":7.7481843610203785E-2},{"$f":"IRR($B$16:BS$16,0)","v":7.761251902701663E-2},{"$f":"IRR($B$16:BT$16,0)","v":7.7735899863790842E-2},{"$f":"IRR($B$16:BU$16,0)","v":7.7852238018109338E-2},{"$f":"IRR($B$16:BV$16,0)","v":7.7961908917035291E-2},{"$f":"IRR($B$16:BW$16,0)","v":7.8065270391593125E-2},{"$f":"IRR($B$16:BX$16,0)","v":7.8162663220327611E-2},{"$f":"IRR($B$16:BY$16,0)","v":7.8254411698194609E-2},{"$f":"IRR($B$16:BZ$16,0)","v":7.8340824222122532E-2},{"$f":"IRR($B$16:CA$16,0)","v":7.8422193886006297E-2},{"$f":"IRR($B$16:CB$16,0)","v":7.8498799079127671E-2},{"$f":"IRR($B$16:CC$16,0)","v":7.8570904083045762E-2},{"$f":"IRR($B$16:CD$16,0)","v":7.8638759668755567E-2},{"$f":"IRR($B$16:CE$16,0)","v":7.8702603659711226E-2},{"$f":"IRR($B$16:CF$16,0)","v":7.8762661528488515E-2},{"$f":"IRR($B$16:CG$16,0)","v":7.881914693917845E-2},{"$f":"IRR($B$16:CH$16,0)","v":7.88547698132675E-2},{"$f":"IRR($B$16:CI$16,0)","v":7.888832682317673E-2},{"$f":"IRR($B$16:CJ$16,0)","v":7.8920012089956554E-2},{"$f":"IRR($B$16:CK$16,0)","v":7.8950000024496828E-2},{"$f":"IRR($B$16:CL$16,0)","v":7.8978351375937686E-2},{"$f":"IRR($B$16:CM$16,0)","v":7.9005126294079339E-2},{"$f":"IRR($B$16:CN$16,0)","v":7.9030405679982943E-2},{"$f":"IRR($B$16:CO$16,0)","v":7.9054266795099859E-2},{"$f":"IRR($B$16:CP$16,0)","v":7.9076783383311644E-2},{"$f":"IRR($B$16:CQ$16,0)","v":7.9098025792845333E-2},{"$f":"IRR($B$16:CR$16,0)","v":7.9118061097536954E-2},{"$f":"IRR($B$16:CS$16,0)","v":7.9136953216999595E-2},{"$f":"IRR($B$16:CT$16,0)","v":7.9154763035302042E-2},{"$f":"IRR($B$16:CU$16,0)","v":7.9171548517833465E-2},{"$f":"IRR($B$16:CV$16,0)","v":7.9187364826071471E-2},{"$f":"IRR($B$16:CW$16,0)","v":7.9431710771015254E-2}]
[{"$f":"\"AEV @ \"&TEXT(INPUT!$J$7,\"0%\")&\" per year\"","v":"AEV @ 6% per year"},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-B28)","v":-40.858154072396665},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-C28)","v":-42.966182501812405},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-D28)","v":-43.976703876551497},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-E28)","v":-44.930025928192151},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-F28)","v":-45.081977016967762},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-G28)","v":-45.199340431870141},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-H28)","v":-45.253221628114183},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-I28)","v":-45.235700003657371},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-J28)","v":-45.140788868229578},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-K28)","v":-44.964194688736349},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-L28)","v":-44.069086453278686},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-M28)","v":-43.123828710480794},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-N28)","v":-42.12595864081031},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-O28)","v":-41.074076009338},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-P28)","v":-39.967695494372123},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-Q28)","v":-38.807114325491462},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-R28)","v":-37.593293857971553},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-S28)","v":-36.327753823377947},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-T28)","v":-35.012478100150531},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-U28)","v":-33.649830943968531},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-V28)","v":-32.242482706170975},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-W28)","v":-30.793344150067071},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-X28)","v":-29.305508550124816},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-Y28)","v":-27.782200828253337},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-Z28)","v":-26.226733045140499},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-AA28)","v":-24.64246562328578},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-AB28)","v":-23.032773732361967},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-AC28)","v":-21.401018317203107},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-AD28)","v":-19.750521294380192},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-AE28)","v":-18.084544485294384},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-AF28)","v":-16.406271892274297},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-AG28)","v":-14.718794959569644},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-AH28)","v":-13.025100493632355},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-AI28)","v":-11.328060946891819},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-AJ28)","v":-9.6304267965722197},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-AK28)","v":-7.9348207751588209},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-AL28)","v":-6.2437337320758592},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-AM28)","v":-4.559521927155493},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-AN28)","v":-2.8844055757083646},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-AO28)","v":-1.2204684825927594},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-AP28)","v":0.43034138124834886},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-AQ28)","v":2.0662104916340285},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-AR28)","v":3.6854576918302735},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-AS28)","v":5.2865315273086777},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-AT28)","v":6.8680070896791507},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-AU28)","v":8.4285824547567838},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-AV28)","v":9.9670747904970192},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-AW28)","v":11.482416202146219},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-AX28)","v":12.973649374337695},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-AY28)","v":14.439923062952133},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-AZ28)","v":15.880487483297324},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-BA28)","v":17.294689635491029},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-BB28)","v":18.68196860280236},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-BC28)","v":20.041850854075424},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-BD28)","v":21.372042759988275},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-BE28)","v":22.670367064632611},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-BF28)","v":23.936464444299897},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-BG28)","v":25.170072953437085},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-BH28)","v":26.371022732741157},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-BI28)","v":27.539230642034731},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-BJ28)","v":28.674694864887652},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-BK28)","v":29.777489526319382},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-BL28)","v":30.847759359685224},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-BM28)","v":31.885714454009065},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-BN28)","v":32.891625108566721},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-BO28)","v":33.865816817434123},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-BP28)","v":34.792453048128493},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-BQ28)","v":35.403444078431242},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-BR28)","v":35.996001979274894},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-BS28)","v":36.572244502968992},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-BT28)","v":37.131706471108672},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-BU28)","v":37.673972887704799},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-BV28)","v":38.199270678848357},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-BW28)","v":38.707845820707561},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-BX28)","v":39.199961467013452},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-BY28)","v":39.675896146686981},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-BZ28)","v":40.135942035012597},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-CA28)","v":40.580403300890488},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-CB28)","v":41.009594531918268},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-CC28)","v":41.423839238356344},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-CD28)","v":41.823468436413606},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-CE28)","v":42.208819310745909},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-CF28)","v":42.580233955583246},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-CG28)","v":42.938058193486924},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-CH28)","v":43.168928319006156},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-CI28)","v":43.391160856734196},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-CJ28)","v":43.605552281177317},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-CK28)","v":43.81283736420869},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-CL28)","v":44.013014860387322},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-CM28)","v":44.206095259753077},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-CN28)","v":44.392258697582868},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-CO28)","v":44.571685412068},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-CP28)","v":44.744555362500513},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-CQ28)","v":44.911047874113414},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-CR28)","v":45.071341308891405},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-CS28)","v":45.225612761596722},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-CT28)","v":45.374037780195259},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-CU28)","v":45.516790109820697},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-CV28)","v":45.65404145937773},{"$f":"PMT(Calculations!$C$17,Calculations!$I$17,-CW28)","v":47.852705300718462}]
["MIRR",{"$f":"MIRR($B$16,Calculations!$C$17,0.05)","v":{"$error":"#DIV/0!"}},{"$f":"MIRR($B$16:C$16,Calculations!$C$17,0.05)","v":-1},{"$f":"MIRR($B$16:D$16,Calculations!$C$17,0.05)","v":-1},{"$f":"MIRR($B$16:E$16,Calculations!$C$17,0.05)","v":-1},{"$f":"MIRR($B$16:F$16,Calculations!$C$17,0.05)","v":-1},{"$f":"MIRR($B$16:G$16,Calculations!$C$17,0.05)","v":-1},{"$f":"MIRR($B$16:H$16,Calculations!$C$17,0.05)","v":-1},{"$f":"MIRR($B$16:I$16,Calculations!$C$17,0.05)","v":-0.65496229194926725},{"$f":"MIRR($B$16:J$16,Calculations!$C$17,0.05)","v":-0.49923794232106045},{"$f":"MIRR($B$16:K$16,Calculations!$C$17,0.05)","v":-0.39571166954926518},{"$f":"MIRR($B$16:L$16,Calculations!$C$17,0.05)","v":-0.26390085161622734},{"$f":"MIRR($B$16:M$16,Calculations!$C$17,0.05)","v":-0.19766961755098555},{"$f":"MIRR($B$16:N$16,Calculations!$C$17,0.05)","v":-0.15239949011233056},{"$f":"MIRR($B$16:O$16,Calculations!$C$17,0.05)","v":-0.11853097994052286},{"$f":"MIRR($B$16:P$16,Calculations!$C$17,0.05)","v":-9.2004300630798896E-2},{"$f":"MIRR($B$16:Q$16,Calculations!$C$17,0.05)","v":-7.062293717033874E-2},{"$f":"MIRR($B$16:R$16,Calculations!$C$17,0.05)","v":-5.3037896049295652E-2},{"$f":"MIRR($B$16:S$16,Calculations!$C$17,0.05)","v":-3.8353770602294723E-2},{"$f":"MIRR($B$16:T$16,Calculations!$C$17,0.05)","v":-2.594415399794725E-2},{"$f":"MIRR($B$16:U$16,Calculations!$C$17,0.05)","v":-1.5353790854123028E-2},{"$f":"MIRR($B$16:V$16,Calculations!$C$17,0.05)","v":-6.2420327374628215E-3},{"$f":"MIRR($B$16:W$16,Calculations!$C$17,0.05)","v":1.6519790881646124E-3},{"$f":"MIRR($B$16:X$16,Calculations!$C$17,0.05)","v":8.5318191319432302E-3},{"$f":"MIRR($B$16:Y$16,Calculations!$C$17,0.05)","v":1.4558894039839565E-2},{"$f":"MIRR($B$16:Z$16,Calculations!$C$17,0.05)","v":1.9862917171133976E-2},{"$f":"MIRR($B$16:AA$16,Calculations!$C$17,0.05)","v":2.45493569362909E-2},{"$f":"MIRR($B$16:AB$16,Calculations!$C$17,0.05)","v":2.8704850389694947E-2},{"$f":"MIRR($B$16:AC$16,Calculations!$C$17,0.05)","v":3.2401212611236296E-2},{"$f":"MIRR($B$16:AD$16,Calculations!$C$17,0.05)","v":3.5698455109573146E-2},{"$f":"MIRR($B$16:AE$16,Calculations!$C$17,0.05)","v":3.86470911496406E-2},{"$f":"MIRR($B$16:AF$16,Calculations!$C$17,0.05)","v":4.1289919134788855E-2},{"$f":"MIRR($B$16:AG$16,Calculations!$C$17,0.05)","v":4.366341811002572E-2},{"$f":"MIRR($B$16:AH$16,Calculations!$C$17,0.05)","v":4.5798851082401448E-2},{"$f":"MIRR($B$16:AI$16,Calculations!$C$17,0.05)","v":4.7723145540513823E-2},{"$f":"MIRR($B$16:AJ$16,Calculations!$C$17,0.05)","v":4.9459602188736351E-2},{"$f":"MIRR($B$16:AK$16,Calculations!$C$17,0.05)","v":5.1028469887956396E-2},{"$f":"MIRR($B$16:AL$16,Calculations!$C$17,0.05)","v":5.2447415425773913E-2},{"$f":"MIRR($B$16:AM$16,Calculations!$C$17,0.05)","v":5.3731909910899045E-2},{"$f":"MIRR($B$16:AN$16,Calculations!$C$17,0.05)","v":5.4895548550024653E-2},{"$f":"MIRR($B$16:AO$16,Calculations!$C$17,0.05)","v":5.5950316809490808E-2},{"$f":"MIRR($B$16:AP$16,Calculations!$C$17,0.05)","v":5.6906813134458334E-2},{"$f":"MIRR($B$16:AQ$16,Calculations!$C$17,0.05)","v":5.777443624644274E-2},{"$f":"MIRR($B$16:AR$16,Calculations!$C$17,0.05)","v":5.856154338923969E-2},{"$f":"MIRR($B$16:AS$16,Calculations!$C$17,0.05)","v":5.9275584616469423E-2},{"$f":"MIRR($B$16:AT$16,Calculations!$C$17,0.05)","v":5.9923217218903702E-2},{"$f":"MIRR($B$16:AU$16,Calculations!$C$17,0.05)","v":6.0510403608692975E-2},{"$f":"MIRR($B$16:AV$16,Calculations!$C$17,0.05)","v":6.1042495360440263E-2},{"$f":"MIRR($B$16:AW$16,Calculations!$C$17,0.05)","v":6.1524305618303465E-2},{"$f":"MIRR($B$16:AX$16,Calculations!$C$17,0.05)","v":6.1960171685744303E-2},{"$f":"MIRR($B$16:AY$16,Calculations!$C$17,0.05)","v":6.2354009298757784E-2},{"$f":"MIRR($B$16:AZ$16,Calculations!$C$17,0.05)","v":6.2709359828057254E-2},{"$f":"MIRR($B$16:BA$16,Calculations!$C$17,0.05)","v":6.302943144813633E-2},{"$f":"MIRR($B$16:BB$16,Calculations!$C$17,0.05)","v":6.3317135141648162E-2},{"$f":"MIRR($B$16:BC$16,Calculations!$C$17,0.05)","v":6.3575116268504317E-2},{"$f":"MIRR($B$16:BD$16,Calculations!$C$17,0.05)","v":6.3805099703139412E-2},{"$f":"MIRR($B$16:BE$16,Calculations!$C$17,0.05)","v":6.4008703247444121E-2},{"$f":"MIRR($B$16:BF$16,Calculations!$C$17,0.05)","v":6.4188016041467177E-2},{"$f":"MIRR($B$16:BG$16,Calculations!$C$17,0.05)","v":6.4344952197197935E-2},{"$f":"MIRR($B$16:BH$16,Calculations!$C$17,0.05)","v":6.4481267499367556E-2},{"$f":"MIRR($B$16:BI$16,Calculations!$C$17,0.05)","v":6.4598574269853604E-2},{"$f":"MIRR($B$16:BJ$16,Calculations!$C$17,0.05)","v":6.4698354626796295E-2},{"$f":"MIRR($B$16:BK$16,Calculations!$C$17,0.05)","v":6.4781972336607652E-2},{"$f":"MIRR($B$16:BL$16,Calculations!$C$17,0.05)","v":6.4850683429371836E-2},{"$f":"MIRR($B$16:BM$16,Calculations!$C$17,0.05)","v":6.4905645724779193E-2},{"$f":"MIRR($B$16:BN$16,Calculations!$C$17,0.05)","v":6.4947927395962113E-2},{"$f":"MIRR($B$16:BO$16,Calculations!$C$17,0.05)","v":6.4978514681785837E-2},{"$f":"MIRR($B$16:BP$16,Calculations!$C$17,0.05)","v":6.4994080306635338E-2},{"$f":"MIRR($B$16:BQ$16,Calculations!$C$17,0.05)","v":6.4926782885172063E-2},{"$f":"MIRR($B$16:BR$16,Calculations!$C$17,0.05)","v":6.4856722836235781E-2},{"$f":"MIRR($B$16:BS$16,Calculations!$C$17,0.05)","v":6.4784596675474315E-2},{"$f":"MIRR($B$16:BT$16,Calculations!$C$17,0.05)","v":6.4710415838550528E-2},{"$f":"MIRR($B$16:BU$16,Calculations!$C$17,0.05)","v":6.4634200685130594E-2},{"$f":"MIRR($B$16:BV$16,Calculations!$C$17,0.05)","v":6.4556121572085345E-2},{"$f":"MIRR($B$16:BW$16,Calculations!$C$17,0.05)","v":6.4476340245940955E-2},{"$f":"MIRR($B$16:BX$16,Calculations!$C$17,0.05)","v":6.4395010189839397E-2},{"$f":"MIRR($B$16:BY$16,Calculations!$C$17,0.05)","v":6.4312276961869363E-2},{"$f":"MIRR($B$16:BZ$16,Calculations!$C$17,0.05)","v":6.4228278524479876E-2},{"$f":"MIRR($B$16:CA$16,Calculations!$C$17,0.05)","v":6.4143145564737214E-2},{"$f":"MIRR($B$16:CB$16,Calculations!$C$17,0.05)","v":6.4057001805233549E-2},{"$f":"MIRR($B$16:CC$16,Calculations!$C$17,0.05)","v":6.3969964305510052E-2},{"$f":"MIRR($B$16:CD$16,Calculations!$C$17,0.05)","v":6.3882143753905662E-2},{"$f":"MIRR($B$16:CE$16,Calculations!$C$17,0.05)","v":6.3793644749786438E-2},{"$f":"MIRR($B$16:CF$16,Calculations!$C$17,0.05)","v":6.370456607616104E-2},{"$f":"MIRR($B$16:CG$16,Calculations!$C$17,0.05)","v":6.3615000962725654E-2},{"$f":"MIRR($B$16:CH$16,Calculations!$C$17,0.05)","v":6.3500942812707351E-2},{"$f":"MIRR($B$16:CI$16,Calculations!$C$17,0.05)","v":6.3388031610422502E-2},{"$f":"MIRR($B$16:CJ$16,Calculations!$C$17,0.05)","v":6.3276380931365228E-2},{"$f":"MIRR($B$16:CK$16,Calculations!$C$17,0.05)","v":6.3166087899784173E-2},{"$f":"MIRR($B$16:CL$16,Calculations!$C$17,0.05)","v":6.3057094343072606E-2},{"$f":"MIRR($B$16:CM$16,Calculations!$C$17,0.05)","v":6.2949346656477445E-2},{"$f":"MIRR($B$16:CN$16,Calculations!$C$17,0.05)","v":6.2842827968787152E-2},{"$f":"MIRR($B$16:CO$16,Calculations!$C$17,0.05)","v":6.2737522263481171E-2},{"$f":"MIRR($B$16:CP$16,Calculations!$C$17,0.05)","v":6.2633414284771982E-2},{"$f":"MIRR($B$16:CQ$16,Calculations!$C$17,0.05)","v":6.2530489452778726E-2},{"$f":"MIRR($B$16:CR$16,Calculations!$C$17,0.05)","v":6.242873378704461E-2},{"$f":"MIRR($B$16:CS$16,Calculations!$C$17,0.05)","v":6.2328133837673994E-2},{"$f":"MIRR($B$16:CT$16,Calculations!$C$17,0.05)","v":6.2228676623424573E-2},{"$f":"MIRR($B$16:CU$16,Calculations!$C$17,0.05)","v":6.2130349576143828E-2},{"$f":"MIRR($B$16:CV$16,Calculations!$C$17,0.05)","v":6.2033140490985295E-2},{"$f":"MIRR($B$16:CW$16,Calculations!$C$17,0.05)","v":6.2338399780191622E-2}]
[]
["YEAR",1,{"$f":"B33+1","v":2},{"$f":"C33+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,{"$f":"BO33+1","v":67},68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
[]
[{"$f":"\"PV of Nut Income @ \"&TEXT(INPUT!$J$7,\"0%\")","v":"PV of Nut Income @ 6%"},{"$f":"NPV(INPUT!$J$7,B4)","v":0},{"$f":"NPV(INPUT!$J$7,$B$4:C4)","v":0},{"$f":"NPV(INPUT!$J$7,$B$4:D4)","v":0},{"$f":"NPV(INPUT!$J$7,$B$4:E4)","v":0},{"$f":"NPV(INPUT!$J$7,$B$4:F4)","v":24.840218429932786},{"$f":"NPV(INPUT!$J$7,$B$4:G4)","v":49.138056101930218},{"$f":"NPV(INPUT!$J$7,$B$4:H4)","v":73.949594107849364},{"$f":"NPV(INPUT!$J$7,$B$4:I4)","v":99.628421770377173},{"$f":"NPV(INPUT!$J$7,$B$4:J4)","v":126.45874067291352},{"$f":"NPV(INPUT!$J$7,$B$4:K4)","v":154.66365563270443},{"$f":"NPV(INPUT!$J$7,$B$4:L4)","v":184.41266059898979},{"$f":"NPV(INPUT!$J$7,$B$4:M4)","v":215.82838907850308},{"$f":"NPV(INPUT!$J$7,$B$4:N4)","v":248.99269310611217},{"$f":"NPV(INPUT!$J$7,$B$4:O4)","v":283.95210961915461},{"$f":"NPV(INPUT!$J$7,$B$4:P4)","v":320.7227683289284},{"$f":"NPV(INPUT!$J$7,$B$4:Q4)","v":359.29479078290012},{"$f":"NPV(INPUT!$J$7,$B$4:R4)","v":399.63622624960209},{"$f":"NPV(INPUT!$J$7,$B$4:S4)","v":441.69656630993961},{"$f":"NPV(INPUT!$J$7,$B$4:T4)","v":485.40987658053638},{"$f":"NPV(INPUT!$J$7,$B$4:U4)","v":530.69758080529596},{"$f":"NPV(INPUT!$J$7,$B$4:V4)","v":577.47092961056751},{"$f":"NPV(INPUT!$J$7,$B$4:W4)","v":625.63318350864336},{"$f":"NPV(INPUT!$J$7,$B$4:X4)","v":675.08153723657836},{"$f":"NPV(INPUT!$J$7,$B$4:Y4)","v":725.70881021654952},{"$f":"NPV(INPUT!$J$7,$B$4:Z4)","v":777.40492580536591},{"$f":"NPV(INPUT!$J$7,$B$4:AA4)","v":830.05820005055557},{"$f":"NPV(INPUT!$J$7,$B$4:AB4)","v":883.55645887597871},{"$f":"NPV(INPUT!$J$7,$B$4:AC4)","v":937.78800096932582},{"$f":"NPV(INPUT!$J$7,$B$4:AD4)","v":992.64242212621912},{"$f":"NPV(INPUT!$J$7,$B$4:AE4)","v":1048.0113154108055},{"$f":"NPV(INPUT!$J$7,$B$4:AF4)","v":1103.7888602113042},{"$f":"NPV(INPUT!$J$7,$B$4:AG4)","v":1159.8723120922439},{"$f":"NPV(INPUT!$J$7,$B$4:AH4)","v":1216.1624042650378},{"$f":"NPV(INPUT!$J$7,$B$4:AI4)","v":1272.5636705076101},{"$f":"NPV(INPUT!$J$7,$B$4:AJ4)","v":1328.9846984551093},{"$f":"NPV(INPUT!$J$7,$B$4:AK4)","v":1385.3383213508921},{"$f":"NPV(INPUT!$J$7,$B$4:AL4)","v":1441.5417555840422},{"$f":"NPV(INPUT!$J$7,$B$4:AM4)","v":1497.5166906411805},{"$f":"NPV(INPUT!$J$7,$B$4:AN4)","v":1553.1893374611789},{"$f":"NPV(INPUT!$J$7,$B$4:AO4)","v":1608.4904405969057},{"$f":"NPV(INPUT!$J$7,$B$4:AP4)","v":1663.3552590539634},{"$f":"NPV(INPUT!$J$7,$B$4:AQ4)","v":1717.7235201885223},{"$f":"NPV(INPUT!$J$7,$B$4:AR4)","v":1771.5393506010896},{"$f":"NPV(INPUT!$J$7,$B$4:AS4)","v":1824.7511875569674},{"$f":"NPV(INPUT!$J$7,$B$4:AT4)","v":1877.3116740940654},{"$f":"NPV(INPUT!$J$7,$B$4:AU4)","v":1929.1775406417239},{"$f":"NPV(INPUT!$J$7,$B$4:AV4)","v":1980.309475667578},{"$f":"NPV(INPUT!$J$7,$B$4:AW4)","v":2030.671987590754},{"$f":"NPV(INPUT!$J$7,$B$4:AX4)","v":2080.2332599465285},{"$f":"NPV(INPUT!$J$7,$B$4:AY4)","v":2128.96500155789},{"$f":"NPV(INPUT!$J$7,$B$4:AZ4)","v":2176.8422932612684},{"$f":"NPV(INPUT!$J$7,$B$4:BA4)","v":2223.8434325452026},{"$f":"NPV(INPUT!$J$7,$B$4:BB4)","v":2269.9497772902787},{"$f":"NPV(INPUT!$J$7,$B$4:BC4)","v":2315.1455896447496},{"$f":"NPV(INPUT!$J$7,$B$4:BD4)","v":2359.3546406260325},{"$f":"NPV(INPUT!$J$7,$B$4:BE4)","v":2402.5045689327085},{"$f":"NPV(INPUT!$J$7,$B$4:BF4)","v":2444.5834324081015},{"$f":"NPV(INPUT!$J$7,$B$4:BG4)","v":2485.5825252675372},{"$f":"NPV(INPUT!$J$7,$B$4:BH4)","v":2525.496202221374},{"$f":"NPV(INPUT!$J$7,$B$4:BI4)","v":2564.3217000981303},{"$f":"NPV(INPUT!$J$7,$B$4:BJ4)","v":2602.0589585285816},{"$f":"NPV(INPUT!$J$7,$B$4:BK4)","v":2638.7104410646029},{"$f":"NPV(INPUT!$J$7,$B$4:BL4)","v":2674.2809579326404},{"$f":"NPV(INPUT!$J$7,$B$4:BM4)","v":2708.7774914608272},{"$f":"NPV(INPUT!$J$7,$B$4:BN4)","v":2742.209025070586},{"$f":"NPV(INPUT!$J$7,$B$4:BO4)","v":2774.5863765876265},{"$f":"NPV(INPUT!$J$7,$B$4:BP4)","v":2795.5812687309922},{"$f":"NPV(INPUT!$J$7,$B$4:BQ4)","v":2815.8876121147491},{"$f":"NPV(INPUT!$J$7,$B$4:BR4)","v":2835.5813287366236},{"$f":"NPV(INPUT!$J$7,$B$4:BS4)","v":2854.7328022904285},{"$f":"NPV(INPUT!$J$7,$B$4:BT4)","v":2873.3265725288684},{"$f":"NPV(INPUT!$J$7,$B$4:BU4)","v":2891.348847021874},{"$f":"NPV(INPUT!$J$7,$B$4:BV4)","v":2908.8071676790605},{"$f":"NPV(INPUT!$J$7,$B$4:BW4)","v":2925.7097095411214},{"$f":"NPV(INPUT!$J$7,$B$4:BX4)","v":2942.0652185466388},{"$f":"NPV(INPUT!$J$7,$B$4:BY4)","v":2957.8829516300534},{"$f":"NPV(INPUT!$J$7,$B$4:BZ4)","v":2973.1726192639576},{"$f":"NPV(INPUT!$J$7,$B$4:CA4)","v":2987.9443305298719},{"$f":"NPV(INPUT!$J$7,$B$4:CB4)","v":3002.2085407756904},{"$f":"NPV(INPUT!$J$7,$B$4:CC4)","v":3015.9760018948282},{"$f":"NPV(INPUT!$J$7,$B$4:CD4)","v":3029.2577152415943},{"$f":"NPV(INPUT!$J$7,$B$4:CE4)","v":3042.0648871792014},{"$f":"NPV(INPUT!$J$7,$B$4:CF4)","v":3054.4088872410125},{"$f":"NPV(INPUT!$J$7,$B$4:CG4)","v":3066.3012088718278},{"$f":"NPV(INPUT!$J$7,$B$4:CH4)","v":3073.9741988394899},{"$f":"NPV(INPUT!$J$7,$B$4:CI4)","v":3081.3601177782884},{"$f":"NPV(INPUT!$J$7,$B$4:CJ4)","v":3088.4854365920814},{"$f":"NPV(INPUT!$J$7,$B$4:CK4)","v":3095.3745754920092},{"$f":"NPV(INPUT!$J$7,$B$4:CL4)","v":3102.0274930857258},{"$f":"NPV(INPUT!$J$7,$B$4:CM4)","v":3108.4445380106758},{"$f":"NPV(INPUT!$J$7,$B$4:CN4)","v":3114.6316970794419},{"$f":"NPV(INPUT!$J$7,$B$4:CO4)","v":3120.5949605249771},{"$f":"NPV(INPUT!$J$7,$B$4:CP4)","v":3126.3403093109914},{"$f":"NPV(INPUT!$J$7,$B$4:CQ4)","v":3131.8737033281845},{"$f":"NPV(INPUT!$J$7,$B$4:CR4)","v":3137.2010704536087},{"$f":"NPV(INPUT!$J$7,$B$4:CS4)","v":3142.3282964480609},{"$f":"NPV(INPUT!$J$7,$B$4:CT4)","v":3147.2612156644182},{"$f":"NPV(INPUT!$J$7,$B$4:CU4)","v":3152.0056025382632},{"$f":"NPV(INPUT!$J$7,$B$4:CV4)","v":3156.5671638309195},{"$f":"NPV(INPUT!$J$7,$B$4:CW4)","v":3229.6399598842308}]
[{"$f":"\"PV of Nut Cost @ \"&TEXT(INPUT!$J$7,\"0%\")","v":"PV of Nut Cost @ 6%"},{"$f":"NPV(INPUT!$J$7,B12)","v":0},{"$f":"NPV(INPUT!$J$7,$B$12:C12)","v":0},{"$f":"NPV(INPUT!$J$7,$B$12:D12)","v":0},{"$f":"NPV(INPUT!$J$7,$B$12:E12)","v":0},{"$f":"NPV(INPUT!$J$7,$B$12:F12)","v":12.420109214966393},{"$f":"NPV(INPUT!$J$7,$B$12:G12)","v":24.569028050965109},{"$f":"NPV(INPUT!$J$7,$B$12:H12)","v":36.974797053924682},{"$f":"NPV(INPUT!$J$7,$B$12:I12)","v":49.814210885188587},{"$f":"NPV(INPUT!$J$7,$B$12:J12)","v":63.229370336456761},{"$f":"NPV(INPUT!$J$7,$B$12:K12)","v":77.331827816352217},{"$f":"NPV(INPUT!$J$7,$B$12:L12)","v":92.206330299494894},{"$f":"NPV(INPUT!$J$7,$B$12:M12)","v":107.91419453925154},{"$f":"NPV(INPUT!$J$7,$B$12:N12)","v":124.49634655305609},{"$f":"NPV(INPUT!$J$7,$B$12:O12)","v":141.97605480957731},{"$f":"NPV(INPUT!$J$7,$B$12:P12)","v":160.3613841644642},{"$f":"NPV(INPUT!$J$7,$B$12:Q12)","v":179.64739539145006},{"$f":"NPV(INPUT!$J$7,$B$12:R12)","v":199.81811312480104},{"$f":"NPV(INPUT!$J$7,$B$12:S12)","v":220.84828315496981},{"$f":"NPV(INPUT!$J$7,$B$12:T12)","v":242.70493829026819},{"$f":"NPV(INPUT!$J$7,$B$12:U12)","v":265.34879040264798},{"$f":"NPV(INPUT!$J$7,$B$12:V12)","v":288.73546480528375},{"$f":"NPV(INPUT!$J$7,$B$12:W12)","v":312.81659175432168},{"$f":"NPV(INPUT!$J$7,$B$12:X12)","v":337.54076861828918},{"$f":"NPV(INPUT!$J$7,$B$12:Y12)","v":362.85440510827476},{"$f":"NPV(INPUT!$J$7,$B$12:Z12)","v":388.70246290268295},{"$f":"NPV(INPUT!$J$7,$B$12:AA12)","v":415.02910002527778},{"$f":"NPV(INPUT!$J$7,$B$12:AB12)","v":441.77822943798935},{"$f":"NPV(INPUT!$J$7,$B$12:AC12)","v":468.89400048466291},{"$f":"NPV(INPUT!$J$7,$B$12:AD12)","v":496.32121106310956},{"$f":"NPV(INPUT!$J$7,$B$12:AE12)","v":524.00565770540277},{"$f":"NPV(INPUT!$J$7,$B$12:AF12)","v":551.89443010565208},{"$f":"NPV(INPUT!$J$7,$B$12:AG12)","v":579.93615604612194},{"$f":"NPV(INPUT!$J$7,$B$12:AH12)","v":608.08120213251891},{"$f":"NPV(INPUT!$J$7,$B$12:AI12)","v":636.28183525380507},{"$f":"NPV(INPUT!$J$7,$B$12:AJ12)","v":664.49234922755466},{"$f":"NPV(INPUT!$J$7,$B$12:AK12)","v":692.66916067544605},{"$f":"NPV(INPUT!$J$7,$B$12:AL12)","v":720.77087779202111},{"$f":"NPV(INPUT!$J$7,$B$12:AM12)","v":748.75834532059025},{"$f":"NPV(INPUT!$J$7,$B$12:AN12)","v":776.59466873058943},{"$f":"NPV(INPUT!$J$7,$B$12:AO12)","v":804.24522029845286},{"$f":"NPV(INPUT!$J$7,$B$12:AP12)","v":831.67762952698172},{"$f":"NPV(INPUT!$J$7,$B$12:AQ12)","v":858.86176009426117},{"$f":"NPV(INPUT!$J$7,$B$12:AR12)","v":885.7696753005448},{"$f":"NPV(INPUT!$J$7,$B$12:AS12)","v":912.37559377848368},{"$f":"NPV(INPUT!$J$7,$B$12:AT12)","v":938.65583704703272},{"$f":"NPV(INPUT!$J$7,$B$12:AU12)","v":964.58877032086195},{"$f":"NPV(INPUT!$J$7,$B$12:AV12)","v":990.154737833789},{"$f":"NPV(INPUT!$J$7,$B$12:AW12)","v":1015.335993795377},{"$f":"NPV(INPUT!$J$7,$B$12:AX12)","v":1040.1166299732643},{"$f":"NPV(INPUT!$J$7,$B$12:AY12)","v":1064.482500778945},{"$f":"NPV(INPUT!$J$7,$B$12:AZ12)","v":1088.4211466306342},{"$f":"NPV(INPUT!$J$7,$B$12:BA12)","v":1111.9217162726013},{"$f":"NPV(INPUT!$J$7,$B$12:BB12)","v":1134.9748886451393},{"$f":"NPV(INPUT!$J$7,$B$12:BC12)","v":1157.5727948223748},{"$f":"NPV(INPUT!$J$7,$B$12:BD12)","v":1179.6773203130163},{"$f":"NPV(INPUT!$J$7,$B$12:BE12)","v":1201.2522844663542},{"$f":"NPV(INPUT!$J$7,$B$12:BF12)","v":1222.2917162040508},{"$f":"NPV(INPUT!$J$7,$B$12:BG12)","v":1242.7912626337686},{"$f":"NPV(INPUT!$J$7,$B$12:BH12)","v":1262.748101110687},{"$f":"NPV(INPUT!$J$7,$B$12:BI12)","v":1282.1608500490652},{"$f":"NPV(INPUT!$J$7,$B$12:BJ12)","v":1301.0294792642908},{"$f":"NPV(INPUT!$J$7,$B$12:BK12)","v":1319.3552205323015},{"$f":"NPV(INPUT!$J$7,$B$12:BL12)","v":1337.1404789663202},{"$f":"NPV(INPUT!$J$7,$B$12:BM12)","v":1354.3887457304136},{"$f":"NPV(INPUT!$J$7,$B$12:BN12)","v":1371.104512535293},{"$f":"NPV(INPUT!$J$7,$B$12:BO12)","v":1387.2931882938133},{"$f":"NPV(INPUT!$J$7,$B$12:BP12)","v":1397.7906343654961},{"$f":"NPV(INPUT!$J$7,$B$12:BQ12)","v":1407.9438060573746},{"$f":"NPV(INPUT!$J$7,$B$12:BR12)","v":1417.7906643683118},{"$f":"NPV(INPUT!$J$7,$B$12:BS12)","v":1427.3664011452142},{"$f":"NPV(INPUT!$J$7,$B$12:BT12)","v":1436.6632862644342},{"$f":"NPV(INPUT!$J$7,$B$12:BU12)","v":1445.674423510937},{"$f":"NPV(INPUT!$J$7,$B$12:BV12)","v":1454.4035838395303},{"$f":"NPV(INPUT!$J$7,$B$12:BW12)","v":1462.8548547705607},{"$f":"NPV(INPUT!$J$7,$B$12:BX12)","v":1471.0326092733194},{"$f":"NPV(INPUT!$J$7,$B$12:BY12)","v":1478.9414758150267},{"$f":"NPV(INPUT!$J$7,$B$12:BZ12)","v":1486.5863096319788},{"$f":"NPV(INPUT!$J$7,$B$12:CA12)","v":1493.9721652649359},{"$f":"NPV(INPUT!$J$7,$B$12:CB12)","v":1501.1042703878452},{"$f":"NPV(INPUT!$J$7,$B$12:CC12)","v":1507.9880009474141},{"$f":"NPV(INPUT!$J$7,$B$12:CD12)","v":1514.6288576207971},{"$f":"NPV(INPUT!$J$7,$B$12:CE12)","v":1521.0324435896007},{"$f":"NPV(INPUT!$J$7,$B$12:CF12)","v":1527.2044436205063},{"$f":"NPV(INPUT!$J$7,$B$12:CG12)","v":1533.1506044359139},{"$f":"NPV(INPUT!$J$7,$B$12:CH12)","v":1536.9870994197449},{"$f":"NPV(INPUT!$J$7,$B$12:CI12)","v":1540.6800588891442},{"$f":"NPV(INPUT!$J$7,$B$12:CJ12)","v":1544.2427182960407},{"$f":"NPV(INPUT!$J$7,$B$12:CK12)","v":1547.6872877460046},{"$f":"NPV(INPUT!$J$7,$B$12:CL12)","v":1551.0137465428629},{"$f":"NPV(INPUT!$J$7,$B$12:CM12)","v":1554.2222690053379},{"$f":"NPV(INPUT!$J$7,$B$12:CN12)","v":1557.3158485397209},{"$f":"NPV(INPUT!$J$7,$B$12:CO12)","v":1560.2974802624885},{"$f":"NPV(INPUT!$J$7,$B$12:CP12)","v":1563.1701546554957},{"$f":"NPV(INPUT!$J$7,$B$12:CQ12)","v":1565.9368516640923},{"$f":"NPV(INPUT!$J$7,$B$12:CR12)","v":1568.6005352268044},{"$f":"NPV(INPUT!$J$7,$B$12:CS12)","v":1571.1641482240304},{"$f":"NPV(INPUT!$J$7,$B$12:CT12)","v":1573.6306078322091},{"$f":"NPV(INPUT!$J$7,$B$12:CU12)","v":1576.0028012691316},{"$f":"NPV(INPUT!$J$7,$B$12:CV12)","v":1578.2835819154598},{"$f":"NPV(INPUT!$J$7,$B$12:CW12)","v":1614.8199799421154}]
[{"$f":"\"NPV @ \"&TEXT(INPUT!J7,\"0%\")","v":"NPV @ 6%"},{"$f":"B35-B36","v":0},{"$f":"C35-C36","v":0},0,0,12.420109214966393,24.569028050965109,36.974797053924682,49.814210885188587,63.229370336456761,77.331827816352217,92.206330299494894,107.91419453925154,124.49634655305609,141.97605480957731,160.3613841644642,179.64739539145006,199.81811312480104,220.84828315496981,242.70493829026819,265.34879040264798,288.73546480528375,312.81659175432168,337.54076861828918,362.85440510827476,388.70246290268295,415.02910002527778,441.77822943798935,468.89400048466291,496.32121106310956,524.00565770540277,551.89443010565208,579.93615604612194,608.08120213251891,636.28183525380507,664.49234922755466,692.66916067544605,720.77087779202111,748.75834532059025,776.59466873058943,804.24522029845286,831.67762952698172,858.86176009426117,885.7696753005448,912.37559377848368,938.65583704703272,964.58877032086195,990.154737833789,1015.335993795377,1040.1166299732643,1064.482500778945,1088.4211466306342,1111.9217162726013,1134.9748886451393,1157.5727948223748,1179.6773203130163,1201.2522844663542,1222.2917162040508,1242.7912626337686,1262.748101110687,1282.1608500490652,1301.0294792642908,1319.3552205323015,1337.1404789663202,1354.3887457304136,1371.104512535293,{"$f":"BO35-BO36","v":1387.2931882938133},1397.7906343654961,1407.9438060573746,1417.7906643683118,1427.3664011452142,1436.6632862644342,1445.674423510937,1454.4035838395303,1462.8548547705607,1471.0326092733194,1478.9414758150267,1486.5863096319788,1493.9721652649359,1501.1042703878452,1507.9880009474141,1514.6288576207971,1521.0324435896007,1527.2044436205063,1533.1506044359139,1536.9870994197449,1540.6800588891442,1544.2427182960407,1547.6872877460046,1551.0137465428629,1554.2222690053379,1557.3158485397209,1560.2974802624885,1563.1701546554957,1565.9368516640923,1568.6005352268044,1571.1641482240304,1573.6306078322091,1576.0028012691316,1578.2835819154598,1614.8199799421154]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Perpetuity",{"$f":"CW3*$B$23*'Growth Rates'!CZ19/INPUT!J7","v":24793.751949117854}]

{"sheet":"Cost Calc.","index":4,"n_rows":42,"n_cols":10,"rows_kept":42,"cut":false,"hidden":false,"merged":[[0,9,1,9],[0,2,1,2],[0,1,1,1],[38,6,45,10]]}
[null,"Estimated Per Tree Costs","Estimated Per Acre Costs",null,null,null,null,null,null,"Raw Costs"]
[null,null,null,"Total Cost","Beg. Year","End Year","Freq*"]
["Variable Cash Costs"]
["  1.  Establishment:"]
["      a.  Site preparation"]
["          Drainage ",{"$f":"C6/Calculations!$F$4","v":0},{"$f":"J6/B41","v":0},{"$f":"C6*B41","v":0},1,null,"A",null,null,0]
["          T.S.I.",{"$f":"C7/Calculations!$F$4","v":0},{"$f":"J7/B41","v":0},{"$f":"C7*B41","v":0},1,null,"A",null,null,0]
["          Discing",{"$f":"C8/Calculations!$F$4","v":0.16528925619834711},8,{"$f":"(C8*B41)/2","v":216},1,null,"A",null,null,0]
["      b.   Fertilizer",null,null,null,null,null," "]
["          N-P-K",{"$f":"C10/Calculations!$F$4","v":0.16735537190082644},{"$f":"J10/B41","v":8.1},{"$f":"C10*B41","v":437.4},1,null,"A",null,null,437.4]
["          Lime",null,null,null,1,null,"A",null,null,27]
["          Herbicide (pre-plant)",{"$f":"C12/Calculations!$F$4","v":0.43388429752066116},21,{"$f":"C12*B41","v":1134},1,null,"A",null,null,1134]
["      c.  Planting "]
["          Seedlings (Grafted)",{"$f":"IF(INPUT!I11=\"yes\",INPUT!$D$18,INPUT!$D$20)","v":13.5},{"$f":"B14*B42","v":653.4},{"$f":"C14*B41","v":35283.599999999999},1,null,"A",null,null,13.95]
["          Labor (layout)",{"$f":"C15/Calculations!$F$4","v":2.0661157024793389E-2},1,{"$f":"C15*B41","v":54},1,null,"A"]
["          Labor (planting)",0.5,{"$f":"B16*B42","v":24.2},{"$f":"C16*B41","v":1306.8},1,null,"A",null,null,16]
["          ATV & Trailer",{"$f":"C17/Calculations!$F$4","v":8.2644628099173556E-2},4,{"$f":"C17*B41","v":216},1,null,"A",null,null,4]
[]
["2.   Maintenance"]
["      a.   Fertilization ",{"$f":"C20/Calculations!$F$4","v":0.14462809917355374},7,null,null,null,null,null,null,7]
["            Years 1-6",null,0,null,1,6,"B"]
["            Years 7-10",null,0,null,7,10,"B"]
["      b.   Pesticide/Fungicide",null," ",null," ",null,null,null,null," "]
["      c.   Herbicide",0.1,9,{"$f":"C24*B41","v":486},1,10,"B",null,null,12]
["      d.   Mowing",{"$f":"C25/Calculations!$F$4","v":0},0,{"$f":"C25*B41","v":0},1,10,"B",null,null,9]
["      e.   Thinning"]
["      f.   Pruning",{"$f":"C27/Calculations!$F$4","v":8.2644628099173556E-2},4,{"$f":"C27*B41","v":216},2,10,"B",null,null,4]
["      g.   Replant ",{"$f":"C28/B42","v":0.4},{"$f":"(B42*0.05)*8","v":19.36},{"$f":"C28*B41","v":1045.44},2,null,"A",null,null,19.2]
["3.   Harvesting ","Crop Share ",0.5]
["      a.   Nut harvest (Harvesting Equip)",null," "," "," ",null,null,null,null,0]
["      b.   Tractor and Labor",null," "," "," ",null,null,null,null,0]
["4.   Marketing"]
["      a.   Advertisement"]
["      b.   Transportation"]
["Variable Non-Cash Costs",null,null,null,null,null,null,null,null,0]
[]
["Year 1 cost per tree",{"$f":"SUM(B6:B25)","v":15.114462809917354},null,{"$f":"SUM(D6:D35)","v":40395.240000000005}]
["Year 2 cost per tree",{"$f":"B27+B20+B24+B25+B28","v":0.72727272727272729}]
[null,null,null,null,null,null,"*A = one time cost, cost only occurs in that year;                  B = cost that occurs every year during the beginning year and ending year;                                                                                    C = costs that occur every other year"]
[]
["Total Productive Acres",54]
["Initial number of Trees",{"$f":"Calculations!C15","v":48.4}]

{"sheet":"Growth Rates","index":5,"n_rows":35,"n_cols":115,"rows_kept":35,"cut":false,"hidden":false,"merged":[[34,0,34,3],[3,0,3,3],[4,0,4,3],[5,0,5,3],[6,0,6,3],[10,0,10,3],[9,0,9,3],[23,0,23,3],[21,0,21,3],[22,0,22,3],[8,0,8,3],[7,0,7,3],[17,0,17,3],[20,0,20,3],[18,0,18,3],[19,0,19,3],[14,0,14,3],[11,0,11,3],[12,0,12,3],[15,0,15,3],[16,0,16,3],[13,0,13,3],[32,0,32,3],[24,0,24,3],[28,0,28,3],[31,0,31,3],[27,0,27,3],[26,0,26,3],[25,0,25,3],[29,0,29,3]]}
[]
[]
[]
["Crown Competition Factor (CCF)",null,null,null,null,null,null,null,{"$f":"((H19*3.14*(0.997*(I5)+2.436)^2)/44000)*100","v":3.3065003012421599},{"$f":"((I19*3.14*(0.997*(J5)+2.436)^2)/44000)*100","v":3.8606927127676602},4.4578014628681615,5.09782655154366,5.7807679787941613,6.5066257446196607,7.2753998490201601,8.0870902919956613,8.9416970735461607,9.839220193671661,10.77965965237216,11.763015449647661,12.789287585498164,13.85847605992366,14.970580872924161,16.12560202449966,17.323539514650161,18.564393343375659,19.848163510676159,21.174850016551659,22.544452861002164,23.956972044027658,25.412407565628158,26.910759425803654,28.452027624554155,30.036212161879661,31.663313037780156,33.333330252255664,35.046263805306154,36.802113696931656,38.600879927132155,40.442562495907659,42.32716140325816,44.254676649183658,46.225108233684153,48.238456156759653,50.294720418410158,52.393901018635646,54.535997957436152,56.721011234811655,58.948940850762156,61.219786805287654,63.53354909838815,65.890227730063657,68.289822700314147,70.732334009139663,73.217761656540176,75.746105642515658,78.317365967066181,80.931542630191672,83.385307877358841,85.850954262437824,88.326845088871266,90.811371939270174,93.302956352159086,95.800051367350719,98.301142942490316,100.80475124341319,103.3094318110835,105.8137766080135,108.31641494720114,110.81601430676444,113.31128103358293,77.586643829391051,79.713328655647473,{"$f":"((BU19*3.14*(0.997*(BV5)+2.436)^2)/44000)*100","v":81.868767428749138},{"$f":"((BV19*3.14*(0.997*(BW5)+2.436)^2)/44000)*100","v":83.878439884570582},85.895787951211418,87.919918910298122,89.949952784083081,91.985022947836427,94.024276702811875,96.066875810409854,{"$f":"((CC19*3.14*(0.997*(CD5)+2.436)^2)/44000)*100","v":98.111996988181332},100.15883236833973,102.20658991947322,104.25449383217726,106.30178486935276,108.3477206819471,110.39157609093706,112.43264333638423,76.695055637257752,78.423723590452965,80.171656688034489,81.808903818729249,83.451882107126579,85.100095990088946,86.753055280599952,88.410275409763713,90.071277656742438,91.735589366780744,93.402744157467694,95.072282113392987,96.743749969354823,98.416701282284947,100.09069659205862]
["DBH",null,null,null,null,null,null,null,{"$f":"INPUT!I19","v":0.66},{"$f":"I5+(I6*I7)","v":0.91},{"$f":"J5+(J6*J7)","v":1.1600000000000001},{"$f":"K5+(K6*K7)","v":1.4100000000000001},{"$f":"L5+(L6*L7)","v":1.6600000000000001},{"$f":"M5+(M6*M7)","v":1.9100000000000001},{"$f":"N5+(N6*N7)","v":2.16},2.41,2.66,2.91,3.16,3.41,3.66,3.91,4.16,4.41,4.66,4.91,5.16,5.41,5.66,5.91,6.16,6.41,6.66,6.91,7.16,7.41,7.66,7.91,8.16,8.41,8.66,8.91,9.16,9.41,9.66,9.91,10.16,10.41,10.66,10.91,11.16,11.41,11.66,11.91,12.16,12.41,12.66,12.91,13.141011044789058,13.369741650765896,13.596140772783651,13.820161752075101,14.041762096588403,14.26090327533506,14.477550525416776,14.691672670536901,14.903241949928345,15.112233856744007,15.318626985058657,15.522402884723814,15.723545923400225,15.922043155166989,16.172043155166989,16.422043155166989,{"$f":"BV5+(BV6*BV7)","v":16.652188093430809},16.880455495330501,17.106811873429915,17.331226126410986,17.553669440644967,17.774115196958011,17.992538882181634,18.208918005113961,18.423232016550205,18.635462233070946,18.845591764304377,19.053605443404035,19.259489760506895,19.463232798957865,19.664824174106261,19.864254974497577,20.114254974497577,20.364254974497577,20.595963604942412,20.826164049403307,21.054832214469808,21.281945376933326,21.507482136518529,21.731422370743793,21.953747191770926,22.174438905114215,22.393480970088007,22.610857961880672,22.82655553515092,23.040560389049961," "," "," "," "," "," "," "," "," "," "," "]
["Growth Ratio",null,null,null,null,null,null,null,{"$f":"IF(I4<80,1,(1.411-(0.00485*I4)-(7.643/I4)))","v":1},1,1,1,1,1,{"$f":"IF(O4<80,1,(1.411-(0.00485*O4)-(7.643/O4)))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.92404417915623327,0.91492242390735246,0.90559648807102044,0.89608391716580571,0.88640137805321084,0.87656471498662558,0.8665890003268647,0.85648858048050014,0.84627711756577717,0.83596762726264606,0.82557251325859948,0.81510359866062954,0.80457215470564525,0.79398892706705637,1,1,0.92057975305527162,{"$f":"IF(BW4<80,1,(1.411-(0.00485*BW4)-(7.643/BW4)))","v":0.91306960759877032},0.90542551239765423,0.89765701192427383,0.8897732569359238,0.88178302525217922,0.8736947408944995,0.86551649172930389,{"$f":"IF(CD4<80,1,(1.411-(0.00485*CD4)-(7.643/CD4)))","v":0.8572560457449695},0.84892086608296879,0.84051812493371725,0.83205471639863227,0.82353726841144159,0.81497215380387622,{"$f":"IF(CJ4<80,1,(1.411-(0.00485*CJ4)-(7.643/CJ4)))","v":0.80636550059357892},0.79772320156526699,1,1,0.926834521779341,0.92080177784357375,0.91467266026600036,0.90845264985407082,0.90214703834081444,0.89576093690104974,0.8892992841085261,0.88276685337315774,0.87616825989516645,0.86950796717066037,0.86279029308099764,0.85601941559617101,0.84919937812045743]
["Expected Growth Rate",null,null,null,null,null,null,null,{"$f":"Calculations!K5","v":0.25},{"$f":"I7","v":0.25},{"$f":"J7","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"BV7","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"CC7","v":0.25},0.25,0.25,0.25,0.25,0.25,{"$f":"CI7","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
["Expected nut yield/tree in lbs.",null,null,null,null,null,null,null,{"$f":"4.318*(I5)-24.608","v":-21.758120000000002},-20.678620000000002,-19.599119999999999,-18.51962,-17.44012,-16.360620000000001,{"$f":"4.318*(O5)-24.608","v":-15.281120000000001},-14.20162,-13.122120000000001,-12.042620000000001,-10.963120000000002,-9.8836200000000005,-8.8041200000000011,-7.7246200000000016,-6.6451200000000021,-5.5656200000000027,-4.4861200000000032,-3.4066200000000002,-2.3271200000000007,-1.2476200000000013,-0.16812000000000182,0.91137999999999764,1.9908799999999971,3.0703799999999966,4.149879999999996,5.229379999999999,6.3088799999999985,7.3883799999999979,8.4678799999999974,9.5473800000000004,10.626879999999996,11.706379999999999,12.785879999999995,13.865379999999998,14.944879999999994,16.024379999999997,17.103879999999993,18.183379999999996,19.262879999999999,20.342379999999995,21.421879999999998,22.501379999999994,23.580879999999997,24.660379999999993,25.739879999999996,26.819379999999999,27.898879999999995,28.978379999999998,30.057879999999994,31.137379999999997,32.134885691399148,33.122544448007133,34.100135856879803,35.067458445460275,36.024328733068714,36.970580342896781,37.906063168749625,38.830642591378336,39.74419873979059,40.646625793420611,41.537831321483267,42.417735656237411,43.286271297242166,44.143382344011044,45.222882344011055,46.30238234401105,{"$f":"4.318*(BW5)-24.608","v":47.296148187434227},48.281806828837091,49.25921366947037,50.228234413842628,51.188744644704954,52.140629420464677,53.083782893260292,{"$f":"4.318*(CD5)-24.608","v":54.018107946082068},54.943515847463772,55.859925922400336,56.76726523826629,57.665468304618614,58.554476785868758,{"$f":"4.318*(CJ5)-24.608","v":59.434239225900043},60.304710783790824,61.165852979880526,62.245352979880522,63.324852979880518,64.325370846141325,65.319376365323464,66.306765502080623,67.287440137598082,68.261307865486998,69.228281796871684,70.188280374066849,71.141227192283168,72.087050828840006,73.025684679400726,73.957066800781661,74.881139759917716]
["Marketable Yield/tree in lbs.",null,null,null,null,null,null,0,{"$f":"IF(I8>0,I8*Calculations!$D$22,0)","v":0},{"$f":"IF(J8>0,J8*Calculations!$D$22,0)","v":0},{"$f":"IF(K8>0,K8*Calculations!$D$22,0)","v":0},{"$f":"IF(L8>0,L8*Calculations!$D$22,0)","v":0},{"$f":"IF(M8>0,M8*Calculations!$D$22,0)","v":0},{"$f":"IF(N8>0,N8*Calculations!$D$22,0)","v":0},{"$f":"IF(O8>0,O8*Calculations!$D$22,0)","v":0},{"$f":"IF(P8>0,P8*Calculations!$D$22,0)","v":0},{"$f":"IF(Q8>0,Q8*Calculations!$D$22,0)","v":0},{"$f":"IF(R8>0,R8*Calculations!$D$22,0)","v":0},{"$f":"IF(S8>0,S8*Calculations!$D$22,0)","v":0},{"$f":"IF(T8>0,T8*Calculations!$D$22,0)","v":0},{"$f":"IF(U8>0,U8*Calculations!$D$22,0)","v":0},{"$f":"IF(V8>0,V8*Calculations!$D$22,0)","v":0},{"$f":"IF(W8>0,W8*Calculations!$D$22,0)","v":0},{"$f":"IF(X8>0,X8*Calculations!$D$22,0)","v":0},{"$f":"IF(Y8>0,Y8*Calculations!$D$22,0)","v":0},{"$f":"IF(Z8>0,Z8*Calculations!$D$22,0)","v":0},{"$f":"IF(AA8>0,AA8*Calculations!$D$22,0)","v":0},{"$f":"IF(AB8>0,AB8*Calculations!$D$22,0)","v":0},{"$f":"IF(AC8>0,AC8*Calculations!$D$22,0)","v":0},{"$f":"IF(AD8>0,AD8*Calculations!$D$22,0)","v":0.91137999999999764},{"$f":"IF(AE8>0,AE8*Calculations!$D$22,0)","v":1.9908799999999971},{"$f":"IF(AF8>0,AF8*Calculations!$D$22,0)","v":3.0703799999999966},{"$f":"IF(AG8>0,AG8*Calculations!$D$22,0)","v":4.149879999999996},{"$f":"IF(AH8>0,AH8*Calculations!$D$22,0)","v":5.229379999999999},{"$f":"IF(AI8>0,AI8*Calculations!$D$22,0)","v":6.3088799999999985},{"$f":"IF(AJ8>0,AJ8*Calculations!$D$22,0)","v":7.3883799999999979},{"$f":"IF(AK8>0,AK8*Calculations!$D$22,0)","v":8.4678799999999974},{"$f":"IF(AL8>0,AL8*Calculations!$D$22,0)","v":9.5473800000000004},{"$f":"IF(AM8>0,AM8*Calculations!$D$22,0)","v":10.626879999999996},{"$f":"IF(AN8>0,AN8*Calculations!$D$22,0)","v":11.706379999999999},{"$f":"IF(AO8>0,AO8*Calculations!$D$22,0)","v":12.785879999999995},{"$f":"IF(AP8>0,AP8*Calculations!$D$22,0)","v":13.865379999999998},{"$f":"IF(AQ8>0,AQ8*Calculations!$D$22,0)","v":14.944879999999994},{"$f":"IF(AR8>0,AR8*Calculations!$D$22,0)","v":16.024379999999997},{"$f":"IF(AS8>0,AS8*Calculations!$D$22,0)","v":17.103879999999993},{"$f":"IF(AT8>0,AT8*Calculations!$D$22,0)","v":18.183379999999996},{"$f":"IF(AU8>0,AU8*Calculations!$D$22,0)","v":19.262879999999999},{"$f":"IF(AV8>0,AV8*Calculations!$D$22,0)","v":20.342379999999995},{"$f":"IF(AW8>0,AW8*Calculations!$D$22,0)","v":21.421879999999998},{"$f":"IF(AX8>0,AX8*Calculations!$D$22,0)","v":22.501379999999994},{"$f":"IF(AY8>0,AY8*Calculations!$D$22,0)","v":23.580879999999997},{"$f":"IF(AZ8>0,AZ8*Calculations!$D$22,0)","v":24.660379999999993},{"$f":"IF(BA8>0,BA8*Calculations!$D$22,0)","v":25.739879999999996},{"$f":"IF(BB8>0,BB8*Calculations!$D$22,0)","v":26.819379999999999},{"$f":"IF(BC8>0,BC8*Calculations!$D$22,0)","v":27.898879999999995},{"$f":"IF(BD8>0,BD8*Calculations!$D$22,0)","v":28.978379999999998},{"$f":"IF(BE8>0,BE8*Calculations!$D$22,0)","v":30.057879999999994},{"$f":"IF(BF8>0,BF8*Calculations!$D$22,0)","v":31.137379999999997},{"$f":"IF(BG8>0,BG8*Calculations!$D$22,0)","v":32.134885691399148},{"$f":"IF(BH8>0,BH8*Calculations!$D$22,0)","v":33.122544448007133},{"$f":"IF(BI8>0,BI8*Calculations!$D$22,0)","v":34.100135856879803},{"$f":"IF(BJ8>0,BJ8*Calculations!$D$22,0)","v":35.067458445460275},{"$f":"IF(BK8>0,BK8*Calculations!$D$22,0)","v":36.024328733068714},{"$f":"IF(BL8>0,BL8*Calculations!$D$22,0)","v":36.970580342896781},{"$f":"IF(BM8>0,BM8*Calculations!$D$22,0)","v":37.906063168749625},{"$f":"IF(BN8>0,BN8*Calculations!$D$22,0)","v":38.830642591378336},{"$f":"IF(BO8>0,BO8*Calculations!$D$22,0)","v":39.74419873979059},{"$f":"IF(BP8>0,BP8*Calculations!$D$22,0)","v":40.646625793420611},{"$f":"IF(BQ8>0,BQ8*Calculations!$D$22,0)","v":41.537831321483267},{"$f":"IF(BR8>0,BR8*Calculations!$D$22,0)","v":42.417735656237411},{"$f":"IF(BS8>0,BS8*Calculations!$D$22,0)","v":43.286271297242166},{"$f":"IF(BT8>0,BT8*Calculations!$D$22,0)","v":44.143382344011044},{"$f":"IF(BU8>0,BU8*Calculations!$D$22,0)","v":45.222882344011055},{"$f":"IF(BV8>0,BV8*Calculations!$D$22,0)","v":46.30238234401105},{"$f":"IF(BW8>0,BW8*Calculations!$D$22,0)","v":47.296148187434227},{"$f":"IF(BX8>0,BX8*Calculations!$D$22,0)","v":48.281806828837091},{"$f":"IF(BY8>0,BY8*Calculations!$D$22,0)","v":49.25921366947037},{"$f":"IF(BZ8>0,BZ8*Calculations!$D$22,0)","v":50.228234413842628},{"$f":"IF(CA8>0,CA8*Calculations!$D$22,0)","v":51.188744644704954},{"$f":"IF(CB8>0,CB8*Calculations!$D$22,0)","v":52.140629420464677},{"$f":"IF(CC8>0,CC8*Calculations!$D$22,0)","v":53.083782893260292},{"$f":"IF(CD8>0,CD8*Calculations!$D$22,0)","v":54.018107946082068},{"$f":"IF(CE8>0,CE8*Calculations!$D$22,0)","v":54.943515847463772},{"$f":"IF(CF8>0,CF8*Calculations!$D$22,0)","v":55.859925922400336},{"$f":"IF(CG8>0,CG8*Calculations!$D$22,0)","v":56.76726523826629},{"$f":"IF(CH8>0,CH8*Calculations!$D$22,0)","v":57.665468304618614},{"$f":"IF(CI8>0,CI8*Calculations!$D$22,0)","v":58.554476785868758},{"$f":"IF(CJ8>0,CJ8*Calculations!$D$22,0)","v":59.434239225900043},{"$f":"IF(CK8>0,CK8*Calculations!$D$22,0)","v":60.304710783790824},{"$f":"IF(CL8>0,CL8*Calculations!$D$22,0)","v":61.165852979880526},{"$f":"IF(CM8>0,CM8*Calculations!$D$22,0)","v":62.245352979880522},{"$f":"IF(CN8>0,CN8*Calculations!$D$22,0)","v":63.324852979880518},{"$f":"IF(CO8>0,CO8*Calculations!$D$22,0)","v":64.325370846141325},{"$f":"IF(CP8>0,CP8*Calculations!$D$22,0)","v":65.319376365323464},{"$f":"IF(CQ8>0,CQ8*Calculations!$D$22,0)","v":66.306765502080623},{"$f":"IF(CR8>0,CR8*Calculations!$D$22,0)","v":67.287440137598082},{"$f":"IF(CS8>0,CS8*Calculations!$D$22,0)","v":68.261307865486998},{"$f":"IF(CT8>0,CT8*Calculations!$D$22,0)","v":69.228281796871684},{"$f":"IF(CU8>0,CU8*Calculations!$D$22,0)","v":70.188280374066849},{"$f":"IF(CV8>0,CV8*Calculations!$D$22,0)","v":71.141227192283168},{"$f":"IF(CW8>0,CW8*Calculations!$D$22,0)","v":72.087050828840006},{"$f":"IF(CX8>0,CX8*Calculations!$D$22,0)","v":73.025684679400726},{"$f":"IF(CY8>0,CY8*Calculations!$D$22,0)","v":73.957066800781661},{"$f":"IF(CZ8>0,CZ8*Calculations!$D$22,0)","v":74.881139759917716}]
[null,null,null,null,null,null,null,null,{"$f":"(((I5-4)/4)^2)*Calculations!$L$3","v":5.5777999999999999},{"$f":"(((J5-4)/4)^2)*Calculations!$L$3","v":4.7740499999999999},{"$f":"(((K5-4)/4)^2)*Calculations!$L$3","v":4.0327999999999999},{"$f":"(((L5-4)/4)^2)*Calculations!$L$3","v":3.3540499999999995},{"$f":"(((M5-4)/4)^2)*Calculations!$L$3","v":2.7377999999999996},{"$f":"(((N5-4)/4)^2)*Calculations!$L$3","v":2.1840499999999996},{"$f":"(((O5-4)/4)^2)*Calculations!$L$3","v":1.6927999999999996},{"$f":"(((P5-4)/4)^2)*Calculations!$L$3","v":1.2640499999999997},{"$f":"(((Q5-4)/4)^2)*Calculations!$L$3","v":0.89779999999999982},{"$f":"(((R5-4)/4)^2)*Calculations!$L$3","v":0.59404999999999986},{"$f":"(((S5-4)/4)^2)*Calculations!$L$3","v":0.35279999999999989},{"$f":"(((T5-4)/4)^2)*Calculations!$L$3","v":0.17404999999999993},{"$f":"(((U5-4)/4)^2)*Calculations!$L$3","v":5.7799999999999949E-2},{"$f":"(((V5-4)/4)^2)*Calculations!$L$3","v":4.0499999999999876E-3},{"$f":"(((W5-4)/4)^2)*Calculations!$L$3","v":1.2800000000000023E-2},{"$f":"(((X5-4)/4)^2)*Calculations!$L$3","v":8.4050000000000055E-2},{"$f":"(((Y5-4)/4)^2)*Calculations!$L$3","v":0.2178000000000001},{"$f":"(((Z5-4)/4)^2)*Calculations!$L$3","v":0.41405000000000014},{"$f":"(((AA5-4)/4)^2)*Calculations!$L$3","v":0.67280000000000018},{"$f":"(((AB5-4)/4)^2)*Calculations!$L$3","v":0.99405000000000021},{"$f":"(((AC5-4)/4)^2)*Calculations!$L$3","v":1.3778000000000001},{"$f":"(((AD5-4)/4)^2)*Calculations!$L$3","v":1.8240500000000002},{"$f":"(((AE5-4)/4)^2)*Calculations!$L$3","v":2.3328000000000002},{"$f":"(((AF5-4)/4)^2)*Calculations!$L$3","v":2.9040500000000002},{"$f":"(((AG5-4)/4)^2)*Calculations!$L$3","v":3.5378000000000003},{"$f":"(((AH5-4)/4)^2)*Calculations!$L$3","v":4.2340500000000008},{"$f":"(((AI5-4)/4)^2)*Calculations!$L$3","v":4.9928000000000008},{"$f":"(((AJ5-4)/4)^2)*Calculations!$L$3","v":5.8140500000000008},{"$f":"(((AK5-4)/4)^2)*Calculations!$L$3","v":6.6978000000000009},{"$f":"(((AL5-4)/4)^2)*Calculations!$L$3","v":7.6440500000000009},{"$f":"(((AM5-4)/4)^2)*Calculations!$L$3","v":8.6528000000000009},{"$f":"(((AN5-4)/4)^2)*Calculations!$L$3","v":9.7240500000000001},{"$f":"(((AO5-4)/4)^2)*Calculations!$L$3","v":10.857800000000001},{"$f":"(((AP5-4)/4)^2)*Calculations!$L$3","v":12.05405},{"$f":"(((AQ5-4)/4)^2)*Calculations!$L$3","v":13.312800000000001},{"$f":"(((AR5-4)/4)^2)*Calculations!$L$3","v":14.63405},{"$f":"(((AS5-4)/4)^2)*Calculations!$L$3","v":16.017800000000001},{"$f":"(((AT5-4)/4)^2)*Calculations!$L$3","v":17.46405},{"$f":"(((AU5-4)/4)^2)*Calculations!$L$3","v":18.972799999999999},{"$f":"(((AV5-4)/4)^2)*Calculations!$L$3","v":20.544050000000002},{"$f":"(((AW5-4)/4)^2)*Calculations!$L$3","v":22.177800000000001},{"$f":"(((AX5-4)/4)^2)*Calculations!$L$3","v":23.87405},{"$f":"(((AY5-4)/4)^2)*Calculations!$L$3","v":25.6328},{"$f":"(((AZ5-4)/4)^2)*Calculations!$L$3","v":27.454050000000002},{"$f":"(((BA5-4)/4)^2)*Calculations!$L$3","v":29.337800000000001},{"$f":"(((BB5-4)/4)^2)*Calculations!$L$3","v":31.284050000000001},{"$f":"(((BC5-4)/4)^2)*Calculations!$L$3","v":33.2928},{"$f":"(((BD5-4)/4)^2)*Calculations!$L$3","v":35.364049999999999},{"$f":"(((BE5-4)/4)^2)*Calculations!$L$3","v":37.497799999999998},{"$f":"(((BF5-4)/4)^2)*Calculations!$L$3","v":39.694050000000004},{"$f":"(((BG5-4)/4)^2)*Calculations!$L$3","v":41.779041460477778},{"$f":"(((BH5-4)/4)^2)*Calculations!$L$3","v":43.896029301048607},{"$f":"(((BI5-4)/4)^2)*Calculations!$L$3","v":46.042958865540399},{"$f":"(((BJ5-4)/4)^2)*Calculations!$L$3","v":48.217788418459364},{"$f":"(((BK5-4)/4)^2)*Calculations!$L$3","v":50.418493002239764},{"$f":"(((BL5-4)/4)^2)*Calculations!$L$3","v":52.643068012890886},{"$f":"(((BM5-4)/4)^2)*Calculations!$L$3","v":54.889532506330674},{"$f":"(((BN5-4)/4)^2)*Calculations!$L$3","v":57.155932246952837},{"$f":"(((BO5-4)/4)^2)*Calculations!$L$3","v":59.440342509338635},{"$f":"(((BP5-4)/4)^2)*Calculations!$L$3","v":61.740870643483895},{"$f":"(((BQ5-4)/4)^2)*Calculations!$L$3","v":64.055658413449009},{"$f":"(((BR5-4)/4)^2)*Calculations!$L$3","v":66.382884118945839},{"$f":"(((BS5-4)/4)^2)*Calculations!$L$3","v":68.720764509037025},{"$f":"(((BT5-4)/4)^2)*Calculations!$L$3","v":71.067556496832026},{"$f":"(((BU5-4)/4)^2)*Calculations!$L$3","v":74.079317285623773},{"$f":"(((BV5-4)/4)^2)*Calculations!$L$3","v":77.15357807441552},{"$f":"(((BW5-4)/4)^2)*Calculations!$L$3","v":80.038931775776163},{"$f":"(((BX5-4)/4)^2)*Calculations!$L$3","v":82.953066883594857},{"$f":"(((BY5-4)/4)^2)*Calculations!$L$3","v":85.894258742741712},{"$f":"(((BZ5-4)/4)^2)*Calculations!$L$3","v":88.860795016751425},{"$f":"(((CA5-4)/4)^2)*Calculations!$L$3","v":91.850977653136624},{"$f":"(((CB5-4)/4)^2)*Calculations!$L$3","v":94.863124729534817},{"$f":"(((CC5-4)/4)^2)*Calculations!$L$3","v":97.895572184682422},{"$f":"(((CD5-4)/4)^2)*Calculations!$L$3","v":100.94667543802586},{"$f":"(((CE5-4)/4)^2)*Calculations!$L$3","v":104.01481090161946},{"$f":"(((CF5-4)/4)^2)*Calculations!$L$3","v":107.09837738782301},{"$f":"(((CG5-4)/4)^2)*Calculations!$L$3","v":110.19579741619097},{"$f":"(((CH5-4)/4)^2)*Calculations!$L$3","v":113.30551842284179},{"$f":"(((CI5-4)/4)^2)*Calculations!$L$3","v":116.42601387550739},{"$f":"(((CJ5-4)/4)^2)*Calculations!$L$3","v":119.55578429738314},{"$f":"(((CK5-4)/4)^2)*Calculations!$L$3","v":122.69335820283196},{"$f":"(((CL5-4)/4)^2)*Calculations!$L$3","v":125.83729294793555},{"$f":"(((CM5-4)/4)^2)*Calculations!$L$3","v":129.83460669155994},{"$f":"(((CN5-4)/4)^2)*Calculations!$L$3","v":133.89442043518434},{"$f":"(((CO5-4)/4)^2)*Calculations!$L$3","v":137.71300398828657},{"$f":"(((CP5-4)/4)^2)*Calculations!$L$3","v":141.55989830871613},{"$f":"(((CQ5-4)/4)^2)*Calculations!$L$3","v":145.43365093185858},{"$f":"(((CR5-4)/4)^2)*Calculations!$L$3","v":149.33281800565356},{"$f":"(((CS5-4)/4)^2)*Calculations!$L$3","v":153.25596538025769},{"$f":"(((CT5-4)/4)^2)*Calculations!$L$3","v":157.20166964485671},{"$f":"(((CU5-4)/4)^2)*Calculations!$L$3","v":161.1685191130112},{"$f":"(((CV5-4)/4)^2)*Calculations!$L$3","v":165.1551147578646},{"$f":"(((CW5-4)/4)^2)*Calculations!$L$3","v":169.16007109849483},{"$f":"(((CX5-4)/4)^2)*Calculations!$L$3","v":173.18201703864861},{"$f":"(((CY5-4)/4)^2)*Calculations!$L$3","v":177.21959665906087},{"$f":"(((CZ5-4)/4)^2)*Calculations!$L$3","v":181.27146996452922}]
["TCSA, CM2",null,null,null,null,null,null,null,{"$f":"3.14*(((I5*2.54)/2)^2)","v":2.2060988136000002},{"$f":"3.14*(((J5*2.54)/2)^2)","v":4.1939174185999999},6.8147992736000029,10.068744378600003,13.955752733600001,18.475824338600006,23.628959193600007,29.415157298600008,35.834418653600004,42.886743258600013,50.572131113600008,58.890582218600002,67.842096573600003,77.426674178599995,87.644315033599995,98.495019138600028,109.97878649360003,122.09561709860003,134.84551095360001,148.22846805860001,162.24448841360001,176.8935720186,192.1757188736,208.09092897860006,224.63920233360002,241.82053893860004,259.63493879359999,278.08240189860004,297.16292825360006,316.87651785860004,337.2231707136001,358.20288681860001,379.81566617360005,402.06150877859994,424.94041463360003,448.45238373860008,472.59741609360003,497.37551169860006,522.78667055359995,548.83089265860008,575.50817801360006,602.81852661860012,630.76193847359991,659.33841357860001,688.54795193360007,718.39055353859999,748.86621839360009,779.97494649860005,811.71673785359985,844.09159245860019,874.57015056088051,905.28040601270334,936.19947902942465,967.30479841887484,998.57413175155898,1029.9856132462205,1061.5177694412248,1093.1495427203338,1124.8603127601116,1156.6299159653615,1188.4386629584578,1220.2673541882205,1252.0972937238982,1283.9103012999069,1324.5454744707079,{"$f":"3.14*(((BV5*2.54)/2)^2)","v":1365.8137108915089},1404.3640565224891,1443.1298590114095,1482.0922925271921,1521.2327526907368,1560.5328724936576,1599.9745372204352,1639.5398983978519,1679.2113867951307,1718.9717244979192,1758.8039360790779,1798.6913588891282,1838.6176524892046,1878.5668072493866,1918.5231521353567,1958.4713617064328,1998.396462348137,2049.0143132250737,2100.2652273520102,2148.3316239775027,2196.6236749692644,2245.1256921260119,2293.8221299982902,2342.6975950105425,2391.7368541341189,2440.9248431195761,2490.246674296463,2539.6876439486796,2589.2332392734161,2638.8691449316279,2688.5812491980028]
["2-year mean TCSA., cm2",null,null,null,null,null,null,null,{"$f":"AVERAGE(H11,I11)","v":2.2060988136000002},{"$f":"AVERAGE(I11,J11)","v":3.2000081161000002},5.5043583461000019,8.4417718261000037,12.012248556100001,16.215788536100003,21.052391766100008,26.522058246100009,32.624787976100009,39.360580956100009,46.729437186100014,54.731356666100005,63.366339396100003,72.634385376099999,82.535494606100002,93.069667086100011,104.23690281610003,116.03720179610002,128.47056402610002,141.53698950610001,155.23647823610003,169.5690302161,184.5346454461,200.13332392610005,216.36506565610006,233.22987063610003,250.72773886610003,268.85867034609998,287.62266507610002,307.01972305610002,327.0498442861001,347.71302876610002,369.00927649610003,390.9385874761,413.50096170609999,436.69639918610005,460.52489991610003,484.98646389610008,510.08109112609998,535.80878160609996,562.16953533610013,589.16335231610014,616.79023254610001,645.05017602609996,673.94318275609999,703.46925273610009,733.62838596610004,764.42058244610007,795.84584217609995,827.90416515610002,859.33087150974029,889.92527828679192,920.73994252106399,951.75213872414975,982.93946508521685,1014.2798724988897,1045.7516913437225,1077.3336560807793,1109.0049277402227,1140.7451143627366,1172.5342894619098,1204.3530085733391,1236.1823239560595,1268.0037975119026,1304.2278878853074,{"$f":"AVERAGE(BU11,BV11)","v":1345.1795926811083},1385.088883706999,1423.7469577669494,1462.6110757693009,1501.6625226089645,1540.8828125921973,1580.2537048570464,1619.7572178091436,1659.3756425964912,1699.091555646525,1738.8878302884987,1778.747647484103,1818.6545056891664,1858.5922298692956,1898.5449796923717,1938.4972569208949,1978.4339120272848,2023.7053877866053,2074.639770288542,2124.2984256647565,2172.4776494733833,2220.8746835476381,2269.4739110621513,2318.2598625044166,2367.2172245723305,2416.3308486268475,2465.5857587080195,2514.9671591225715,2564.4604416110478,2614.0511921025218,2663.7251970648153]
["2-year mean yield, Kg/tree",null,null,null,null,null,null,null,{"$f":"0.021*(I12)+0.52","v":0.56632807508560001},{"$f":"0.021*(J12)+0.52","v":0.58720017043810002},0.63559152526810003,0.69727720834810014,0.77225721967810013,0.8605315592581001,0.96210022708810028,1.0769632231681001,1.2051205474981002,1.3465722000781004,1.5013181809081004,1.6693584899881002,1.8506931273181002,2.0453220928981004,2.2532453867280999,2.4744630088081001,2.7089749591381009,2.9567812377181006,3.2178818445481006,3.4922767796281007,3.7799660429581006,4.0809496345381007,4.3952275543681001,4.722799802448101,5.0636663787781018,5.4178272833581005,5.7852825161881007,6.1660320772681008,6.5600759665981005,6.9674141841781001,7.388046730008103,7.8219736040881003,8.2691948064181009,8.7297103369980995,9.2035201958280997,9.6906243829081014,10.191022898238101,10.704715741818102,11.2317029136481,11.771984413728099,12.325560242058103,12.892430398638103,13.472594883468101,14.066053696548099,14.672806837878101,15.292854307458102,15.926196105288101,16.572832231368103,17.232762685698098,17.905987468278102,18.565948301704548,19.208430844022629,19.855538792942344,20.506794913207145,21.161728766789555,21.819877322476685,22.480785518218173,23.144006777696365,23.809103482544678,24.475647401617469,25.143220078700107,25.811413180040123,26.47982880307725,27.148079747749954,27.908785645591458,{"$f":"0.021*(BV12)+0.52","v":28.768771446303276},29.606866557846981,30.418686113105938,31.234832591155321,32.054912974788259,32.878539064436147,33.705327801997981,34.534901573992023,35.366888494526322,36.200922668577029,37.036644436058481,37.87370059716617,38.711744619472498,39.550436827255211,40.389444573539812,41.228442395338796,42.067112152572989,43.017813143518715,44.087435176059387,45.130266938959892,46.142030638941058,47.158368354500404,48.178952132305184,49.203457112592751,50.231561716018945,51.262947821163806,52.297300932868417,53.33431034157401,54.373669273832007,55.415075034152963,56.458229138361126]
["2-year mean yield, lbs/tree",null,null,null,{"$f":"E13*2.205","v":0},0,0,0,{"$f":"I13*2.205","v":1.2487534055637481},{"$f":"J13*2.205","v":1.2947763758160107},1.4014793132161607,1.5374962444075608,1.7028271693902108,1.8974720881641107,2.1214310007292614,2.374703907085661,2.657290807233311,2.9691917011722113,3.3104065889023615,3.6809354704237611,4.0807783457364115,4.5099352148403113,4.9684060777354606,5.4561909344218611,5.9732897848995128,6.5197026291684121,7.0954294672285618,7.7004702990799618,8.3348251247226113,8.9984939441565128,9.6914767573816611,10.413773564398063,11.165384365205714,11.946309159804612,12.756547948194763,13.596100730376163,14.464967506348811,15.363148276112712,16.290643039667867,17.247451797014261,18.233574548151914,19.249011293080809,20.293762031800959,21.367826764312365,22.471205490615013,23.603898210708916,24.765904924594061,25.957225632270458,27.177860333738117,28.427809028997018,29.707071718047164,31.015648400888558,32.353539077521212,33.720743747945114,35.117262412160265,36.543095070166672,37.998241721964305,39.482702367553216,40.937916005258529,42.354590011069902,43.78146303843787,45.217482783621755,46.661611930770967,48.112829496061096,49.570132067671075,51.03253494482049,52.49907317901102,53.96880252056652,55.440800273533739,56.914166061988475,58.388022510785341,59.861515843788652,61.538872348529168,{"$f":"BV13*2.205","v":63.435141039098724},65.283140760052589,67.073202879398593,68.87280586349749,70.681083109408107,72.497178637081703,74.32024780340555,76.149457970652421,77.983989130430544,79.823034484212357,81.665800981508951,83.511509816751413,85.35939688593686,87.208713204097748,89.058725284655296,90.908715481722041,92.757982296423449,94.854277981458765,97.212794563210949,99.512238600406562,101.74317755886504,103.9842022216734,106.23458945173293,108.49362293326702,110.76059358382177,113.03479994566619,115.31554855697486,117.60215430317069,119.89394074879958,122.19024045030729,124.49039525008629]
[{"$f":"\"Board Feet (\"&TEXT(Calculations!L3,0)&\" Foot Log)/per tree\"","v":"Board Feet (8 Foot Log)/per tree"},null,null,null,null,null,null,null,{"$f":"(((I26-4)/4)^2)*Calculations!$L$3","v":20.097799999999999},{"$f":"(((J26-4)/4)^2)*Calculations!$L$3","v":18.544049999999999},{"$f":"(((K26-4)/4)^2)*Calculations!$L$3","v":17.052799999999998},{"$f":"(((L26-4)/4)^2)*Calculations!$L$3","v":15.624049999999999},{"$f":"(((M26-4)/4)^2)*Calculations!$L$3","v":14.2578},{"$f":"(((N26-4)/4)^2)*Calculations!$L$3","v":12.954049999999999},{"$f":"(((O26-4)/4)^2)*Calculations!$L$3","v":11.7128},{"$f":"(((P26-4)/4)^2)*Calculations!$L$3","v":10.534049999999999},{"$f":"(((Q26-4)/4)^2)*Calculations!$L$3","v":9.4177999999999997},{"$f":"(((R26-4)/4)^2)*Calculations!$L$3","v":8.3640499999999989},{"$f":"(((S26-4)/4)^2)*Calculations!$L$3","v":7.3727999999999998},{"$f":"(((T26-4)/4)^2)*Calculations!$L$3","v":6.4440499999999998},{"$f":"(((U26-4)/4)^2)*Calculations!$L$3","v":5.5777999999999999},{"$f":"(((V26-4)/4)^2)*Calculations!$L$3","v":4.7740499999999999},{"$f":"(((W26-4)/4)^2)*Calculations!$L$3","v":4.0327999999999999},{"$f":"(((X26-4)/4)^2)*Calculations!$L$3","v":3.3540499999999995},{"$f":"(((Y26-4)/4)^2)*Calculations!$L$3","v":2.7377999999999996},{"$f":"(((Z26-4)/4)^2)*Calculations!$L$3","v":2.1840499999999996},{"$f":"(((AA26-4)/4)^2)*Calculations!$L$3","v":1.6927999999999996},{"$f":"(((AB26-4)/4)^2)*Calculations!$L$3","v":1.2640499999999997},{"$f":"(((AC26-4)/4)^2)*Calculations!$L$3","v":0.89779999999999982},{"$f":"(((AD26-4)/4)^2)*Calculations!$L$3","v":0.59404999999999986},{"$f":"(((AE26-4)/4)^2)*Calculations!$L$3","v":0.35279999999999989},{"$f":"(((AF26-4)/4)^2)*Calculations!$L$3","v":0.17404999999999993},{"$f":"(((AG26-4)/4)^2)*Calculations!$L$3","v":5.7799999999999949E-2},{"$f":"(((AH26-4)/4)^2)*Calculations!$L$3","v":4.0499999999999876E-3},{"$f":"(((AI26-4)/4)^2)*Calculations!$L$3","v":1.2800000000000023E-2},{"$f":"(((AJ26-4)/4)^2)*Calculations!$L$3","v":8.4050000000000055E-2},{"$f":"(((AK26-4)/4)^2)*Calculations!$L$3","v":0.2178000000000001},{"$f":"(((AL26-4)/4)^2)*Calculations!$L$3","v":0.41405000000000014},{"$f":"(((AM26-4)/4)^2)*Calculations!$L$3","v":0.67280000000000018},{"$f":"(((AN26-4)/4)^2)*Calculations!$L$3","v":0.99405000000000021},{"$f":"(((AO26-4)/4)^2)*Calculations!$L$3","v":1.3778000000000001},{"$f":"(((AP26-4)/4)^2)*Calculations!$L$3","v":1.8240500000000002},{"$f":"(((AQ26-4)/4)^2)*Calculations!$L$3","v":2.3328000000000002},{"$f":"(((AR26-4)/4)^2)*Calculations!$L$3","v":2.9040500000000002},{"$f":"(((AS26-4)/4)^2)*Calculations!$L$3","v":3.5378000000000003},{"$f":"(((AT26-4)/4)^2)*Calculations!$L$3","v":4.2340500000000008},{"$f":"(((AU26-4)/4)^2)*Calculations!$L$3","v":4.9928000000000008},{"$f":"(((AV26-4)/4)^2)*Calculations!$L$3","v":5.8140500000000008},{"$f":"(((AW26-4)/4)^2)*Calculations!$L$3","v":6.6978000000000009},{"$f":"(((AX26-4)/4)^2)*Calculations!$L$3","v":7.6440500000000009},{"$f":"(((AY26-4)/4)^2)*Calculations!$L$3","v":8.6528000000000009},{"$f":"(((AZ26-4)/4)^2)*Calculations!$L$3","v":9.7240500000000001},{"$f":"(((BA26-4)/4)^2)*Calculations!$L$3","v":10.857800000000001},{"$f":"(((BB26-4)/4)^2)*Calculations!$L$3","v":12.05405},{"$f":"(((BC26-4)/4)^2)*Calculations!$L$3","v":13.312800000000001},{"$f":"(((BD26-4)/4)^2)*Calculations!$L$3","v":14.63405},{"$f":"(((BE26-4)/4)^2)*Calculations!$L$3","v":16.017800000000001},{"$f":"(((BF26-4)/4)^2)*Calculations!$L$3","v":17.46405},{"$f":"(((BG26-4)/4)^2)*Calculations!$L$3","v":18.856008326110601},{"$f":"(((BH26-4)/4)^2)*Calculations!$L$3","v":20.28680434875092},{"$f":"(((BI26-4)/4)^2)*Calculations!$L$3","v":21.754536547189446},{"$f":"(((BJ26-4)/4)^2)*Calculations!$L$3","v":23.257303162234059},{"$f":"(((BK26-4)/4)^2)*Calculations!$L$3","v":24.793206712474554},{"$f":"(((BL26-4)/4)^2)*Calculations!$L$3","v":26.360358186885705},{"$f":"(((BM26-4)/4)^2)*Calculations!$L$3","v":27.956880930080349},{"$f":"(((BN26-4)/4)^2)*Calculations!$L$3","v":29.580914235342131},{"$f":"(((BO26-4)/4)^2)*Calculations!$L$3","v":31.230616659553597},{"$f":"(((BP26-4)/4)^2)*Calculations!$L$3","v":32.904169073251872},{"$f":"(((BQ26-4)/4)^2)*Calculations!$L$3","v":34.599777458273039},{"$f":"(((BR26-4)/4)^2)*Calculations!$L$3","v":36.315675464774394},{"$f":"(((BS26-4)/4)^2)*Calculations!$L$3","v":38.050126738836347},{"$f":"(((BT26-4)/4)^2)*Calculations!$L$3","v":39.801427031331059},{"$f":"(((BU26-4)/4)^2)*Calculations!$L$3","v":42.063187820122806},{"$f":"(((BV26-4)/4)^2)*Calculations!$L$3","v":44.387448608914553},{"$f":"(((BW26-4)/4)^2)*Calculations!$L$3","v":46.582367495483737},{"$f":"(((BX26-4)/4)^2)*Calculations!$L$3","v":48.811700397603353},{"$f":"(((BY26-4)/4)^2)*Calculations!$L$3","v":51.073823122451962},{"$f":"(((BZ26-4)/4)^2)*Calculations!$L$3","v":53.367116637518471},{"$f":"(((CA26-4)/4)^2)*Calculations!$L$3","v":55.689969331201723},{"$f":"(((CB26-4)/4)^2)*Calculations!$L$3","v":58.040779138660781},{"$f":"(((CC26-4)/4)^2)*Calculations!$L$3","v":60.417955538137527},{"$f":"(((CD26-4)/4)^2)*Calculations!$L$3","v":62.819921422683976},{"$f":"(((CE26-4)/4)^2)*Calculations!$L$3","v":65.245114851968836},{"$f":"(((CF26-4)/4)^2)*Calculations!$L$3","v":67.691990688610161},{"$f":"(((CG26-4)/4)^2)*Calculations!$L$3","v":70.159022123277836},{"$f":"(((CH26-4)/4)^2)*Calculations!$L$3","v":72.644702092629686},{"$f":"(((CI26-4)/4)^2)*Calculations!$L$3","v":75.147544593986709},{"$f":"(((CJ26-4)/4)^2)*Calculations!$L$3","v":77.666085900509543},{"$f":"(((CK26-4)/4)^2)*Calculations!$L$3","v":80.198885680513172},{"$f":"(((CL26-4)/4)^2)*Calculations!$L$3","v":82.744528024442829},{"$f":"(((CM26-4)/4)^2)*Calculations!$L$3","v":85.991841768067218},{"$f":"(((CN26-4)/4)^2)*Calculations!$L$3","v":89.301655511691607},{"$f":"(((CO26-4)/4)^2)*Calculations!$L$3","v":92.425113173459337},{"$f":"(((CP26-4)/4)^2)*Calculations!$L$3","v":95.581406160506219},{"$f":"(((CQ26-4)/4)^2)*Calculations!$L$3","v":98.769154288449144},{"$f":"(((CR26-4)/4)^2)*Calculations!$L$3","v":101.9869818748536},{"$f":"(((CS26-4)/4)^2)*Calculations!$L$3","v":105.23351897070212},{"$f":"(((CT26-4)/4)^2)*Calculations!$L$3","v":108.50740253262533},{"$f":"(((CU26-4)/4)^2)*Calculations!$L$3","v":111.80727753769843},{"$f":"(((CV26-4)/4)^2)*Calculations!$L$3","v":115.13179804252195},{"$f":"(((CW26-4)/4)^2)*Calculations!$L$3","v":118.47962818823081},{"$f":"(((CX26-4)/4)^2)*Calculations!$L$3","v":121.84944315300659},{"$f":"(((CY26-4)/4)^2)*Calculations!$L$3","v":125.23993005360811},{"$f":"(((CZ26-4)/4)^2)*Calculations!$L$3","v":128.64978879737933}]
[]
["Inverse Growth Ratio",null,null,null," "," "," "," ",{"$f":"1-I6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.595582084376673E-2,8.5077576092647544E-2,9.4403511928979555E-2,0.10391608283419429,0.11359862194678916,0.12343528501337442,0.1334109996731353,0.14351141951949986,0.15372288243422283,0.16403237273735394,0.17442748674140052,0.18489640133937046,{"$f":"1-BR6","v":0.19542784529435475},{"$f":"1-BS6","v":0.20601107293294363},{"$f":"1-BT6","v":0},{"$f":"1-BU6","v":0},{"$f":"1-BV6","v":7.9420246944728379E-2},{"$f":"1-BW6","v":8.6930392401229684E-2},9.4574487602345769E-2,0.10234298807572617,0.1102267430640762,0.11821697474782078,0.1263052591055005,0.13448350827069611,{"$f":"1-CD6","v":0.1427439542550305},0.15107913391703121,0.15948187506628275,0.16794528360136773,0.17646273158855841,0.18502784619612378,{"$f":"1-CJ6","v":0.19363449940642108},0.20227679843473301,0,0,7.3165478220658997E-2,7.9198222156426246E-2,8.5327339733999641E-2,9.1547350145929185E-2,9.7852961659185556E-2,0.10423906309895026,0.1107007158914739,0.11723314662684226,0.12383174010483355,0.13049203282933963,0.13720970691900236,0.14398058440382899,0.15080062187954257]
["Year",null,null,null,1,2,3,{"$f":"G18+1","v":4},{"$f":"H18+1","v":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,{"$f":"BT18+1","v":69},{"$f":"BU18+1","v":70},{"$f":"BV18+1","v":71},72,73,74,75,76,77,{"$f":"CC18+1","v":78},79,80,81,82,83,{"$f":"CI18+1","v":84},85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100," "," "," "," "," "," "," "," "," "," "," "]
["Number of Trees",null,null,null,{"$f":"Calculations!F4","v":48.4},{"$f":"Calculations!F4","v":48.4},{"$f":"Calculations!F4","v":48.4},{"$f":"Calculations!F4","v":48.4},{"$f":"Calculations!F4","v":48.4},{"$f":"IF(J6>0.8,I19,(I19*Calculations!$L$22))","v":48.4},{"$f":"IF(K6>0.8,J19,(J19*Calculations!$L$22))","v":48.4},{"$f":"IF(L6>0.8,K19,(K19*Calculations!$L$22))","v":48.4},{"$f":"IF(M6>0.8,L19,(L19*Calculations!$L$22))","v":48.4},{"$f":"IF(N6>0.8,M19,(M19*Calculations!$L$22))","v":48.4},{"$f":"IF(O6>0.8,N19,(N19*Calculations!$L$22))","v":48.4},{"$f":"IF(P6>0.8,O19,(O19*Calculations!$L$22))","v":48.4},{"$f":"IF(Q6>0.8,P19,(P19*Calculations!$L$22))","v":48.4},{"$f":"IF(R6>0.8,Q19,(Q19*Calculations!$L$22))","v":48.4},{"$f":"IF(S6>0.8,R19,(R19*Calculations!$L$22))","v":48.4},{"$f":"IF(T6>0.8,S19,(S19*Calculations!$L$22))","v":48.4},{"$f":"IF(U6>0.8,T19,(T19*Calculations!$L$22))","v":48.4},{"$f":"IF(V6>0.8,U19,(U19*Calculations!$L$22))","v":48.4},{"$f":"IF(W6>0.8,V19,(V19*Calculations!$L$22))","v":48.4},{"$f":"IF(X6>0.8,W19,(W19*Calculations!$L$22))","v":48.4},{"$f":"IF(Y6>0.8,X19,(X19*Calculations!$L$22))","v":48.4},{"$f":"IF(Z6>0.8,Y19,(Y19*Calculations!$L$22))","v":48.4},{"$f":"IF(AA6>0.8,Z19,(Z19*Calculations!$L$22))","v":48.4},{"$f":"IF(AB6>0.8,AA19,(AA19*Calculations!$L$22))","v":48.4},{"$f":"IF(AC6>0.8,AB19,(AB19*Calculations!$L$22))","v":48.4},{"$f":"IF(AD6>0.8,AC19,(AC19*Calculations!$L$22))","v":48.4},{"$f":"IF(AE6>0.8,AD19,(AD19*Calculations!$L$22))","v":48.4},{"$f":"IF(AF6>0.8,AE19,(AE19*Calculations!$L$22))","v":48.4},{"$f":"IF(AG6>0.8,AF19,(AF19*Calculations!$L$22))","v":48.4},{"$f":"IF(AH6>0.8,AG19,(AG19*Calculations!$L$22))","v":48.4},{"$f":"IF(AI6>0.8,AH19,(AH19*Calculations!$L$22))","v":48.4},{"$f":"IF(AJ6>0.8,AI19,(AI19*Calculations!$L$22))","v":48.4},{"$f":"IF(AK6>0.8,AJ19,(AJ19*Calculations!$L$22))","v":48.4},{"$f":"IF(AL6>0.8,AK19,(AK19*Calculations!$L$22))","v":48.4},{"$f":"IF(AM6>0.8,AL19,(AL19*Calculations!$L$22))","v":48.4},{"$f":"IF(AN6>0.8,AM19,(AM19*Calculations!$L$22))","v":48.4},{"$f":"IF(AO6>0.8,AN19,(AN19*Calculations!$L$22))","v":48.4},{"$f":"IF(AP6>0.8,AO19,(AO19*Calculations!$L$22))","v":48.4},{"$f":"IF(AQ6>0.8,AP19,(AP19*Calculations!$L$22))","v":48.4},{"$f":"IF(AR6>0.8,AQ19,(AQ19*Calculations!$L$22))","v":48.4},{"$f":"IF(AS6>0.8,AR19,(AR19*Calculations!$L$22))","v":48.4},{"$f":"IF(AT6>0.8,AS19,(AS19*Calculations!$L$22))","v":48.4},{"$f":"IF(AU6>0.8,AT19,(AT19*Calculations!$L$22))","v":48.4},{"$f":"IF(AV6>0.8,AU19,(AU19*Calculations!$L$22))","v":48.4},{"$f":"IF(AW6>0.8,AV19,(AV19*Calculations!$L$22))","v":48.4},{"$f":"IF(AX6>0.8,AW19,(AW19*Calculations!$L$22))","v":48.4},{"$f":"IF(AY6>0.8,AX19,(AX19*Calculations!$L$22))","v":48.4},{"$f":"IF(AZ6>0.8,AY19,(AY19*Calculations!$L$22))","v":48.4},{"$f":"IF(BA6>0.8,AZ19,(AZ19*Calculations!$L$22))","v":48.4},{"$f":"IF(BB6>0.8,BA19,(BA19*Calculations!$L$22))","v":48.4},{"$f":"IF(BC6>0.8,BB19,(BB19*Calculations!$L$22))","v":48.4},{"$f":"IF(BD6>0.8,BC19,(BC19*Calculations!$L$22))","v":48.4},{"$f":"IF(BE6>0.8,BD19,(BD19*Calculations!$L$22))","v":48.4},{"$f":"IF(BF6>0.8,BE19,(BE19*Calculations!$L$22))","v":48.4},{"$f":"IF(BG6>0.8,BF19,(BF19*Calculations!$L$22))","v":48.4},{"$f":"IF(BH6>0.8,BG19,(BG19*Calculations!$L$22))","v":48.4},{"$f":"IF(BI6>0.8,BH19,(BH19*Calculations!$L$22))","v":48.4},{"$f":"IF(BJ6>0.8,BI19,(BI19*Calculations!$L$22))","v":48.4},{"$f":"IF(BK6>0.8,BJ19,(BJ19*Calculations!$L$22))","v":48.4},{"$f":"IF(BL6>0.8,BK19,(BK19*Calculations!$L$22))","v":48.4},{"$f":"IF(BM6>0.8,BL19,(BL19*Calculations!$L$22))","v":48.4},{"$f":"IF(BN6>0.8,BM19,(BM19*Calculations!$L$22))","v":48.4},{"$f":"IF(BO6>0.8,BN19,(BN19*Calculations!$L$22))","v":48.4},{"$f":"IF(BP6>0.8,BO19,(BO19*Calculations!$L$22))","v":48.4},{"$f":"IF(BQ6>0.8,BP19,(BP19*Calculations!$L$22))","v":48.4},{"$f":"IF(BR6>0.8,BQ19,(BQ19*Calculations!$L$22))","v":48.4},{"$f":"IF(BS6>0.8,BR19,(BR19*Calculations!$L$22))","v":32.428000000000004},{"$f":"IF(BT6>0.8,BS19,(BS19*Calculations!$L$22))","v":32.428000000000004},{"$f":"IF(BU6>0.8,BT19,(BT19*Calculations!$L$22))","v":32.428000000000004},{"$f":"IF(BV6>0.8,BU19,(BU19*Calculations!$L$22))","v":32.428000000000004},{"$f":"IF(BW6>0.8,BV19,(BV19*Calculations!$L$22))","v":32.428000000000004},{"$f":"IF(BX6>0.8,BW19,(BW19*Calculations!$L$22))","v":32.428000000000004},{"$f":"IF(BY6>0.8,BX19,(BX19*Calculations!$L$22))","v":32.428000000000004},{"$f":"IF(BZ6>0.8,BY19,(BY19*Calculations!$L$22))","v":32.428000000000004},{"$f":"IF(CA6>0.8,BZ19,(BZ19*Calculations!$L$22))","v":32.428000000000004},{"$f":"IF(CB6>0.8,CA19,(CA19*Calculations!$L$22))","v":32.428000000000004},{"$f":"IF(CC6>0.8,CB19,(CB19*Calculations!$L$22))","v":32.428000000000004},{"$f":"IF(CD6>0.8,CC19,(CC19*Calculations!$L$22))","v":32.428000000000004},{"$f":"IF(CE6>0.8,CD19,(CD19*Calculations!$L$22))","v":32.428000000000004},{"$f":"IF(CF6>0.8,CE19,(CE19*Calculations!$L$22))","v":32.428000000000004},{"$f":"IF(CG6>0.8,CF19,(CF19*Calculations!$L$22))","v":32.428000000000004},{"$f":"IF(CH6>0.8,CG19,(CG19*Calculations!$L$22))","v":32.428000000000004},{"$f":"IF(CI6>0.8,CH19,(CH19*Calculations!$L$22))","v":32.428000000000004},{"$f":"IF(CJ6>0.8,CI19,(CI19*Calculations!$L$22))","v":32.428000000000004},{"$f":"IF(CK6>0.8,CJ19,(CJ19*Calculations!$L$22))","v":21.726760000000006},{"$f":"IF(CL6>0.8,CK19,(CK19*Calculations!$L$22))","v":21.726760000000006},{"$f":"IF(CM6>0.8,CL19,(CL19*Calculations!$L$22))","v":21.726760000000006},{"$f":"IF(CN6>0.8,CM19,(CM19*Calculations!$L$22))","v":21.726760000000006},{"$f":"IF(CO6>0.8,CN19,(CN19*Calculations!$L$22))","v":21.726760000000006},{"$f":"IF(CP6>0.8,CO19,(CO19*Calculations!$L$22))","v":21.726760000000006},{"$f":"IF(CQ6>0.8,CP19,(CP19*Calculations!$L$22))","v":21.726760000000006},{"$f":"IF(CR6>0.8,CQ19,(CQ19*Calculations!$L$22))","v":21.726760000000006},{"$f":"IF(CS6>0.8,CR19,(CR19*Calculations!$L$22))","v":21.726760000000006},{"$f":"IF(CT6>0.8,CS19,(CS19*Calculations!$L$22))","v":21.726760000000006},{"$f":"IF(CU6>0.8,CT19,(CT19*Calculations!$L$22))","v":21.726760000000006},{"$f":"IF(CV6>0.8,CU19,(CU19*Calculations!$L$22))","v":21.726760000000006},{"$f":"IF(CW6>0.8,CV19,(CV19*Calculations!$L$22))","v":21.726760000000006},{"$f":"IF(CX6>0.8,CW19,(CW19*Calculations!$L$22))","v":21.726760000000006},{"$f":"IF(CY6>0.8,CX19,(CX19*Calculations!$L$22))","v":21.726760000000006},{"$f":"IF(CZ6>0.8,CY19,(CY19*Calculations!$L$22))","v":21.726760000000006}]
["Thinnings",null,null,null,null,{"$f":"IF(E19>F19,IF(E19-F19=Calculations!$E$26,1,IF(E19-F19=Calculations!$F$26,2,IF(E19-F19=Calculations!$G$26,3,IF(E19-F19=Calculations!$H$26,4,IF(E19-F19=Calculations!$I$26,5,IF(E19-F19=Calculations!$J$26,6,IF(E19-F19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(F19>G19,IF(F19-G19=Calculations!$E$26,1,IF(F19-G19=Calculations!$F$26,2,IF(F19-G19=Calculations!$G$26,3,IF(F19-G19=Calculations!$H$26,4,IF(F19-G19=Calculations!$I$26,5,IF(F19-G19=Calculations!$J$26,6,IF(F19-G19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(G19>H19,IF(G19-H19=Calculations!$E$26,1,IF(G19-H19=Calculations!$F$26,2,IF(G19-H19=Calculations!$G$26,3,IF(G19-H19=Calculations!$H$26,4,IF(G19-H19=Calculations!$I$26,5,IF(G19-H19=Calculations!$J$26,6,IF(G19-H19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(H19>I19,IF(H19-I19=Calculations!$E$26,1,IF(H19-I19=Calculations!$F$26,2,IF(H19-I19=Calculations!$G$26,3,IF(H19-I19=Calculations!$H$26,4,IF(H19-I19=Calculations!$I$26,5,IF(H19-I19=Calculations!$J$26,6,IF(H19-I19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(I19>J19,IF(I19-J19=Calculations!$E$26,1,IF(I19-J19=Calculations!$F$26,2,IF(I19-J19=Calculations!$G$26,3,IF(I19-J19=Calculations!$H$26,4,IF(I19-J19=Calculations!$I$26,5,IF(I19-J19=Calculations!$J$26,6,IF(I19-J19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(J19>K19,IF(J19-K19=Calculations!$E$26,1,IF(J19-K19=Calculations!$F$26,2,IF(J19-K19=Calculations!$G$26,3,IF(J19-K19=Calculations!$H$26,4,IF(J19-K19=Calculations!$I$26,5,IF(J19-K19=Calculations!$J$26,6,IF(J19-K19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(K19>L19,IF(K19-L19=Calculations!$E$26,1,IF(K19-L19=Calculations!$F$26,2,IF(K19-L19=Calculations!$G$26,3,IF(K19-L19=Calculations!$H$26,4,IF(K19-L19=Calculations!$I$26,5,IF(K19-L19=Calculations!$J$26,6,IF(K19-L19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(L19>M19,IF(L19-M19=Calculations!$E$26,1,IF(L19-M19=Calculations!$F$26,2,IF(L19-M19=Calculations!$G$26,3,IF(L19-M19=Calculations!$H$26,4,IF(L19-M19=Calculations!$I$26,5,IF(L19-M19=Calculations!$J$26,6,IF(L19-M19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(M19>N19,IF(M19-N19=Calculations!$E$26,1,IF(M19-N19=Calculations!$F$26,2,IF(M19-N19=Calculations!$G$26,3,IF(M19-N19=Calculations!$H$26,4,IF(M19-N19=Calculations!$I$26,5,IF(M19-N19=Calculations!$J$26,6,IF(M19-N19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(N19>O19,IF(N19-O19=Calculations!$E$26,1,IF(N19-O19=Calculations!$F$26,2,IF(N19-O19=Calculations!$G$26,3,IF(N19-O19=Calculations!$H$26,4,IF(N19-O19=Calculations!$I$26,5,IF(N19-O19=Calculations!$J$26,6,IF(N19-O19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(O19>P19,IF(O19-P19=Calculations!$E$26,1,IF(O19-P19=Calculations!$F$26,2,IF(O19-P19=Calculations!$G$26,3,IF(O19-P19=Calculations!$H$26,4,IF(O19-P19=Calculations!$I$26,5,IF(O19-P19=Calculations!$J$26,6,IF(O19-P19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(P19>Q19,IF(P19-Q19=Calculations!$E$26,1,IF(P19-Q19=Calculations!$F$26,2,IF(P19-Q19=Calculations!$G$26,3,IF(P19-Q19=Calculations!$H$26,4,IF(P19-Q19=Calculations!$I$26,5,IF(P19-Q19=Calculations!$J$26,6,IF(P19-Q19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(Q19>R19,IF(Q19-R19=Calculations!$E$26,1,IF(Q19-R19=Calculations!$F$26,2,IF(Q19-R19=Calculations!$G$26,3,IF(Q19-R19=Calculations!$H$26,4,IF(Q19-R19=Calculations!$I$26,5,IF(Q19-R19=Calculations!$J$26,6,IF(Q19-R19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(R19>S19,IF(R19-S19=Calculations!$E$26,1,IF(R19-S19=Calculations!$F$26,2,IF(R19-S19=Calculations!$G$26,3,IF(R19-S19=Calculations!$H$26,4,IF(R19-S19=Calculations!$I$26,5,IF(R19-S19=Calculations!$J$26,6,IF(R19-S19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(S19>T19,IF(S19-T19=Calculations!$E$26,1,IF(S19-T19=Calculations!$F$26,2,IF(S19-T19=Calculations!$G$26,3,IF(S19-T19=Calculations!$H$26,4,IF(S19-T19=Calculations!$I$26,5,IF(S19-T19=Calculations!$J$26,6,IF(S19-T19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(T19>U19,IF(T19-U19=Calculations!$E$26,1,IF(T19-U19=Calculations!$F$26,2,IF(T19-U19=Calculations!$G$26,3,IF(T19-U19=Calculations!$H$26,4,IF(T19-U19=Calculations!$I$26,5,IF(T19-U19=Calculations!$J$26,6,IF(T19-U19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(U19>V19,IF(U19-V19=Calculations!$E$26,1,IF(U19-V19=Calculations!$F$26,2,IF(U19-V19=Calculations!$G$26,3,IF(U19-V19=Calculations!$H$26,4,IF(U19-V19=Calculations!$I$26,5,IF(U19-V19=Calculations!$J$26,6,IF(U19-V19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(V19>W19,IF(V19-W19=Calculations!$E$26,1,IF(V19-W19=Calculations!$F$26,2,IF(V19-W19=Calculations!$G$26,3,IF(V19-W19=Calculations!$H$26,4,IF(V19-W19=Calculations!$I$26,5,IF(V19-W19=Calculations!$J$26,6,IF(V19-W19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(W19>X19,IF(W19-X19=Calculations!$E$26,1,IF(W19-X19=Calculations!$F$26,2,IF(W19-X19=Calculations!$G$26,3,IF(W19-X19=Calculations!$H$26,4,IF(W19-X19=Calculations!$I$26,5,IF(W19-X19=Calculations!$J$26,6,IF(W19-X19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(X19>Y19,IF(X19-Y19=Calculations!$E$26,1,IF(X19-Y19=Calculations!$F$26,2,IF(X19-Y19=Calculations!$G$26,3,IF(X19-Y19=Calculations!$H$26,4,IF(X19-Y19=Calculations!$I$26,5,IF(X19-Y19=Calculations!$J$26,6,IF(X19-Y19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(Y19>Z19,IF(Y19-Z19=Calculations!$E$26,1,IF(Y19-Z19=Calculations!$F$26,2,IF(Y19-Z19=Calculations!$G$26,3,IF(Y19-Z19=Calculations!$H$26,4,IF(Y19-Z19=Calculations!$I$26,5,IF(Y19-Z19=Calculations!$J$26,6,IF(Y19-Z19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(Z19>AA19,IF(Z19-AA19=Calculations!$E$26,1,IF(Z19-AA19=Calculations!$F$26,2,IF(Z19-AA19=Calculations!$G$26,3,IF(Z19-AA19=Calculations!$H$26,4,IF(Z19-AA19=Calculations!$I$26,5,IF(Z19-AA19=Calculations!$J$26,6,IF(Z19-AA19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(AA19>AB19,IF(AA19-AB19=Calculations!$E$26,1,IF(AA19-AB19=Calculations!$F$26,2,IF(AA19-AB19=Calculations!$G$26,3,IF(AA19-AB19=Calculations!$H$26,4,IF(AA19-AB19=Calculations!$I$26,5,IF(AA19-AB19=Calculations!$J$26,6,IF(AA19-AB19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(AB19>AC19,IF(AB19-AC19=Calculations!$E$26,1,IF(AB19-AC19=Calculations!$F$26,2,IF(AB19-AC19=Calculations!$G$26,3,IF(AB19-AC19=Calculations!$H$26,4,IF(AB19-AC19=Calculations!$I$26,5,IF(AB19-AC19=Calculations!$J$26,6,IF(AB19-AC19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(AC19>AD19,IF(AC19-AD19=Calculations!$E$26,1,IF(AC19-AD19=Calculations!$F$26,2,IF(AC19-AD19=Calculations!$G$26,3,IF(AC19-AD19=Calculations!$H$26,4,IF(AC19-AD19=Calculations!$I$26,5,IF(AC19-AD19=Calculations!$J$26,6,IF(AC19-AD19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(AD19>AE19,IF(AD19-AE19=Calculations!$E$26,1,IF(AD19-AE19=Calculations!$F$26,2,IF(AD19-AE19=Calculations!$G$26,3,IF(AD19-AE19=Calculations!$H$26,4,IF(AD19-AE19=Calculations!$I$26,5,IF(AD19-AE19=Calculations!$J$26,6,IF(AD19-AE19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(AE19>AF19,IF(AE19-AF19=Calculations!$E$26,1,IF(AE19-AF19=Calculations!$F$26,2,IF(AE19-AF19=Calculations!$G$26,3,IF(AE19-AF19=Calculations!$H$26,4,IF(AE19-AF19=Calculations!$I$26,5,IF(AE19-AF19=Calculations!$J$26,6,IF(AE19-AF19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(AF19>AG19,IF(AF19-AG19=Calculations!$E$26,1,IF(AF19-AG19=Calculations!$F$26,2,IF(AF19-AG19=Calculations!$G$26,3,IF(AF19-AG19=Calculations!$H$26,4,IF(AF19-AG19=Calculations!$I$26,5,IF(AF19-AG19=Calculations!$J$26,6,IF(AF19-AG19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(AG19>AH19,IF(AG19-AH19=Calculations!$E$26,1,IF(AG19-AH19=Calculations!$F$26,2,IF(AG19-AH19=Calculations!$G$26,3,IF(AG19-AH19=Calculations!$H$26,4,IF(AG19-AH19=Calculations!$I$26,5,IF(AG19-AH19=Calculations!$J$26,6,IF(AG19-AH19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(AH19>AI19,IF(AH19-AI19=Calculations!$E$26,1,IF(AH19-AI19=Calculations!$F$26,2,IF(AH19-AI19=Calculations!$G$26,3,IF(AH19-AI19=Calculations!$H$26,4,IF(AH19-AI19=Calculations!$I$26,5,IF(AH19-AI19=Calculations!$J$26,6,IF(AH19-AI19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(AI19>AJ19,IF(AI19-AJ19=Calculations!$E$26,1,IF(AI19-AJ19=Calculations!$F$26,2,IF(AI19-AJ19=Calculations!$G$26,3,IF(AI19-AJ19=Calculations!$H$26,4,IF(AI19-AJ19=Calculations!$I$26,5,IF(AI19-AJ19=Calculations!$J$26,6,IF(AI19-AJ19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(AJ19>AK19,IF(AJ19-AK19=Calculations!$E$26,1,IF(AJ19-AK19=Calculations!$F$26,2,IF(AJ19-AK19=Calculations!$G$26,3,IF(AJ19-AK19=Calculations!$H$26,4,IF(AJ19-AK19=Calculations!$I$26,5,IF(AJ19-AK19=Calculations!$J$26,6,IF(AJ19-AK19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(AK19>AL19,IF(AK19-AL19=Calculations!$E$26,1,IF(AK19-AL19=Calculations!$F$26,2,IF(AK19-AL19=Calculations!$G$26,3,IF(AK19-AL19=Calculations!$H$26,4,IF(AK19-AL19=Calculations!$I$26,5,IF(AK19-AL19=Calculations!$J$26,6,IF(AK19-AL19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(AL19>AM19,IF(AL19-AM19=Calculations!$E$26,1,IF(AL19-AM19=Calculations!$F$26,2,IF(AL19-AM19=Calculations!$G$26,3,IF(AL19-AM19=Calculations!$H$26,4,IF(AL19-AM19=Calculations!$I$26,5,IF(AL19-AM19=Calculations!$J$26,6,IF(AL19-AM19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(AM19>AN19,IF(AM19-AN19=Calculations!$E$26,1,IF(AM19-AN19=Calculations!$F$26,2,IF(AM19-AN19=Calculations!$G$26,3,IF(AM19-AN19=Calculations!$H$26,4,IF(AM19-AN19=Calculations!$I$26,5,IF(AM19-AN19=Calculations!$J$26,6,IF(AM19-AN19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(AN19>AO19,IF(AN19-AO19=Calculations!$E$26,1,IF(AN19-AO19=Calculations!$F$26,2,IF(AN19-AO19=Calculations!$G$26,3,IF(AN19-AO19=Calculations!$H$26,4,IF(AN19-AO19=Calculations!$I$26,5,IF(AN19-AO19=Calculations!$J$26,6,IF(AN19-AO19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(AO19>AP19,IF(AO19-AP19=Calculations!$E$26,1,IF(AO19-AP19=Calculations!$F$26,2,IF(AO19-AP19=Calculations!$G$26,3,IF(AO19-AP19=Calculations!$H$26,4,IF(AO19-AP19=Calculations!$I$26,5,IF(AO19-AP19=Calculations!$J$26,6,IF(AO19-AP19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(AP19>AQ19,IF(AP19-AQ19=Calculations!$E$26,1,IF(AP19-AQ19=Calculations!$F$26,2,IF(AP19-AQ19=Calculations!$G$26,3,IF(AP19-AQ19=Calculations!$H$26,4,IF(AP19-AQ19=Calculations!$I$26,5,IF(AP19-AQ19=Calculations!$J$26,6,IF(AP19-AQ19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(AQ19>AR19,IF(AQ19-AR19=Calculations!$E$26,1,IF(AQ19-AR19=Calculations!$F$26,2,IF(AQ19-AR19=Calculations!$G$26,3,IF(AQ19-AR19=Calculations!$H$26,4,IF(AQ19-AR19=Calculations!$I$26,5,IF(AQ19-AR19=Calculations!$J$26,6,IF(AQ19-AR19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(AR19>AS19,IF(AR19-AS19=Calculations!$E$26,1,IF(AR19-AS19=Calculations!$F$26,2,IF(AR19-AS19=Calculations!$G$26,3,IF(AR19-AS19=Calculations!$H$26,4,IF(AR19-AS19=Calculations!$I$26,5,IF(AR19-AS19=Calculations!$J$26,6,IF(AR19-AS19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(AS19>AT19,IF(AS19-AT19=Calculations!$E$26,1,IF(AS19-AT19=Calculations!$F$26,2,IF(AS19-AT19=Calculations!$G$26,3,IF(AS19-AT19=Calculations!$H$26,4,IF(AS19-AT19=Calculations!$I$26,5,IF(AS19-AT19=Calculations!$J$26,6,IF(AS19-AT19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(AT19>AU19,IF(AT19-AU19=Calculations!$E$26,1,IF(AT19-AU19=Calculations!$F$26,2,IF(AT19-AU19=Calculations!$G$26,3,IF(AT19-AU19=Calculations!$H$26,4,IF(AT19-AU19=Calculations!$I$26,5,IF(AT19-AU19=Calculations!$J$26,6,IF(AT19-AU19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(AU19>AV19,IF(AU19-AV19=Calculations!$E$26,1,IF(AU19-AV19=Calculations!$F$26,2,IF(AU19-AV19=Calculations!$G$26,3,IF(AU19-AV19=Calculations!$H$26,4,IF(AU19-AV19=Calculations!$I$26,5,IF(AU19-AV19=Calculations!$J$26,6,IF(AU19-AV19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(AV19>AW19,IF(AV19-AW19=Calculations!$E$26,1,IF(AV19-AW19=Calculations!$F$26,2,IF(AV19-AW19=Calculations!$G$26,3,IF(AV19-AW19=Calculations!$H$26,4,IF(AV19-AW19=Calculations!$I$26,5,IF(AV19-AW19=Calculations!$J$26,6,IF(AV19-AW19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(AW19>AX19,IF(AW19-AX19=Calculations!$E$26,1,IF(AW19-AX19=Calculations!$F$26,2,IF(AW19-AX19=Calculations!$G$26,3,IF(AW19-AX19=Calculations!$H$26,4,IF(AW19-AX19=Calculations!$I$26,5,IF(AW19-AX19=Calculations!$J$26,6,IF(AW19-AX19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(AX19>AY19,IF(AX19-AY19=Calculations!$E$26,1,IF(AX19-AY19=Calculations!$F$26,2,IF(AX19-AY19=Calculations!$G$26,3,IF(AX19-AY19=Calculations!$H$26,4,IF(AX19-AY19=Calculations!$I$26,5,IF(AX19-AY19=Calculations!$J$26,6,IF(AX19-AY19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(AY19>AZ19,IF(AY19-AZ19=Calculations!$E$26,1,IF(AY19-AZ19=Calculations!$F$26,2,IF(AY19-AZ19=Calculations!$G$26,3,IF(AY19-AZ19=Calculations!$H$26,4,IF(AY19-AZ19=Calculations!$I$26,5,IF(AY19-AZ19=Calculations!$J$26,6,IF(AY19-AZ19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(AZ19>BA19,IF(AZ19-BA19=Calculations!$E$26,1,IF(AZ19-BA19=Calculations!$F$26,2,IF(AZ19-BA19=Calculations!$G$26,3,IF(AZ19-BA19=Calculations!$H$26,4,IF(AZ19-BA19=Calculations!$I$26,5,IF(AZ19-BA19=Calculations!$J$26,6,IF(AZ19-BA19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(BA19>BB19,IF(BA19-BB19=Calculations!$E$26,1,IF(BA19-BB19=Calculations!$F$26,2,IF(BA19-BB19=Calculations!$G$26,3,IF(BA19-BB19=Calculations!$H$26,4,IF(BA19-BB19=Calculations!$I$26,5,IF(BA19-BB19=Calculations!$J$26,6,IF(BA19-BB19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(BB19>BC19,IF(BB19-BC19=Calculations!$E$26,1,IF(BB19-BC19=Calculations!$F$26,2,IF(BB19-BC19=Calculations!$G$26,3,IF(BB19-BC19=Calculations!$H$26,4,IF(BB19-BC19=Calculations!$I$26,5,IF(BB19-BC19=Calculations!$J$26,6,IF(BB19-BC19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(BC19>BD19,IF(BC19-BD19=Calculations!$E$26,1,IF(BC19-BD19=Calculations!$F$26,2,IF(BC19-BD19=Calculations!$G$26,3,IF(BC19-BD19=Calculations!$H$26,4,IF(BC19-BD19=Calculations!$I$26,5,IF(BC19-BD19=Calculations!$J$26,6,IF(BC19-BD19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(BD19>BE19,IF(BD19-BE19=Calculations!$E$26,1,IF(BD19-BE19=Calculations!$F$26,2,IF(BD19-BE19=Calculations!$G$26,3,IF(BD19-BE19=Calculations!$H$26,4,IF(BD19-BE19=Calculations!$I$26,5,IF(BD19-BE19=Calculations!$J$26,6,IF(BD19-BE19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(BE19>BF19,IF(BE19-BF19=Calculations!$E$26,1,IF(BE19-BF19=Calculations!$F$26,2,IF(BE19-BF19=Calculations!$G$26,3,IF(BE19-BF19=Calculations!$H$26,4,IF(BE19-BF19=Calculations!$I$26,5,IF(BE19-BF19=Calculations!$J$26,6,IF(BE19-BF19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(BF19>BG19,IF(BF19-BG19=Calculations!$E$26,1,IF(BF19-BG19=Calculations!$F$26,2,IF(BF19-BG19=Calculations!$G$26,3,IF(BF19-BG19=Calculations!$H$26,4,IF(BF19-BG19=Calculations!$I$26,5,IF(BF19-BG19=Calculations!$J$26,6,IF(BF19-BG19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(BG19>BH19,IF(BG19-BH19=Calculations!$E$26,1,IF(BG19-BH19=Calculations!$F$26,2,IF(BG19-BH19=Calculations!$G$26,3,IF(BG19-BH19=Calculations!$H$26,4,IF(BG19-BH19=Calculations!$I$26,5,IF(BG19-BH19=Calculations!$J$26,6,IF(BG19-BH19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(BH19>BI19,IF(BH19-BI19=Calculations!$E$26,1,IF(BH19-BI19=Calculations!$F$26,2,IF(BH19-BI19=Calculations!$G$26,3,IF(BH19-BI19=Calculations!$H$26,4,IF(BH19-BI19=Calculations!$I$26,5,IF(BH19-BI19=Calculations!$J$26,6,IF(BH19-BI19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(BI19>BJ19,IF(BI19-BJ19=Calculations!$E$26,1,IF(BI19-BJ19=Calculations!$F$26,2,IF(BI19-BJ19=Calculations!$G$26,3,IF(BI19-BJ19=Calculations!$H$26,4,IF(BI19-BJ19=Calculations!$I$26,5,IF(BI19-BJ19=Calculations!$J$26,6,IF(BI19-BJ19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(BJ19>BK19,IF(BJ19-BK19=Calculations!$E$26,1,IF(BJ19-BK19=Calculations!$F$26,2,IF(BJ19-BK19=Calculations!$G$26,3,IF(BJ19-BK19=Calculations!$H$26,4,IF(BJ19-BK19=Calculations!$I$26,5,IF(BJ19-BK19=Calculations!$J$26,6,IF(BJ19-BK19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(BK19>BL19,IF(BK19-BL19=Calculations!$E$26,1,IF(BK19-BL19=Calculations!$F$26,2,IF(BK19-BL19=Calculations!$G$26,3,IF(BK19-BL19=Calculations!$H$26,4,IF(BK19-BL19=Calculations!$I$26,5,IF(BK19-BL19=Calculations!$J$26,6,IF(BK19-BL19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(BL19>BM19,IF(BL19-BM19=Calculations!$E$26,1,IF(BL19-BM19=Calculations!$F$26,2,IF(BL19-BM19=Calculations!$G$26,3,IF(BL19-BM19=Calculations!$H$26,4,IF(BL19-BM19=Calculations!$I$26,5,IF(BL19-BM19=Calculations!$J$26,6,IF(BL19-BM19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(BM19>BN19,IF(BM19-BN19=Calculations!$E$26,1,IF(BM19-BN19=Calculations!$F$26,2,IF(BM19-BN19=Calculations!$G$26,3,IF(BM19-BN19=Calculations!$H$26,4,IF(BM19-BN19=Calculations!$I$26,5,IF(BM19-BN19=Calculations!$J$26,6,IF(BM19-BN19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(BN19>BO19,IF(BN19-BO19=Calculations!$E$26,1,IF(BN19-BO19=Calculations!$F$26,2,IF(BN19-BO19=Calculations!$G$26,3,IF(BN19-BO19=Calculations!$H$26,4,IF(BN19-BO19=Calculations!$I$26,5,IF(BN19-BO19=Calculations!$J$26,6,IF(BN19-BO19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(BO19>BP19,IF(BO19-BP19=Calculations!$E$26,1,IF(BO19-BP19=Calculations!$F$26,2,IF(BO19-BP19=Calculations!$G$26,3,IF(BO19-BP19=Calculations!$H$26,4,IF(BO19-BP19=Calculations!$I$26,5,IF(BO19-BP19=Calculations!$J$26,6,IF(BO19-BP19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(BP19>BQ19,IF(BP19-BQ19=Calculations!$E$26,1,IF(BP19-BQ19=Calculations!$F$26,2,IF(BP19-BQ19=Calculations!$G$26,3,IF(BP19-BQ19=Calculations!$H$26,4,IF(BP19-BQ19=Calculations!$I$26,5,IF(BP19-BQ19=Calculations!$J$26,6,IF(BP19-BQ19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(BQ19>BR19,IF(BQ19-BR19=Calculations!$E$26,1,IF(BQ19-BR19=Calculations!$F$26,2,IF(BQ19-BR19=Calculations!$G$26,3,IF(BQ19-BR19=Calculations!$H$26,4,IF(BQ19-BR19=Calculations!$I$26,5,IF(BQ19-BR19=Calculations!$J$26,6,IF(BQ19-BR19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(BR19>BS19,IF(BR19-BS19=Calculations!$E$26,1,IF(BR19-BS19=Calculations!$F$26,2,IF(BR19-BS19=Calculations!$G$26,3,IF(BR19-BS19=Calculations!$H$26,4,IF(BR19-BS19=Calculations!$I$26,5,IF(BR19-BS19=Calculations!$J$26,6,IF(BR19-BS19=Calculations!$K$26,7,\" \"))))))),\" \")","v":1},{"$f":"IF(BS19>BT19,IF(BS19-BT19=Calculations!$E$26,1,IF(BS19-BT19=Calculations!$F$26,2,IF(BS19-BT19=Calculations!$G$26,3,IF(BS19-BT19=Calculations!$H$26,4,IF(BS19-BT19=Calculations!$I$26,5,IF(BS19-BT19=Calculations!$J$26,6,IF(BS19-BT19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(BT19>BU19,IF(BT19-BU19=Calculations!$E$26,1,IF(BT19-BU19=Calculations!$F$26,2,IF(BT19-BU19=Calculations!$G$26,3,IF(BT19-BU19=Calculations!$H$26,4,IF(BT19-BU19=Calculations!$I$26,5,IF(BT19-BU19=Calculations!$J$26,6,IF(BT19-BU19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(BU19>BV19,IF(BU19-BV19=Calculations!$E$26,1,IF(BU19-BV19=Calculations!$F$26,2,IF(BU19-BV19=Calculations!$G$26,3,IF(BU19-BV19=Calculations!$H$26,4,IF(BU19-BV19=Calculations!$I$26,5,IF(BU19-BV19=Calculations!$J$26,6,IF(BU19-BV19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(BV19>BW19,IF(BV19-BW19=Calculations!$E$26,1,IF(BV19-BW19=Calculations!$F$26,2,IF(BV19-BW19=Calculations!$G$26,3,IF(BV19-BW19=Calculations!$H$26,4,IF(BV19-BW19=Calculations!$I$26,5,IF(BV19-BW19=Calculations!$J$26,6,IF(BV19-BW19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(BW19>BX19,IF(BW19-BX19=Calculations!$E$26,1,IF(BW19-BX19=Calculations!$F$26,2,IF(BW19-BX19=Calculations!$G$26,3,IF(BW19-BX19=Calculations!$H$26,4,IF(BW19-BX19=Calculations!$I$26,5,IF(BW19-BX19=Calculations!$J$26,6,IF(BW19-BX19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(BX19>BY19,IF(BX19-BY19=Calculations!$E$26,1,IF(BX19-BY19=Calculations!$F$26,2,IF(BX19-BY19=Calculations!$G$26,3,IF(BX19-BY19=Calculations!$H$26,4,IF(BX19-BY19=Calculations!$I$26,5,IF(BX19-BY19=Calculations!$J$26,6,IF(BX19-BY19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(BY19>BZ19,IF(BY19-BZ19=Calculations!$E$26,1,IF(BY19-BZ19=Calculations!$F$26,2,IF(BY19-BZ19=Calculations!$G$26,3,IF(BY19-BZ19=Calculations!$H$26,4,IF(BY19-BZ19=Calculations!$I$26,5,IF(BY19-BZ19=Calculations!$J$26,6,IF(BY19-BZ19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(BZ19>CA19,IF(BZ19-CA19=Calculations!$E$26,1,IF(BZ19-CA19=Calculations!$F$26,2,IF(BZ19-CA19=Calculations!$G$26,3,IF(BZ19-CA19=Calculations!$H$26,4,IF(BZ19-CA19=Calculations!$I$26,5,IF(BZ19-CA19=Calculations!$J$26,6,IF(BZ19-CA19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(CA19>CB19,IF(CA19-CB19=Calculations!$E$26,1,IF(CA19-CB19=Calculations!$F$26,2,IF(CA19-CB19=Calculations!$G$26,3,IF(CA19-CB19=Calculations!$H$26,4,IF(CA19-CB19=Calculations!$I$26,5,IF(CA19-CB19=Calculations!$J$26,6,IF(CA19-CB19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(CB19>CC19,IF(CB19-CC19=Calculations!$E$26,1,IF(CB19-CC19=Calculations!$F$26,2,IF(CB19-CC19=Calculations!$G$26,3,IF(CB19-CC19=Calculations!$H$26,4,IF(CB19-CC19=Calculations!$I$26,5,IF(CB19-CC19=Calculations!$J$26,6,IF(CB19-CC19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(CC19>CD19,IF(CC19-CD19=Calculations!$E$26,1,IF(CC19-CD19=Calculations!$F$26,2,IF(CC19-CD19=Calculations!$G$26,3,IF(CC19-CD19=Calculations!$H$26,4,IF(CC19-CD19=Calculations!$I$26,5,IF(CC19-CD19=Calculations!$J$26,6,IF(CC19-CD19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(CD19>CE19,IF(CD19-CE19=Calculations!$E$26,1,IF(CD19-CE19=Calculations!$F$26,2,IF(CD19-CE19=Calculations!$G$26,3,IF(CD19-CE19=Calculations!$H$26,4,IF(CD19-CE19=Calculations!$I$26,5,IF(CD19-CE19=Calculations!$J$26,6,IF(CD19-CE19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(CE19>CF19,IF(CE19-CF19=Calculations!$E$26,1,IF(CE19-CF19=Calculations!$F$26,2,IF(CE19-CF19=Calculations!$G$26,3,IF(CE19-CF19=Calculations!$H$26,4,IF(CE19-CF19=Calculations!$I$26,5,IF(CE19-CF19=Calculations!$J$26,6,IF(CE19-CF19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(CF19>CG19,IF(CF19-CG19=Calculations!$E$26,1,IF(CF19-CG19=Calculations!$F$26,2,IF(CF19-CG19=Calculations!$G$26,3,IF(CF19-CG19=Calculations!$H$26,4,IF(CF19-CG19=Calculations!$I$26,5,IF(CF19-CG19=Calculations!$J$26,6,IF(CF19-CG19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(CG19>CH19,IF(CG19-CH19=Calculations!$E$26,1,IF(CG19-CH19=Calculations!$F$26,2,IF(CG19-CH19=Calculations!$G$26,3,IF(CG19-CH19=Calculations!$H$26,4,IF(CG19-CH19=Calculations!$I$26,5,IF(CG19-CH19=Calculations!$J$26,6,IF(CG19-CH19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(CH19>CI19,IF(CH19-CI19=Calculations!$E$26,1,IF(CH19-CI19=Calculations!$F$26,2,IF(CH19-CI19=Calculations!$G$26,3,IF(CH19-CI19=Calculations!$H$26,4,IF(CH19-CI19=Calculations!$I$26,5,IF(CH19-CI19=Calculations!$J$26,6,IF(CH19-CI19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(CI19>CJ19,IF(CI19-CJ19=Calculations!$E$26,1,IF(CI19-CJ19=Calculations!$F$26,2,IF(CI19-CJ19=Calculations!$G$26,3,IF(CI19-CJ19=Calculations!$H$26,4,IF(CI19-CJ19=Calculations!$I$26,5,IF(CI19-CJ19=Calculations!$J$26,6,IF(CI19-CJ19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(CJ19>CK19,IF(CJ19-CK19=Calculations!$E$26,1,IF(CJ19-CK19=Calculations!$F$26,2,IF(CJ19-CK19=Calculations!$G$26,3,IF(CJ19-CK19=Calculations!$H$26,4,IF(CJ19-CK19=Calculations!$I$26,5,IF(CJ19-CK19=Calculations!$J$26,6,IF(CJ19-CK19=Calculations!$K$26,7,\" \"))))))),\" \")","v":2},{"$f":"IF(CK19>CL19,IF(CK19-CL19=Calculations!$E$26,1,IF(CK19-CL19=Calculations!$F$26,2,IF(CK19-CL19=Calculations!$G$26,3,IF(CK19-CL19=Calculations!$H$26,4,IF(CK19-CL19=Calculations!$I$26,5,IF(CK19-CL19=Calculations!$J$26,6,IF(CK19-CL19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(CL19>CM19,IF(CL19-CM19=Calculations!$E$26,1,IF(CL19-CM19=Calculations!$F$26,2,IF(CL19-CM19=Calculations!$G$26,3,IF(CL19-CM19=Calculations!$H$26,4,IF(CL19-CM19=Calculations!$I$26,5,IF(CL19-CM19=Calculations!$J$26,6,IF(CL19-CM19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(CM19>CN19,IF(CM19-CN19=Calculations!$E$26,1,IF(CM19-CN19=Calculations!$F$26,2,IF(CM19-CN19=Calculations!$G$26,3,IF(CM19-CN19=Calculations!$H$26,4,IF(CM19-CN19=Calculations!$I$26,5,IF(CM19-CN19=Calculations!$J$26,6,IF(CM19-CN19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(CN19>CO19,IF(CN19-CO19=Calculations!$E$26,1,IF(CN19-CO19=Calculations!$F$26,2,IF(CN19-CO19=Calculations!$G$26,3,IF(CN19-CO19=Calculations!$H$26,4,IF(CN19-CO19=Calculations!$I$26,5,IF(CN19-CO19=Calculations!$J$26,6,IF(CN19-CO19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(CO19>CP19,IF(CO19-CP19=Calculations!$E$26,1,IF(CO19-CP19=Calculations!$F$26,2,IF(CO19-CP19=Calculations!$G$26,3,IF(CO19-CP19=Calculations!$H$26,4,IF(CO19-CP19=Calculations!$I$26,5,IF(CO19-CP19=Calculations!$J$26,6,IF(CO19-CP19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(CP19>CQ19,IF(CP19-CQ19=Calculations!$E$26,1,IF(CP19-CQ19=Calculations!$F$26,2,IF(CP19-CQ19=Calculations!$G$26,3,IF(CP19-CQ19=Calculations!$H$26,4,IF(CP19-CQ19=Calculations!$I$26,5,IF(CP19-CQ19=Calculations!$J$26,6,IF(CP19-CQ19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(CQ19>CR19,IF(CQ19-CR19=Calculations!$E$26,1,IF(CQ19-CR19=Calculations!$F$26,2,IF(CQ19-CR19=Calculations!$G$26,3,IF(CQ19-CR19=Calculations!$H$26,4,IF(CQ19-CR19=Calculations!$I$26,5,IF(CQ19-CR19=Calculations!$J$26,6,IF(CQ19-CR19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(CR19>CS19,IF(CR19-CS19=Calculations!$E$26,1,IF(CR19-CS19=Calculations!$F$26,2,IF(CR19-CS19=Calculations!$G$26,3,IF(CR19-CS19=Calculations!$H$26,4,IF(CR19-CS19=Calculations!$I$26,5,IF(CR19-CS19=Calculations!$J$26,6,IF(CR19-CS19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(CS19>CT19,IF(CS19-CT19=Calculations!$E$26,1,IF(CS19-CT19=Calculations!$F$26,2,IF(CS19-CT19=Calculations!$G$26,3,IF(CS19-CT19=Calculations!$H$26,4,IF(CS19-CT19=Calculations!$I$26,5,IF(CS19-CT19=Calculations!$J$26,6,IF(CS19-CT19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(CT19>CU19,IF(CT19-CU19=Calculations!$E$26,1,IF(CT19-CU19=Calculations!$F$26,2,IF(CT19-CU19=Calculations!$G$26,3,IF(CT19-CU19=Calculations!$H$26,4,IF(CT19-CU19=Calculations!$I$26,5,IF(CT19-CU19=Calculations!$J$26,6,IF(CT19-CU19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(CU19>CV19,IF(CU19-CV19=Calculations!$E$26,1,IF(CU19-CV19=Calculations!$F$26,2,IF(CU19-CV19=Calculations!$G$26,3,IF(CU19-CV19=Calculations!$H$26,4,IF(CU19-CV19=Calculations!$I$26,5,IF(CU19-CV19=Calculations!$J$26,6,IF(CU19-CV19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(CV19>CW19,IF(CV19-CW19=Calculations!$E$26,1,IF(CV19-CW19=Calculations!$F$26,2,IF(CV19-CW19=Calculations!$G$26,3,IF(CV19-CW19=Calculations!$H$26,4,IF(CV19-CW19=Calculations!$I$26,5,IF(CV19-CW19=Calculations!$J$26,6,IF(CV19-CW19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(CW19>CX19,IF(CW19-CX19=Calculations!$E$26,1,IF(CW19-CX19=Calculations!$F$26,2,IF(CW19-CX19=Calculations!$G$26,3,IF(CW19-CX19=Calculations!$H$26,4,IF(CW19-CX19=Calculations!$I$26,5,IF(CW19-CX19=Calculations!$J$26,6,IF(CW19-CX19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(CX19>CY19,IF(CX19-CY19=Calculations!$E$26,1,IF(CX19-CY19=Calculations!$F$26,2,IF(CX19-CY19=Calculations!$G$26,3,IF(CX19-CY19=Calculations!$H$26,4,IF(CX19-CY19=Calculations!$I$26,5,IF(CX19-CY19=Calculations!$J$26,6,IF(CX19-CY19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},{"$f":"IF(CY19>CZ19,IF(CY19-CZ19=Calculations!$E$26,1,IF(CY19-CZ19=Calculations!$F$26,2,IF(CY19-CZ19=Calculations!$G$26,3,IF(CY19-CZ19=Calculations!$H$26,4,IF(CY19-CZ19=Calculations!$I$26,5,IF(CY19-CZ19=Calculations!$J$26,6,IF(CY19-CZ19=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},1,2,3,4,5,6,7,8,9,10,11]
["Thinning Income/Expense per Tree Method 1",null,null,null,null,null,null,null,{"$f":"IF(I5<5,I5*-0.5,IF(AND(5<=I5,I5<7),I5*-0.75,IF(AND(7<=I5,I5<10),I5*-1,IF(AND(10<=I5, I5<12),I5*0.5,IF(AND(12<=I5,I5<15),I5*2,IF(AND(15<=I5,I5<20),I5*5,IF(AND(20<=I5,I5<25),I5*10,I5*40)))))))","v":-0.33},-0.45500000000000002,-0.58000000000000007,-0.70500000000000007,-0.83000000000000007,-0.95500000000000007,-1.08,-1.2050000000000001,-1.33,-1.4550000000000001,-1.58,-1.7050000000000001,-1.83,-1.9550000000000001,-2.08,-2.2050000000000001,-2.33,-2.4550000000000001,-3.87,-4.0575000000000001,-4.2450000000000001,-4.4325000000000001,-4.62,-4.8075000000000001,-4.9950000000000001,-5.1825000000000001,-7.16,-7.41,-7.66,-7.91,-8.16,-8.41,-8.66,-8.91,-9.16,-9.41,-9.66,-9.91,5.08,5.2050000000000001,5.33,5.4550000000000001,5.58,5.7050000000000001,5.83,5.9550000000000001,24.32,24.82,25.32,25.82,26.282022089578117,26.739483301531791,27.192281545567301,27.640323504150203,28.083524193176807,28.521806550670121,28.955101050833552,29.383345341073802,29.806483899856691,75.561169283720034,76.593134925293285,77.612014423619073,78.617729617001132,79.610215775834945,80.860215775834945,{"$f":"IF(BV5<5,BV5*-0.5,IF(AND(5<=BV5,BV5<7),BV5*-0.75,IF(AND(7<=BV5,BV5<10),BV5*-1,IF(AND(10<=BV5, BV5<12),BV5*0.5,IF(AND(12<=BV5,BV5<15),BV5*2,IF(AND(15<=BV5,BV5<20),BV5*5,IF(AND(20<=BV5,BV5<25),BV5*10,BV5*40)))))))","v":82.110215775834945},{"$f":"IF(BW5<5,BW5*-0.5,IF(AND(5<=BW5,BW5<7),BW5*-0.75,IF(AND(7<=BW5,BW5<10),BW5*-1,IF(AND(10<=BW5, BW5<12),BW5*0.5,IF(AND(12<=BW5,BW5<15),BW5*2,IF(AND(15<=BW5,BW5<20),BW5*5,IF(AND(20<=BW5,BW5<25),BW5*10,BW5*40)))))))","v":83.260940467154043},84.4022774766525,85.534059367149581,86.656130632054925,87.768347203224835,88.870575984790051,89.962694410908171,{"$f":"IF(CD5<5,CD5*-0.5,IF(AND(5<=CD5,CD5<7),CD5*-0.75,IF(AND(7<=CD5,CD5<10),CD5*-1,IF(AND(10<=CD5, CD5<12),CD5*0.5,IF(AND(12<=CD5,CD5<15),CD5*2,IF(AND(15<=CD5,CD5<20),CD5*5,IF(AND(20<=CD5,CD5<25),CD5*10,CD5*40)))))))","v":91.044590025569804},92.116160082751023,93.177311165354723,94.227958821521881,95.268027217020176,96.297448802534475,{"$f":"IF(CJ5<5,CJ5*-0.5,IF(AND(5<=CJ5,CJ5<7),CJ5*-0.75,IF(AND(7<=CJ5,CJ5<10),CJ5*-1,IF(AND(10<=CJ5, CJ5<12),CJ5*0.5,IF(AND(12<=CJ5,CJ5<15),CJ5*2,IF(AND(15<=CJ5,CJ5<20),CJ5*5,IF(AND(20<=CJ5,CJ5<25),CJ5*10,CJ5*40)))))))","v":97.316163994789321},98.324120870531303,99.321274872487891,201.14254974497578,203.64254974497578,205.95963604942412,208.26164049403306,210.54832214469809,212.81945376933325,215.0748213651853,217.31422370743792,219.53747191770927,221.74438905114215,223.93480970088007,226.10857961880671,228.26555535150919,230.40560389049961,0,0,0,0,0,0,0,0,0,0,0]
["Thinning Income/Expense per Tree Method 2",null,null,null,null,null,null,null,{"$f":"IF(I10<5,I10*-2.5,IF(AND(5<=I10,I10<20),I10*-0.75,IF(AND(20<=I10,I10<40),I10*-1,IF(AND(40<=I10, I10<100),I10*0.25,IF(AND(100<=I10,I10<150),I10*0.5,IF(AND(150<=I10,I10<250),I10*0.75,IF(AND(250<=I10,I10<300),I10*1,I10*1.5)))))))","v":-4.1833499999999999},-11.935124999999999,-10.082000000000001,-8.3851249999999986,-6.8444999999999991,-5.4601249999999988,-4.2319999999999993,-3.160124999999999,-2.2444999999999995,-1.4851249999999996,-0.88199999999999967,-0.43512499999999982,-0.14449999999999988,-1.0124999999999969E-2,-3.2000000000000056E-2,-0.21012500000000014,-0.54450000000000021,-1.0351250000000003,-1.6820000000000004,-2.4851250000000005,-3.4445000000000006,-4.5601250000000002,-5.8320000000000007,-7.2601250000000004,-8.8445,-10.585125000000001,-12.482000000000003,-4.3605375000000004,-5.0233500000000006,-5.7330375000000009,-6.4896000000000011,-7.2930375000000005,{"$f":"IF(AO10<5,AO10*-2.5,IF(AND(5<=AO10,AO10<20),AO10*-0.75,IF(AND(20<=AO10,AO10<40),AO10*-1,IF(AND(40<=AO10, AO10<100),AO10*0.25,IF(AND(100<=AO10,AO10<150),AO10*0.5,IF(AND(150<=AO10,AO10<250),AO10*0.75,IF(AND(250<=AO10,AO10<300),AO10*1,AO10*1.5)))))))","v":-8.1433500000000016},-9.0405374999999992,-9.9846000000000004,-10.9755375,-12.013350000000001,-13.0980375,-14.2296,-20.544050000000002,-22.177800000000001,-23.87405,-25.6328,-27.454050000000002,-29.337800000000001,-31.284050000000001,-33.2928,-35.364049999999999,-37.497799999999998,-39.694050000000004,10.444760365119445,10.974007325262152,11.5107397163851,12.054447104614841,12.604623250559941,13.160767003222722,13.722383126582669,14.288983061738209,14.860085627334659,15.435217660870974,16.013914603362252,16.59572102973646,17.180191127259256,17.766889124208006,{"$f":"IF(BU10<5,BU10*-2.5,IF(AND(5<=BU10,BU10<20),BU10*-0.75,IF(AND(20<=BU10,BU10<40),BU10*-1,IF(AND(40<=BU10, BU10<100),BU10*0.25,IF(AND(100<=BU10,BU10<150),BU10*0.5,IF(AND(150<=BU10,BU10<250),BU10*0.75,IF(AND(250<=BU10,BU10<300),BU10*1,BU10*1.5)))))))","v":18.519829321405943},19.28839451860388,20.009732943944041,20.738266720898714,21.473564685685428,22.215198754187856,22.962744413284156,23.715781182383704,24.473893046170605,50.473337719012932,52.007405450809728,53.549188693911503,55.097898708095485,56.652759211420893,58.213006937753697,59.777892148691571,61.34667910141598,62.918646473967776,64.91730334577997,66.947210217592172,68.856501994143287,70.779949154358064,72.71682546592929,74.666409002826782,114.94197403519327,117.90125223364254,120.8763893347584,123.86633606839845,126.87005332387112,129.88651277898646,132.91469749429564,135.95360247339693,0,0,0,0,0,0,0,0,0,0,0]
["Thinning Income/Expense per Tree Method 3",null,null,null,null,null,null,null,{"$f":"IF(I5<10,-80/I19,IF(AND(10<=I5,I5<15),-60/I19,IF(AND(15<=I5,I5<18),I15*(0.5*INPUT!$D$9),IF(AND(18<=I5,I5<22),I15*(0.75*INPUT!$D$9),IF(AND(22<=I5,I5<(INPUT!$D$16-0.4)),I15*(0.9*INPUT!$D$9), I15*INPUT!$D$9)))))","v":-1.6528925619834711},{"$f":"IF(J5<10,-80/J19,IF(AND(10<=J5,J5<15),-60/J19,IF(AND(15<=J5,J5<18),J15*(0.5*INPUT!$D$9),IF(AND(18<=J5,J5<22),J15*(0.75*INPUT!$D$9),IF(AND(22<=J5,J5<(INPUT!$D$16-0.4)),J15*(0.9*INPUT!$D$9), J15*INPUT!$D$9)))))","v":-1.6528925619834711},{"$f":"IF(K5<10,-80/K19,IF(AND(10<=K5,K5<15),-60/K19,IF(AND(15<=K5,K5<18),K15*(0.5*INPUT!$D$9),IF(AND(18<=K5,K5<22),K15*(0.75*INPUT!$D$9),IF(AND(22<=K5,K5<(INPUT!$D$16-0.4)),K15*(0.9*INPUT!$D$9), K15*INPUT!$D$9)))))","v":-1.6528925619834711},{"$f":"IF(L5<10,-80/L19,IF(AND(10<=L5,L5<15),-60/L19,IF(AND(15<=L5,L5<18),L15*(0.5*INPUT!$D$9),IF(AND(18<=L5,L5<22),L15*(0.75*INPUT!$D$9),IF(AND(22<=L5,L5<(INPUT!$D$16-0.4)),L15*(0.9*INPUT!$D$9), L15*INPUT!$D$9)))))","v":-1.6528925619834711},{"$f":"IF(M5<10,-80/M19,IF(AND(10<=M5,M5<15),-60/M19,IF(AND(15<=M5,M5<18),M15*(0.5*INPUT!$D$9),IF(AND(18<=M5,M5<22),M15*(0.75*INPUT!$D$9),IF(AND(22<=M5,M5<(INPUT!$D$16-0.4)),M15*(0.9*INPUT!$D$9), M15*INPUT!$D$9)))))","v":-1.6528925619834711},{"$f":"IF(N5<10,-80/N19,IF(AND(10<=N5,N5<15),-60/N19,IF(AND(15<=N5,N5<18),N15*(0.5*INPUT!$D$9),IF(AND(18<=N5,N5<22),N15*(0.75*INPUT!$D$9),IF(AND(22<=N5,N5<(INPUT!$D$16-0.4)),N15*(0.9*INPUT!$D$9), N15*INPUT!$D$9)))))","v":-1.6528925619834711},{"$f":"IF(O5<10,-80/O19,IF(AND(10<=O5,O5<15),-60/O19,IF(AND(15<=O5,O5<18),O15*(0.5*INPUT!$D$9),IF(AND(18<=O5,O5<22),O15*(0.75*INPUT!$D$9),IF(AND(22<=O5,O5<(INPUT!$D$16-0.4)),O15*(0.9*INPUT!$D$9), O15*INPUT!$D$9)))))","v":-1.6528925619834711},{"$f":"IF(P5<10,-80/P19,IF(AND(10<=P5,P5<15),-60/P19,IF(AND(15<=P5,P5<18),P15*(0.5*INPUT!$D$9),IF(AND(18<=P5,P5<22),P15*(0.75*INPUT!$D$9),IF(AND(22<=P5,P5<(INPUT!$D$16-0.4)),P15*(0.9*INPUT!$D$9), P15*INPUT!$D$9)))))","v":-1.6528925619834711},{"$f":"IF(Q5<10,-80/Q19,IF(AND(10<=Q5,Q5<15),-60/Q19,IF(AND(15<=Q5,Q5<18),Q15*(0.5*INPUT!$D$9),IF(AND(18<=Q5,Q5<22),Q15*(0.75*INPUT!$D$9),IF(AND(22<=Q5,Q5<(INPUT!$D$16-0.4)),Q15*(0.9*INPUT!$D$9), Q15*INPUT!$D$9)))))","v":-1.6528925619834711},{"$f":"IF(R5<10,-80/R19,IF(AND(10<=R5,R5<15),-60/R19,IF(AND(15<=R5,R5<18),R15*(0.5*INPUT!$D$9),IF(AND(18<=R5,R5<22),R15*(0.75*INPUT!$D$9),IF(AND(22<=R5,R5<(INPUT!$D$16-0.4)),R15*(0.9*INPUT!$D$9), R15*INPUT!$D$9)))))","v":-1.6528925619834711},{"$f":"IF(S5<10,-80/S19,IF(AND(10<=S5,S5<15),-60/S19,IF(AND(15<=S5,S5<18),S15*(0.5*INPUT!$D$9),IF(AND(18<=S5,S5<22),S15*(0.75*INPUT!$D$9),IF(AND(22<=S5,S5<(INPUT!$D$16-0.4)),S15*(0.9*INPUT!$D$9), S15*INPUT!$D$9)))))","v":-1.6528925619834711},{"$f":"IF(T5<10,-80/T19,IF(AND(10<=T5,T5<15),-60/T19,IF(AND(15<=T5,T5<18),T15*(0.5*INPUT!$D$9),IF(AND(18<=T5,T5<22),T15*(0.75*INPUT!$D$9),IF(AND(22<=T5,T5<(INPUT!$D$16-0.4)),T15*(0.9*INPUT!$D$9), T15*INPUT!$D$9)))))","v":-1.6528925619834711},{"$f":"IF(U5<10,-80/U19,IF(AND(10<=U5,U5<15),-60/U19,IF(AND(15<=U5,U5<18),U15*(0.5*INPUT!$D$9),IF(AND(18<=U5,U5<22),U15*(0.75*INPUT!$D$9),IF(AND(22<=U5,U5<(INPUT!$D$16-0.4)),U15*(0.9*INPUT!$D$9), U15*INPUT!$D$9)))))","v":-1.6528925619834711},{"$f":"IF(V5<10,-80/V19,IF(AND(10<=V5,V5<15),-60/V19,IF(AND(15<=V5,V5<18),V15*(0.5*INPUT!$D$9),IF(AND(18<=V5,V5<22),V15*(0.75*INPUT!$D$9),IF(AND(22<=V5,V5<(INPUT!$D$16-0.4)),V15*(0.9*INPUT!$D$9), V15*INPUT!$D$9)))))","v":-1.6528925619834711},{"$f":"IF(W5<10,-80/W19,IF(AND(10<=W5,W5<15),-60/W19,IF(AND(15<=W5,W5<18),W15*(0.5*INPUT!$D$9),IF(AND(18<=W5,W5<22),W15*(0.75*INPUT!$D$9),IF(AND(22<=W5,W5<(INPUT!$D$16-0.4)),W15*(0.9*INPUT!$D$9), W15*INPUT!$D$9)))))","v":-1.6528925619834711},{"$f":"IF(X5<10,-80/X19,IF(AND(10<=X5,X5<15),-60/X19,IF(AND(15<=X5,X5<18),X15*(0.5*INPUT!$D$9),IF(AND(18<=X5,X5<22),X15*(0.75*INPUT!$D$9),IF(AND(22<=X5,X5<(INPUT!$D$16-0.4)),X15*(0.9*INPUT!$D$9), X15*INPUT!$D$9)))))","v":-1.6528925619834711},{"$f":"IF(Y5<10,-80/Y19,IF(AND(10<=Y5,Y5<15),-60/Y19,IF(AND(15<=Y5,Y5<18),Y15*(0.5*INPUT!$D$9),IF(AND(18<=Y5,Y5<22),Y15*(0.75*INPUT!$D$9),IF(AND(22<=Y5,Y5<(INPUT!$D$16-0.4)),Y15*(0.9*INPUT!$D$9), Y15*INPUT!$D$9)))))","v":-1.6528925619834711},{"$f":"IF(Z5<10,-80/Z19,IF(AND(10<=Z5,Z5<15),-60/Z19,IF(AND(15<=Z5,Z5<18),Z15*(0.5*INPUT!$D$9),IF(AND(18<=Z5,Z5<22),Z15*(0.75*INPUT!$D$9),IF(AND(22<=Z5,Z5<(INPUT!$D$16-0.4)),Z15*(0.9*INPUT!$D$9), Z15*INPUT!$D$9)))))","v":-1.6528925619834711},{"$f":"IF(AA5<10,-80/AA19,IF(AND(10<=AA5,AA5<15),-60/AA19,IF(AND(15<=AA5,AA5<18),AA15*(0.5*INPUT!$D$9),IF(AND(18<=AA5,AA5<22),AA15*(0.75*INPUT!$D$9),IF(AND(22<=AA5,AA5<(INPUT!$D$16-0.4)),AA15*(0.9*INPUT!$D$9), AA15*INPUT!$D$9)))))","v":-1.6528925619834711},{"$f":"IF(AB5<10,-80/AB19,IF(AND(10<=AB5,AB5<15),-60/AB19,IF(AND(15<=AB5,AB5<18),AB15*(0.5*INPUT!$D$9),IF(AND(18<=AB5,AB5<22),AB15*(0.75*INPUT!$D$9),IF(AND(22<=AB5,AB5<(INPUT!$D$16-0.4)),AB15*(0.9*INPUT!$D$9), AB15*INPUT!$D$9)))))","v":-1.6528925619834711},{"$f":"IF(AC5<10,-80/AC19,IF(AND(10<=AC5,AC5<15),-60/AC19,IF(AND(15<=AC5,AC5<18),AC15*(0.5*INPUT!$D$9),IF(AND(18<=AC5,AC5<22),AC15*(0.75*INPUT!$D$9),IF(AND(22<=AC5,AC5<(INPUT!$D$16-0.4)),AC15*(0.9*INPUT!$D$9), AC15*INPUT!$D$9)))))","v":-1.6528925619834711},{"$f":"IF(AD5<10,-80/AD19,IF(AND(10<=AD5,AD5<15),-60/AD19,IF(AND(15<=AD5,AD5<18),AD15*(0.5*INPUT!$D$9),IF(AND(18<=AD5,AD5<22),AD15*(0.75*INPUT!$D$9),IF(AND(22<=AD5,AD5<(INPUT!$D$16-0.4)),AD15*(0.9*INPUT!$D$9), AD15*INPUT!$D$9)))))","v":-1.6528925619834711},{"$f":"IF(AE5<10,-80/AE19,IF(AND(10<=AE5,AE5<15),-60/AE19,IF(AND(15<=AE5,AE5<18),AE15*(0.5*INPUT!$D$9),IF(AND(18<=AE5,AE5<22),AE15*(0.75*INPUT!$D$9),IF(AND(22<=AE5,AE5<(INPUT!$D$16-0.4)),AE15*(0.9*INPUT!$D$9), AE15*INPUT!$D$9)))))","v":-1.6528925619834711},{"$f":"IF(AF5<10,-80/AF19,IF(AND(10<=AF5,AF5<15),-60/AF19,IF(AND(15<=AF5,AF5<18),AF15*(0.5*INPUT!$D$9),IF(AND(18<=AF5,AF5<22),AF15*(0.75*INPUT!$D$9),IF(AND(22<=AF5,AF5<(INPUT!$D$16-0.4)),AF15*(0.9*INPUT!$D$9), AF15*INPUT!$D$9)))))","v":-1.6528925619834711},{"$f":"IF(AG5<10,-80/AG19,IF(AND(10<=AG5,AG5<15),-60/AG19,IF(AND(15<=AG5,AG5<18),AG15*(0.5*INPUT!$D$9),IF(AND(18<=AG5,AG5<22),AG15*(0.75*INPUT!$D$9),IF(AND(22<=AG5,AG5<(INPUT!$D$16-0.4)),AG15*(0.9*INPUT!$D$9), AG15*INPUT!$D$9)))))","v":-1.6528925619834711},{"$f":"IF(AH5<10,-80/AH19,IF(AND(10<=AH5,AH5<15),-60/AH19,IF(AND(15<=AH5,AH5<18),AH15*(0.5*INPUT!$D$9),IF(AND(18<=AH5,AH5<22),AH15*(0.75*INPUT!$D$9),IF(AND(22<=AH5,AH5<(INPUT!$D$16-0.4)),AH15*(0.9*INPUT!$D$9), AH15*INPUT!$D$9)))))","v":-1.6528925619834711},{"$f":"IF(AI5<10,-80/AI19,IF(AND(10<=AI5,AI5<15),-60/AI19,IF(AND(15<=AI5,AI5<18),AI15*(0.5*INPUT!$D$9),IF(AND(18<=AI5,AI5<22),AI15*(0.75*INPUT!$D$9),IF(AND(22<=AI5,AI5<(INPUT!$D$16-0.4)),AI15*(0.9*INPUT!$D$9), AI15*INPUT!$D$9)))))","v":-1.6528925619834711},{"$f":"IF(AJ5<10,-80/AJ19,IF(AND(10<=AJ5,AJ5<15),-60/AJ19,IF(AND(15<=AJ5,AJ5<18),AJ15*(0.5*INPUT!$D$9),IF(AND(18<=AJ5,AJ5<22),AJ15*(0.75*INPUT!$D$9),IF(AND(22<=AJ5,AJ5<(INPUT!$D$16-0.4)),AJ15*(0.9*INPUT!$D$9), AJ15*INPUT!$D$9)))))","v":-1.6528925619834711},{"$f":"IF(AK5<10,-80/AK19,IF(AND(10<=AK5,AK5<15),-60/AK19,IF(AND(15<=AK5,AK5<18),AK15*(0.5*INPUT!$D$9),IF(AND(18<=AK5,AK5<22),AK15*(0.75*INPUT!$D$9),IF(AND(22<=AK5,AK5<(INPUT!$D$16-0.4)),AK15*(0.9*INPUT!$D$9), AK15*INPUT!$D$9)))))","v":-1.6528925619834711},{"$f":"IF(AL5<10,-80/AL19,IF(AND(10<=AL5,AL5<15),-60/AL19,IF(AND(15<=AL5,AL5<18),AL15*(0.5*INPUT!$D$9),IF(AND(18<=AL5,AL5<22),AL15*(0.75*INPUT!$D$9),IF(AND(22<=AL5,AL5<(INPUT!$D$16-0.4)),AL15*(0.9*INPUT!$D$9), AL15*INPUT!$D$9)))))","v":-1.6528925619834711},{"$f":"IF(AM5<10,-80/AM19,IF(AND(10<=AM5,AM5<15),-60/AM19,IF(AND(15<=AM5,AM5<18),AM15*(0.5*INPUT!$D$9),IF(AND(18<=AM5,AM5<22),AM15*(0.75*INPUT!$D$9),IF(AND(22<=AM5,AM5<(INPUT!$D$16-0.4)),AM15*(0.9*INPUT!$D$9), AM15*INPUT!$D$9)))))","v":-1.6528925619834711},{"$f":"IF(AN5<10,-80/AN19,IF(AND(10<=AN5,AN5<15),-60/AN19,IF(AND(15<=AN5,AN5<18),AN15*(0.5*INPUT!$D$9),IF(AND(18<=AN5,AN5<22),AN15*(0.75*INPUT!$D$9),IF(AND(22<=AN5,AN5<(INPUT!$D$16-0.4)),AN15*(0.9*INPUT!$D$9), AN15*INPUT!$D$9)))))","v":-1.6528925619834711},{"$f":"IF(AO5<10,-80/AO19,IF(AND(10<=AO5,AO5<15),-60/AO19,IF(AND(15<=AO5,AO5<18),AO15*(0.5*INPUT!$D$9),IF(AND(18<=AO5,AO5<22),AO15*(0.75*INPUT!$D$9),IF(AND(22<=AO5,AO5<(INPUT!$D$16-0.4)),AO15*(0.9*INPUT!$D$9), AO15*INPUT!$D$9)))))","v":-1.6528925619834711},{"$f":"IF(AP5<10,-80/AP19,IF(AND(10<=AP5,AP5<15),-60/AP19,IF(AND(15<=AP5,AP5<18),AP15*(0.5*INPUT!$D$9),IF(AND(18<=AP5,AP5<22),AP15*(0.75*INPUT!$D$9),IF(AND(22<=AP5,AP5<(INPUT!$D$16-0.4)),AP15*(0.9*INPUT!$D$9), AP15*INPUT!$D$9)))))","v":-1.6528925619834711},{"$f":"IF(AQ5<10,-80/AQ19,IF(AND(10<=AQ5,AQ5<15),-60/AQ19,IF(AND(15<=AQ5,AQ5<18),AQ15*(0.5*INPUT!$D$9),IF(AND(18<=AQ5,AQ5<22),AQ15*(0.75*INPUT!$D$9),IF(AND(22<=AQ5,AQ5<(INPUT!$D$16-0.4)),AQ15*(0.9*INPUT!$D$9), AQ15*INPUT!$D$9)))))","v":-1.6528925619834711},{"$f":"IF(AR5<10,-80/AR19,IF(AND(10<=AR5,AR5<15),-60/AR19,IF(AND(15<=AR5,AR5<18),AR15*(0.5*INPUT!$D$9),IF(AND(18<=AR5,AR5<22),AR15*(0.75*INPUT!$D$9),IF(AND(22<=AR5,AR5<(INPUT!$D$16-0.4)),AR15*(0.9*INPUT!$D$9), AR15*INPUT!$D$9)))))","v":-1.6528925619834711},{"$f":"IF(AS5<10,-80/AS19,IF(AND(10<=AS5,AS5<15),-60/AS19,IF(AND(15<=AS5,AS5<18),AS15*(0.5*INPUT!$D$9),IF(AND(18<=AS5,AS5<22),AS15*(0.75*INPUT!$D$9),IF(AND(22<=AS5,AS5<(INPUT!$D$16-0.4)),AS15*(0.9*INPUT!$D$9), AS15*INPUT!$D$9)))))","v":-1.6528925619834711},{"$f":"IF(AT5<10,-80/AT19,IF(AND(10<=AT5,AT5<15),-60/AT19,IF(AND(15<=AT5,AT5<18),AT15*(0.5*INPUT!$D$9),IF(AND(18<=AT5,AT5<22),AT15*(0.75*INPUT!$D$9),IF(AND(22<=AT5,AT5<(INPUT!$D$16-0.4)),AT15*(0.9*INPUT!$D$9), AT15*INPUT!$D$9)))))","v":-1.6528925619834711},{"$f":"IF(AU5<10,-80/AU19,IF(AND(10<=AU5,AU5<15),-60/AU19,IF(AND(15<=AU5,AU5<18),AU15*(0.5*INPUT!$D$9),IF(AND(18<=AU5,AU5<22),AU15*(0.75*INPUT!$D$9),IF(AND(22<=AU5,AU5<(INPUT!$D$16-0.4)),AU15*(0.9*INPUT!$D$9), AU15*INPUT!$D$9)))))","v":-1.2396694214876034},{"$f":"IF(AV5<10,-80/AV19,IF(AND(10<=AV5,AV5<15),-60/AV19,IF(AND(15<=AV5,AV5<18),AV15*(0.5*INPUT!$D$9),IF(AND(18<=AV5,AV5<22),AV15*(0.75*INPUT!$D$9),IF(AND(22<=AV5,AV5<(INPUT!$D$16-0.4)),AV15*(0.9*INPUT!$D$9), AV15*INPUT!$D$9)))))","v":-1.2396694214876034},{"$f":"IF(AW5<10,-80/AW19,IF(AND(10<=AW5,AW5<15),-60/AW19,IF(AND(15<=AW5,AW5<18),AW15*(0.5*INPUT!$D$9),IF(AND(18<=AW5,AW5<22),AW15*(0.75*INPUT!$D$9),IF(AND(22<=AW5,AW5<(INPUT!$D$16-0.4)),AW15*(0.9*INPUT!$D$9), AW15*INPUT!$D$9)))))","v":-1.2396694214876034},{"$f":"IF(AX5<10,-80/AX19,IF(AND(10<=AX5,AX5<15),-60/AX19,IF(AND(15<=AX5,AX5<18),AX15*(0.5*INPUT!$D$9),IF(AND(18<=AX5,AX5<22),AX15*(0.75*INPUT!$D$9),IF(AND(22<=AX5,AX5<(INPUT!$D$16-0.4)),AX15*(0.9*INPUT!$D$9), AX15*INPUT!$D$9)))))","v":-1.2396694214876034},{"$f":"IF(AY5<10,-80/AY19,IF(AND(10<=AY5,AY5<15),-60/AY19,IF(AND(15<=AY5,AY5<18),AY15*(0.5*INPUT!$D$9),IF(AND(18<=AY5,AY5<22),AY15*(0.75*INPUT!$D$9),IF(AND(22<=AY5,AY5<(INPUT!$D$16-0.4)),AY15*(0.9*INPUT!$D$9), AY15*INPUT!$D$9)))))","v":-1.2396694214876034},{"$f":"IF(AZ5<10,-80/AZ19,IF(AND(10<=AZ5,AZ5<15),-60/AZ19,IF(AND(15<=AZ5,AZ5<18),AZ15*(0.5*INPUT!$D$9),IF(AND(18<=AZ5,AZ5<22),AZ15*(0.75*INPUT!$D$9),IF(AND(22<=AZ5,AZ5<(INPUT!$D$16-0.4)),AZ15*(0.9*INPUT!$D$9), AZ15*INPUT!$D$9)))))","v":-1.2396694214876034},{"$f":"IF(BA5<10,-80/BA19,IF(AND(10<=BA5,BA5<15),-60/BA19,IF(AND(15<=BA5,BA5<18),BA15*(0.5*INPUT!$D$9),IF(AND(18<=BA5,BA5<22),BA15*(0.75*INPUT!$D$9),IF(AND(22<=BA5,BA5<(INPUT!$D$16-0.4)),BA15*(0.9*INPUT!$D$9), BA15*INPUT!$D$9)))))","v":-1.2396694214876034},{"$f":"IF(BB5<10,-80/BB19,IF(AND(10<=BB5,BB5<15),-60/BB19,IF(AND(15<=BB5,BB5<18),BB15*(0.5*INPUT!$D$9),IF(AND(18<=BB5,BB5<22),BB15*(0.75*INPUT!$D$9),IF(AND(22<=BB5,BB5<(INPUT!$D$16-0.4)),BB15*(0.9*INPUT!$D$9), BB15*INPUT!$D$9)))))","v":-1.2396694214876034},{"$f":"IF(BC5<10,-80/BC19,IF(AND(10<=BC5,BC5<15),-60/BC19,IF(AND(15<=BC5,BC5<18),BC15*(0.5*INPUT!$D$9),IF(AND(18<=BC5,BC5<22),BC15*(0.75*INPUT!$D$9),IF(AND(22<=BC5,BC5<(INPUT!$D$16-0.4)),BC15*(0.9*INPUT!$D$9), BC15*INPUT!$D$9)))))","v":-1.2396694214876034},{"$f":"IF(BD5<10,-80/BD19,IF(AND(10<=BD5,BD5<15),-60/BD19,IF(AND(15<=BD5,BD5<18),BD15*(0.5*INPUT!$D$9),IF(AND(18<=BD5,BD5<22),BD15*(0.75*INPUT!$D$9),IF(AND(22<=BD5,BD5<(INPUT!$D$16-0.4)),BD15*(0.9*INPUT!$D$9), BD15*INPUT!$D$9)))))","v":-1.2396694214876034},{"$f":"IF(BE5<10,-80/BE19,IF(AND(10<=BE5,BE5<15),-60/BE19,IF(AND(15<=BE5,BE5<18),BE15*(0.5*INPUT!$D$9),IF(AND(18<=BE5,BE5<22),BE15*(0.75*INPUT!$D$9),IF(AND(22<=BE5,BE5<(INPUT!$D$16-0.4)),BE15*(0.9*INPUT!$D$9), BE15*INPUT!$D$9)))))","v":-1.2396694214876034},{"$f":"IF(BF5<10,-80/BF19,IF(AND(10<=BF5,BF5<15),-60/BF19,IF(AND(15<=BF5,BF5<18),BF15*(0.5*INPUT!$D$9),IF(AND(18<=BF5,BF5<22),BF15*(0.75*INPUT!$D$9),IF(AND(22<=BF5,BF5<(INPUT!$D$16-0.4)),BF15*(0.9*INPUT!$D$9), BF15*INPUT!$D$9)))))","v":-1.2396694214876034},{"$f":"IF(BG5<10,-80/BG19,IF(AND(10<=BG5,BG5<15),-60/BG19,IF(AND(15<=BG5,BG5<18),BG15*(0.5*INPUT!$D$9),IF(AND(18<=BG5,BG5<22),BG15*(0.75*INPUT!$D$9),IF(AND(22<=BG5,BG5<(INPUT!$D$16-0.4)),BG15*(0.9*INPUT!$D$9), BG15*INPUT!$D$9)))))","v":-1.2396694214876034},{"$f":"IF(BH5<10,-80/BH19,IF(AND(10<=BH5,BH5<15),-60/BH19,IF(AND(15<=BH5,BH5<18),BH15*(0.5*INPUT!$D$9),IF(AND(18<=BH5,BH5<22),BH15*(0.75*INPUT!$D$9),IF(AND(22<=BH5,BH5<(INPUT!$D$16-0.4)),BH15*(0.9*INPUT!$D$9), BH15*INPUT!$D$9)))))","v":-1.2396694214876034},{"$f":"IF(BI5<10,-80/BI19,IF(AND(10<=BI5,BI5<15),-60/BI19,IF(AND(15<=BI5,BI5<18),BI15*(0.5*INPUT!$D$9),IF(AND(18<=BI5,BI5<22),BI15*(0.75*INPUT!$D$9),IF(AND(22<=BI5,BI5<(INPUT!$D$16-0.4)),BI15*(0.9*INPUT!$D$9), BI15*INPUT!$D$9)))))","v":-1.2396694214876034},{"$f":"IF(BJ5<10,-80/BJ19,IF(AND(10<=BJ5,BJ5<15),-60/BJ19,IF(AND(15<=BJ5,BJ5<18),BJ15*(0.5*INPUT!$D$9),IF(AND(18<=BJ5,BJ5<22),BJ15*(0.75*INPUT!$D$9),IF(AND(22<=BJ5,BJ5<(INPUT!$D$16-0.4)),BJ15*(0.9*INPUT!$D$9), BJ15*INPUT!$D$9)))))","v":-1.2396694214876034},{"$f":"IF(BK5<10,-80/BK19,IF(AND(10<=BK5,BK5<15),-60/BK19,IF(AND(15<=BK5,BK5<18),BK15*(0.5*INPUT!$D$9),IF(AND(18<=BK5,BK5<22),BK15*(0.75*INPUT!$D$9),IF(AND(22<=BK5,BK5<(INPUT!$D$16-0.4)),BK15*(0.9*INPUT!$D$9), BK15*INPUT!$D$9)))))","v":-1.2396694214876034},{"$f":"IF(BL5<10,-80/BL19,IF(AND(10<=BL5,BL5<15),-60/BL19,IF(AND(15<=BL5,BL5<18),BL15*(0.5*INPUT!$D$9),IF(AND(18<=BL5,BL5<22),BL15*(0.75*INPUT!$D$9),IF(AND(22<=BL5,BL5<(INPUT!$D$16-0.4)),BL15*(0.9*INPUT!$D$9), BL15*INPUT!$D$9)))))","v":-1.2396694214876034},{"$f":"IF(BM5<10,-80/BM19,IF(AND(10<=BM5,BM5<15),-60/BM19,IF(AND(15<=BM5,BM5<18),BM15*(0.5*INPUT!$D$9),IF(AND(18<=BM5,BM5<22),BM15*(0.75*INPUT!$D$9),IF(AND(22<=BM5,BM5<(INPUT!$D$16-0.4)),BM15*(0.9*INPUT!$D$9), BM15*INPUT!$D$9)))))","v":-1.2396694214876034},{"$f":"IF(BN5<10,-80/BN19,IF(AND(10<=BN5,BN5<15),-60/BN19,IF(AND(15<=BN5,BN5<18),BN15*(0.5*INPUT!$D$9),IF(AND(18<=BN5,BN5<22),BN15*(0.75*INPUT!$D$9),IF(AND(22<=BN5,BN5<(INPUT!$D$16-0.4)),BN15*(0.9*INPUT!$D$9), BN15*INPUT!$D$9)))))","v":-1.2396694214876034},{"$f":"IF(BO5<10,-80/BO19,IF(AND(10<=BO5,BO5<15),-60/BO19,IF(AND(15<=BO5,BO5<18),BO15*(0.5*INPUT!$D$9),IF(AND(18<=BO5,BO5<22),BO15*(0.75*INPUT!$D$9),IF(AND(22<=BO5,BO5<(INPUT!$D$16-0.4)),BO15*(0.9*INPUT!$D$9), BO15*INPUT!$D$9)))))","v":-1.2396694214876034},{"$f":"IF(BP5<10,-80/BP19,IF(AND(10<=BP5,BP5<15),-60/BP19,IF(AND(15<=BP5,BP5<18),BP15*(0.5*INPUT!$D$9),IF(AND(18<=BP5,BP5<22),BP15*(0.75*INPUT!$D$9),IF(AND(22<=BP5,BP5<(INPUT!$D$16-0.4)),BP15*(0.9*INPUT!$D$9), BP15*INPUT!$D$9)))))","v":13.16166762930075},{"$f":"IF(BQ5<10,-80/BQ19,IF(AND(10<=BQ5,BQ5<15),-60/BQ19,IF(AND(15<=BQ5,BQ5<18),BQ15*(0.5*INPUT!$D$9),IF(AND(18<=BQ5,BQ5<22),BQ15*(0.75*INPUT!$D$9),IF(AND(22<=BQ5,BQ5<(INPUT!$D$16-0.4)),BQ15*(0.9*INPUT!$D$9), BQ15*INPUT!$D$9)))))","v":13.839910983309217},{"$f":"IF(BR5<10,-80/BR19,IF(AND(10<=BR5,BR5<15),-60/BR19,IF(AND(15<=BR5,BR5<18),BR15*(0.5*INPUT!$D$9),IF(AND(18<=BR5,BR5<22),BR15*(0.75*INPUT!$D$9),IF(AND(22<=BR5,BR5<(INPUT!$D$16-0.4)),BR15*(0.9*INPUT!$D$9), BR15*INPUT!$D$9)))))","v":14.526270185909759},{"$f":"IF(BS5<10,-80/BS19,IF(AND(10<=BS5,BS5<15),-60/BS19,IF(AND(15<=BS5,BS5<18),BS15*(0.5*INPUT!$D$9),IF(AND(18<=BS5,BS5<22),BS15*(0.75*INPUT!$D$9),IF(AND(22<=BS5,BS5<(INPUT!$D$16-0.4)),BS15*(0.9*INPUT!$D$9), BS15*INPUT!$D$9)))))","v":15.220050695534539},{"$f":"IF(BT5<10,-80/BT19,IF(AND(10<=BT5,BT5<15),-60/BT19,IF(AND(15<=BT5,BT5<18),BT15*(0.5*INPUT!$D$9),IF(AND(18<=BT5,BT5<22),BT15*(0.75*INPUT!$D$9),IF(AND(22<=BT5,BT5<(INPUT!$D$16-0.4)),BT15*(0.9*INPUT!$D$9), BT15*INPUT!$D$9)))))","v":15.920570812532425},{"$f":"IF(BU5<10,-80/BU19,IF(AND(10<=BU5,BU5<15),-60/BU19,IF(AND(15<=BU5,BU5<18),BU15*(0.5*INPUT!$D$9),IF(AND(18<=BU5,BU5<22),BU15*(0.75*INPUT!$D$9),IF(AND(22<=BU5,BU5<(INPUT!$D$16-0.4)),BU15*(0.9*INPUT!$D$9), BU15*INPUT!$D$9)))))","v":16.825275128049125},{"$f":"IF(BV5<10,-80/BV19,IF(AND(10<=BV5,BV5<15),-60/BV19,IF(AND(15<=BV5,BV5<18),BV15*(0.5*INPUT!$D$9),IF(AND(18<=BV5,BV5<22),BV15*(0.75*INPUT!$D$9),IF(AND(22<=BV5,BV5<(INPUT!$D$16-0.4)),BV15*(0.9*INPUT!$D$9), BV15*INPUT!$D$9)))))","v":17.754979443565823},{"$f":"IF(BW5<10,-80/BW19,IF(AND(10<=BW5,BW5<15),-60/BW19,IF(AND(15<=BW5,BW5<18),BW15*(0.5*INPUT!$D$9),IF(AND(18<=BW5,BW5<22),BW15*(0.75*INPUT!$D$9),IF(AND(22<=BW5,BW5<(INPUT!$D$16-0.4)),BW15*(0.9*INPUT!$D$9), BW15*INPUT!$D$9)))))","v":18.632946998193496},{"$f":"IF(BX5<10,-80/BX19,IF(AND(10<=BX5,BX5<15),-60/BX19,IF(AND(15<=BX5,BX5<18),BX15*(0.5*INPUT!$D$9),IF(AND(18<=BX5,BX5<22),BX15*(0.75*INPUT!$D$9),IF(AND(22<=BX5,BX5<(INPUT!$D$16-0.4)),BX15*(0.9*INPUT!$D$9), BX15*INPUT!$D$9)))))","v":19.524680159041342},{"$f":"IF(BY5<10,-80/BY19,IF(AND(10<=BY5,BY5<15),-60/BY19,IF(AND(15<=BY5,BY5<18),BY15*(0.5*INPUT!$D$9),IF(AND(18<=BY5,BY5<22),BY15*(0.75*INPUT!$D$9),IF(AND(22<=BY5,BY5<(INPUT!$D$16-0.4)),BY15*(0.9*INPUT!$D$9), BY15*INPUT!$D$9)))))","v":20.429529248980785},{"$f":"IF(BZ5<10,-80/BZ19,IF(AND(10<=BZ5,BZ5<15),-60/BZ19,IF(AND(15<=BZ5,BZ5<18),BZ15*(0.5*INPUT!$D$9),IF(AND(18<=BZ5,BZ5<22),BZ15*(0.75*INPUT!$D$9),IF(AND(22<=BZ5,BZ5<(INPUT!$D$16-0.4)),BZ15*(0.9*INPUT!$D$9), BZ15*INPUT!$D$9)))))","v":21.34684665500739},{"$f":"IF(CA5<10,-80/CA19,IF(AND(10<=CA5,CA5<15),-60/CA19,IF(AND(15<=CA5,CA5<18),CA15*(0.5*INPUT!$D$9),IF(AND(18<=CA5,CA5<22),CA15*(0.75*INPUT!$D$9),IF(AND(22<=CA5,CA5<(INPUT!$D$16-0.4)),CA15*(0.9*INPUT!$D$9), CA15*INPUT!$D$9)))))","v":22.27598773248069},{"$f":"IF(CB5<10,-80/CB19,IF(AND(10<=CB5,CB5<15),-60/CB19,IF(AND(15<=CB5,CB5<18),CB15*(0.5*INPUT!$D$9),IF(AND(18<=CB5,CB5<22),CB15*(0.75*INPUT!$D$9),IF(AND(22<=CB5,CB5<(INPUT!$D$16-0.4)),CB15*(0.9*INPUT!$D$9), CB15*INPUT!$D$9)))))","v":23.216311655464313},{"$f":"IF(CC5<10,-80/CC19,IF(AND(10<=CC5,CC5<15),-60/CC19,IF(AND(15<=CC5,CC5<18),CC15*(0.5*INPUT!$D$9),IF(AND(18<=CC5,CC5<22),CC15*(0.75*INPUT!$D$9),IF(AND(22<=CC5,CC5<(INPUT!$D$16-0.4)),CC15*(0.9*INPUT!$D$9), CC15*INPUT!$D$9)))))","v":24.167182215255011},{"$f":"IF(CD5<10,-80/CD19,IF(AND(10<=CD5,CD5<15),-60/CD19,IF(AND(15<=CD5,CD5<18),CD15*(0.5*INPUT!$D$9),IF(AND(18<=CD5,CD5<22),CD15*(0.75*INPUT!$D$9),IF(AND(22<=CD5,CD5<(INPUT!$D$16-0.4)),CD15*(0.9*INPUT!$D$9), CD15*INPUT!$D$9)))))","v":37.691952853610388},{"$f":"IF(CE5<10,-80/CE19,IF(AND(10<=CE5,CE5<15),-60/CE19,IF(AND(15<=CE5,CE5<18),CE15*(0.5*INPUT!$D$9),IF(AND(18<=CE5,CE5<22),CE15*(0.75*INPUT!$D$9),IF(AND(22<=CE5,CE5<(INPUT!$D$16-0.4)),CE15*(0.9*INPUT!$D$9), CE15*INPUT!$D$9)))))","v":39.147068911181307},{"$f":"IF(CF5<10,-80/CF19,IF(AND(10<=CF5,CF5<15),-60/CF19,IF(AND(15<=CF5,CF5<18),CF15*(0.5*INPUT!$D$9),IF(AND(18<=CF5,CF5<22),CF15*(0.75*INPUT!$D$9),IF(AND(22<=CF5,CF5<(INPUT!$D$16-0.4)),CF15*(0.9*INPUT!$D$9), CF15*INPUT!$D$9)))))","v":40.615194413166101},{"$f":"IF(CG5<10,-80/CG19,IF(AND(10<=CG5,CG5<15),-60/CG19,IF(AND(15<=CG5,CG5<18),CG15*(0.5*INPUT!$D$9),IF(AND(18<=CG5,CG5<22),CG15*(0.75*INPUT!$D$9),IF(AND(22<=CG5,CG5<(INPUT!$D$16-0.4)),CG15*(0.9*INPUT!$D$9), CG15*INPUT!$D$9)))))","v":42.095413273966706},{"$f":"IF(CH5<10,-80/CH19,IF(AND(10<=CH5,CH5<15),-60/CH19,IF(AND(15<=CH5,CH5<18),CH15*(0.5*INPUT!$D$9),IF(AND(18<=CH5,CH5<22),CH15*(0.75*INPUT!$D$9),IF(AND(22<=CH5,CH5<(INPUT!$D$16-0.4)),CH15*(0.9*INPUT!$D$9), CH15*INPUT!$D$9)))))","v":43.586821255577817},{"$f":"IF(CI5<10,-80/CI19,IF(AND(10<=CI5,CI5<15),-60/CI19,IF(AND(15<=CI5,CI5<18),CI15*(0.5*INPUT!$D$9),IF(AND(18<=CI5,CI5<22),CI15*(0.75*INPUT!$D$9),IF(AND(22<=CI5,CI5<(INPUT!$D$16-0.4)),CI15*(0.9*INPUT!$D$9), CI15*INPUT!$D$9)))))","v":45.088526756392035},{"$f":"IF(CJ5<10,-80/CJ19,IF(AND(10<=CJ5,CJ5<15),-60/CJ19,IF(AND(15<=CJ5,CJ5<18),CJ15*(0.5*INPUT!$D$9),IF(AND(18<=CJ5,CJ5<22),CJ15*(0.75*INPUT!$D$9),IF(AND(22<=CJ5,CJ5<(INPUT!$D$16-0.4)),CJ15*(0.9*INPUT!$D$9), CJ15*INPUT!$D$9)))))","v":46.599651540305736},{"$f":"IF(CK5<10,-80/CK19,IF(AND(10<=CK5,CK5<15),-60/CK19,IF(AND(15<=CK5,CK5<18),CK15*(0.5*INPUT!$D$9),IF(AND(18<=CK5,CK5<22),CK15*(0.75*INPUT!$D$9),IF(AND(22<=CK5,CK5<(INPUT!$D$16-0.4)),CK15*(0.9*INPUT!$D$9), CK15*INPUT!$D$9)))))","v":48.119331408307907},{"$f":"IF(CL5<10,-80/CL19,IF(AND(10<=CL5,CL5<15),-60/CL19,IF(AND(15<=CL5,CL5<18),CL15*(0.5*INPUT!$D$9),IF(AND(18<=CL5,CL5<22),CL15*(0.75*INPUT!$D$9),IF(AND(22<=CL5,CL5<(INPUT!$D$16-0.4)),CL15*(0.9*INPUT!$D$9), CL15*INPUT!$D$9)))))","v":49.646716814665702},{"$f":"IF(CM5<10,-80/CM19,IF(AND(10<=CM5,CM5<15),-60/CM19,IF(AND(15<=CM5,CM5<18),CM15*(0.5*INPUT!$D$9),IF(AND(18<=CM5,CM5<22),CM15*(0.75*INPUT!$D$9),IF(AND(22<=CM5,CM5<(INPUT!$D$16-0.4)),CM15*(0.9*INPUT!$D$9), CM15*INPUT!$D$9)))))","v":51.595105060840339},{"$f":"IF(CN5<10,-80/CN19,IF(AND(10<=CN5,CN5<15),-60/CN19,IF(AND(15<=CN5,CN5<18),CN15*(0.5*INPUT!$D$9),IF(AND(18<=CN5,CN5<22),CN15*(0.75*INPUT!$D$9),IF(AND(22<=CN5,CN5<(INPUT!$D$16-0.4)),CN15*(0.9*INPUT!$D$9), CN15*INPUT!$D$9)))))","v":53.580993307014971},{"$f":"IF(CO5<10,-80/CO19,IF(AND(10<=CO5,CO5<15),-60/CO19,IF(AND(15<=CO5,CO5<18),CO15*(0.5*INPUT!$D$9),IF(AND(18<=CO5,CO5<22),CO15*(0.75*INPUT!$D$9),IF(AND(22<=CO5,CO5<(INPUT!$D$16-0.4)),CO15*(0.9*INPUT!$D$9), CO15*INPUT!$D$9)))))","v":55.455067904075612},{"$f":"IF(CP5<10,-80/CP19,IF(AND(10<=CP5,CP5<15),-60/CP19,IF(AND(15<=CP5,CP5<18),CP15*(0.5*INPUT!$D$9),IF(AND(18<=CP5,CP5<22),CP15*(0.75*INPUT!$D$9),IF(AND(22<=CP5,CP5<(INPUT!$D$16-0.4)),CP15*(0.9*INPUT!$D$9), CP15*INPUT!$D$9)))))","v":57.348843696303739},{"$f":"IF(CQ5<10,-80/CQ19,IF(AND(10<=CQ5,CQ5<15),-60/CQ19,IF(AND(15<=CQ5,CQ5<18),CQ15*(0.5*INPUT!$D$9),IF(AND(18<=CQ5,CQ5<22),CQ15*(0.75*INPUT!$D$9),IF(AND(22<=CQ5,CQ5<(INPUT!$D$16-0.4)),CQ15*(0.9*INPUT!$D$9), CQ15*INPUT!$D$9)))))","v":59.261492573069496},{"$f":"IF(CR5<10,-80/CR19,IF(AND(10<=CR5,CR5<15),-60/CR19,IF(AND(15<=CR5,CR5<18),CR15*(0.5*INPUT!$D$9),IF(AND(18<=CR5,CR5<22),CR15*(0.75*INPUT!$D$9),IF(AND(22<=CR5,CR5<(INPUT!$D$16-0.4)),CR15*(0.9*INPUT!$D$9), CR15*INPUT!$D$9)))))","v":61.192189124912169},{"$f":"IF(CS5<10,-80/CS19,IF(AND(10<=CS5,CS5<15),-60/CS19,IF(AND(15<=CS5,CS5<18),CS15*(0.5*INPUT!$D$9),IF(AND(18<=CS5,CS5<22),CS15*(0.75*INPUT!$D$9),IF(AND(22<=CS5,CS5<(INPUT!$D$16-0.4)),CS15*(0.9*INPUT!$D$9), CS15*INPUT!$D$9)))))","v":63.140111382421281},{"$f":"IF(CT5<10,-80/CT19,IF(AND(10<=CT5,CT5<15),-60/CT19,IF(AND(15<=CT5,CT5<18),CT15*(0.5*INPUT!$D$9),IF(AND(18<=CT5,CT5<22),CT15*(0.75*INPUT!$D$9),IF(AND(22<=CT5,CT5<(INPUT!$D$16-0.4)),CT15*(0.9*INPUT!$D$9), CT15*INPUT!$D$9)))))","v":65.104441519575204},{"$f":"IF(CU5<10,-80/CU19,IF(AND(10<=CU5,CU5<15),-60/CU19,IF(AND(15<=CU5,CU5<18),CU15*(0.5*INPUT!$D$9),IF(AND(18<=CU5,CU5<22),CU15*(0.75*INPUT!$D$9),IF(AND(22<=CU5,CU5<(INPUT!$D$16-0.4)),CU15*(0.9*INPUT!$D$9), CU15*INPUT!$D$9)))))","v":67.084366522619064},{"$f":"IF(CV5<10,-80/CV19,IF(AND(10<=CV5,CV5<15),-60/CV19,IF(AND(15<=CV5,CV5<18),CV15*(0.5*INPUT!$D$9),IF(AND(18<=CV5,CV5<22),CV15*(0.75*INPUT!$D$9),IF(AND(22<=CV5,CV5<(INPUT!$D$16-0.4)),CV15*(0.9*INPUT!$D$9), CV15*INPUT!$D$9)))))","v":82.89489459061582},{"$f":"IF(CW5<10,-80/CW19,IF(AND(10<=CW5,CW5<15),-60/CW19,IF(AND(15<=CW5,CW5<18),CW15*(0.5*INPUT!$D$9),IF(AND(18<=CW5,CW5<22),CW15*(0.75*INPUT!$D$9),IF(AND(22<=CW5,CW5<(INPUT!$D$16-0.4)),CW15*(0.9*INPUT!$D$9), CW15*INPUT!$D$9)))))","v":85.305332295526185},{"$f":"IF(CX5<10,-80/CX19,IF(AND(10<=CX5,CX5<15),-60/CX19,IF(AND(15<=CX5,CX5<18),CX15*(0.5*INPUT!$D$9),IF(AND(18<=CX5,CX5<22),CX15*(0.75*INPUT!$D$9),IF(AND(22<=CX5,CX5<(INPUT!$D$16-0.4)),CX15*(0.9*INPUT!$D$9), CX15*INPUT!$D$9)))))","v":87.731599070164748},{"$f":"IF(CY5<10,-80/CY19,IF(AND(10<=CY5,CY5<15),-60/CY19,IF(AND(15<=CY5,CY5<18),CY15*(0.5*INPUT!$D$9),IF(AND(18<=CY5,CY5<22),CY15*(0.75*INPUT!$D$9),IF(AND(22<=CY5,CY5<(INPUT!$D$16-0.4)),CY15*(0.9*INPUT!$D$9), CY15*INPUT!$D$9)))))","v":90.17274963859785},{"$f":"IF(CZ5<10,-80/CZ19,IF(AND(10<=CZ5,CZ5<15),-60/CZ19,IF(AND(15<=CZ5,CZ5<18),CZ15*(0.5*INPUT!$D$9),IF(AND(18<=CZ5,CZ5<22),CZ15*(0.75*INPUT!$D$9),IF(AND(22<=CZ5,CZ5<(INPUT!$D$16-0.4)),CZ15*(0.9*INPUT!$D$9), CZ15*INPUT!$D$9)))))","v":92.627847934113134},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null," "]
[{"$f":"A5","v":"DBH"},null,null,null," "," "," "," ",{"$f":"I5","v":0.66},0.91,1.1600000000000001,1.4100000000000001,1.6600000000000001,1.9100000000000001,2.16,2.41,2.66,2.91,3.16,3.41,3.66,3.91,4.16,4.41,4.66,4.91,5.16,5.41,5.66,5.91,6.16,6.41,6.66,6.91,7.16,7.41,7.66,7.91,8.16,8.41,8.66,8.91,9.16,9.41,9.66,9.91,10.16,10.41,10.66,10.91,11.16,11.41,11.66,11.91,12.16,12.41,12.66,12.91,13.141011044789058,13.369741650765896,13.596140772783651,13.820161752075101,14.041762096588403,14.26090327533506,{"$f":"BM5","v":14.477550525416776},14.691672670536901,14.903241949928345,15.112233856744007,15.318626985058657,15.522402884723814,15.723545923400225,15.922043155166989,16.172043155166989,16.422043155166989,{"$f":"BW5","v":16.652188093430809},16.880455495330501,17.106811873429915,17.331226126410986,17.553669440644967,17.774115196958011,17.992538882181634,{"$f":"CD5","v":18.208918005113961},18.423232016550205,18.635462233070946,18.845591764304377,19.053605443404035,19.259489760506895,{"$f":"CJ5","v":19.463232798957865},19.664824174106261,19.864254974497577,20.114254974497577,20.364254974497577,20.595963604942412,20.826164049403307,21.054832214469808,21.281945376933326,21.507482136518529,21.731422370743793,21.953747191770926,22.174438905114215,22.393480970088007,22.610857961880672,22.82655553515092,23.040560389049961," "," "," "," "," "," "," "," "," "," "," "]
["DIB small end",null,null,null,null,null," ",null,{"$f":"I5-((INPUT!$D$13/4)*1)-1","v":-2.34},{"$f":"J5-((INPUT!$D$13/4)*1)-1","v":-2.09},{"$f":"K5-((INPUT!$D$13/4)*1)-1","v":-1.8399999999999999},{"$f":"L5-((INPUT!$D$13/4)*1)-1","v":-1.5899999999999999},{"$f":"M5-((INPUT!$D$13/4)*1)-1","v":-1.3399999999999999},{"$f":"N5-((INPUT!$D$13/4)*1)-1","v":-1.0899999999999999},{"$f":"O5-((INPUT!$D$13/4)*1)-1","v":-0.83999999999999986},{"$f":"P5-((INPUT!$D$13/4)*1)-1","v":-0.58999999999999986},{"$f":"Q5-((INPUT!$D$13/4)*1)-1","v":-0.33999999999999986},{"$f":"R5-((INPUT!$D$13/4)*1)-1","v":-8.9999999999999858E-2},{"$f":"S5-((INPUT!$D$13/4)*1)-1","v":0.16000000000000014},{"$f":"T5-((INPUT!$D$13/4)*1)-1","v":0.41000000000000014},{"$f":"U5-((INPUT!$D$13/4)*1)-1","v":0.66000000000000014},{"$f":"V5-((INPUT!$D$13/4)*1)-1","v":0.91000000000000014},{"$f":"W5-((INPUT!$D$13/4)*1)-1","v":1.1600000000000001},{"$f":"X5-((INPUT!$D$13/4)*1)-1","v":1.4100000000000001},{"$f":"Y5-((INPUT!$D$13/4)*1)-1","v":1.6600000000000001},{"$f":"Z5-((INPUT!$D$13/4)*1)-1","v":1.9100000000000001},{"$f":"AA5-((INPUT!$D$13/4)*1)-1","v":2.16},{"$f":"AB5-((INPUT!$D$13/4)*1)-1","v":2.41},{"$f":"AC5-((INPUT!$D$13/4)*1)-1","v":2.66},{"$f":"AD5-((INPUT!$D$13/4)*1)-1","v":2.91},{"$f":"AE5-((INPUT!$D$13/4)*1)-1","v":3.16},{"$f":"AF5-((INPUT!$D$13/4)*1)-1","v":3.41},{"$f":"AG5-((INPUT!$D$13/4)*1)-1","v":3.66},{"$f":"AH5-((INPUT!$D$13/4)*1)-1","v":3.91},{"$f":"AI5-((INPUT!$D$13/4)*1)-1","v":4.16},{"$f":"AJ5-((INPUT!$D$13/4)*1)-1","v":4.41},{"$f":"AK5-((INPUT!$D$13/4)*1)-1","v":4.66},{"$f":"AL5-((INPUT!$D$13/4)*1)-1","v":4.91},{"$f":"AM5-((INPUT!$D$13/4)*1)-1","v":5.16},{"$f":"AN5-((INPUT!$D$13/4)*1)-1","v":5.41},{"$f":"AO5-((INPUT!$D$13/4)*1)-1","v":5.66},{"$f":"AP5-((INPUT!$D$13/4)*1)-1","v":5.91},{"$f":"AQ5-((INPUT!$D$13/4)*1)-1","v":6.16},{"$f":"AR5-((INPUT!$D$13/4)*1)-1","v":6.41},{"$f":"AS5-((INPUT!$D$13/4)*1)-1","v":6.66},{"$f":"AT5-((INPUT!$D$13/4)*1)-1","v":6.91},{"$f":"AU5-((INPUT!$D$13/4)*1)-1","v":7.16},{"$f":"AV5-((INPUT!$D$13/4)*1)-1","v":7.41},{"$f":"AW5-((INPUT!$D$13/4)*1)-1","v":7.66},{"$f":"AX5-((INPUT!$D$13/4)*1)-1","v":7.91},{"$f":"AY5-((INPUT!$D$13/4)*1)-1","v":8.16},{"$f":"AZ5-((INPUT!$D$13/4)*1)-1","v":8.41},{"$f":"BA5-((INPUT!$D$13/4)*1)-1","v":8.66},{"$f":"BB5-((INPUT!$D$13/4)*1)-1","v":8.91},{"$f":"BC5-((INPUT!$D$13/4)*1)-1","v":9.16},{"$f":"BD5-((INPUT!$D$13/4)*1)-1","v":9.41},{"$f":"BE5-((INPUT!$D$13/4)*1)-1","v":9.66},{"$f":"BF5-((INPUT!$D$13/4)*1)-1","v":9.91},{"$f":"BG5-((INPUT!$D$13/4)*1)-1","v":10.141011044789058},{"$f":"BH5-((INPUT!$D$13/4)*1)-1","v":10.369741650765896},{"$f":"BI5-((INPUT!$D$13/4)*1)-1","v":10.596140772783651},{"$f":"BJ5-((INPUT!$D$13/4)*1)-1","v":10.820161752075101},{"$f":"BK5-((INPUT!$D$13/4)*1)-1","v":11.041762096588403},{"$f":"BL5-((INPUT!$D$13/4)*1)-1","v":11.26090327533506},{"$f":"BM5-((INPUT!$D$13/4)*1)-1","v":11.477550525416776},{"$f":"BN5-((INPUT!$D$13/4)*1)-1","v":11.691672670536901},{"$f":"BO5-((INPUT!$D$13/4)*1)-1","v":11.903241949928345},{"$f":"BP5-((INPUT!$D$13/4)*1)-1","v":12.112233856744007},{"$f":"BQ5-((INPUT!$D$13/4)*1)-1","v":12.318626985058657},{"$f":"BR5-((INPUT!$D$13/4)*1)-1","v":12.522402884723814},{"$f":"BS5-((INPUT!$D$13/4)*1)-1","v":12.723545923400225},{"$f":"BT5-((INPUT!$D$13/4)*1)-1","v":12.922043155166989},{"$f":"BU5-((INPUT!$D$13/4)*1)-1","v":13.172043155166989},{"$f":"BV5-((INPUT!$D$13/4)*1)-1","v":13.422043155166989},{"$f":"BW5-((INPUT!$D$13/4)*1)-1","v":13.652188093430809},{"$f":"BX5-((INPUT!$D$13/4)*1)-1","v":13.880455495330501},{"$f":"BY5-((INPUT!$D$13/4)*1)-1","v":14.106811873429915},{"$f":"BZ5-((INPUT!$D$13/4)*1)-1","v":14.331226126410986},{"$f":"CA5-((INPUT!$D$13/4)*1)-1","v":14.553669440644967},{"$f":"CB5-((INPUT!$D$13/4)*1)-1","v":14.774115196958011},{"$f":"CC5-((INPUT!$D$13/4)*1)-1","v":14.992538882181634},{"$f":"CD5-((INPUT!$D$13/4)*1)-1","v":15.208918005113961},{"$f":"CE5-((INPUT!$D$13/4)*1)-1","v":15.423232016550205},{"$f":"CF5-((INPUT!$D$13/4)*1)-1","v":15.635462233070946},{"$f":"CG5-((INPUT!$D$13/4)*1)-1","v":15.845591764304377},{"$f":"CH5-((INPUT!$D$13/4)*1)-1","v":16.053605443404035},{"$f":"CI5-((INPUT!$D$13/4)*1)-1","v":16.259489760506895},{"$f":"CJ5-((INPUT!$D$13/4)*1)-1","v":16.463232798957865},{"$f":"CK5-((INPUT!$D$13/4)*1)-1","v":16.664824174106261},{"$f":"CL5-((INPUT!$D$13/4)*1)-1","v":16.864254974497577},{"$f":"CM5-((INPUT!$D$13/4)*1)-1","v":17.114254974497577},{"$f":"CN5-((INPUT!$D$13/4)*1)-1","v":17.364254974497577},{"$f":"CO5-((INPUT!$D$13/4)*1)-1","v":17.595963604942412},{"$f":"CP5-((INPUT!$D$13/4)*1)-1","v":17.826164049403307},{"$f":"CQ5-((INPUT!$D$13/4)*1)-1","v":18.054832214469808},{"$f":"CR5-((INPUT!$D$13/4)*1)-1","v":18.281945376933326},{"$f":"CS5-((INPUT!$D$13/4)*1)-1","v":18.507482136518529},{"$f":"CT5-((INPUT!$D$13/4)*1)-1","v":18.731422370743793},{"$f":"CU5-((INPUT!$D$13/4)*1)-1","v":18.953747191770926},{"$f":"CV5-((INPUT!$D$13/4)*1)-1","v":19.174438905114215},{"$f":"CW5-((INPUT!$D$13/4)*1)-1","v":19.393480970088007},{"$f":"CX5-((INPUT!$D$13/4)*1)-1","v":19.610857961880672},{"$f":"CY5-((INPUT!$D$13/4)*1)-1","v":19.82655553515092},{"$f":"CZ5-((INPUT!$D$13/4)*1)-1","v":20.040560389049961}]
["Corresponding Cells",null,null,null,"B13","C13","D13","E13","F13","G13","H13","I13","J13","K13","L13","M13","N13","O13","P13","Q13","R13","S13","T13","U13","V13","W13","X13","Y13","Z13","AA13","AB13","AC13","AD13","AE13","AF13","AG13","AH13","AI13","AJ13","AK13","AL13","AM13","AN13","AO13","AP13","AQ13","AR13","AS13","AT13","AU13","AV13","AW13","AX13","AY13","AZ13","BA13","BB13","BC13","BD13","BE13","BF13","BG13","BH13","BI13","BJ13","BK13","BL13","BM13","BN13","BO13","BP13","BQ13","BR13","BS13","BT13","BU13","BV13","BW13","BX13","BY13","BZ13","CA13","CB13","CC13","CD13","CE13","CF13","CG13","CH13","CI13","CJ13","CK13","CL13","CM13","CN13","CO13","CP13","CQ13","CR13","CS13","CT13","CU13","CV13","CW13 "]
["Commercial Nut Production (Year) Method 1",null,null,null,{"$f":"MATCH(0.5,E9:CZ9,1)","v":25},null,null,null,null,null,null," "]
["Commercial Nut Production (Year) Method 2",null,null,null,{"$f":"MATCH(Calculations!P6,E14:CZ14,1)","v":10},{"$f":"IF(E28>F28,IF(E28-F28=Calculations!$E$26,1,IF(E28-F28=Calculations!$F$26,2,IF(E28-F28=Calculations!$G$26,3,IF(E28-F28=Calculations!$H$26,4,IF(E28-F28=Calculations!$I$26,5,IF(E28-F28=Calculations!$J$26,6,IF(E28-F28=Calculations!$K$26,7,\" \"))))))),\" \")","v":" "},null," ",null,null," "]
["Year",null,null,null,1,2,3,{"$f":"G30+1","v":4},{"$f":"H30+1","v":5},6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,{"$f":"BT30+1","v":69},{"$f":"BU30+1","v":70},{"$f":"BV30+1","v":71},72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100," "," "," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null," ",null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["Total Nut Yield per Acre (lbs)",null,null,null,null,null,null,null,{"$f":"I14*I19","v":60.439664829285405},{"$f":"J14*J19","v":62.667176589494915},67.831598759662171,74.414818229325945,82.416834998486209,91.837649067142962,102.67726043529625,114.93566910294599,128.61287507009226,143.70887833673501,160.2236789028743,178.15727676851003,197.50967193364232,218.28086439827106,240.47085416239628,264.07964122601805,289.10722558913642,315.55360725175115,343.4187862138624,372.70276247547014,403.40553603657435,435.5271068971752,469.06747505727236,504.02664051686622,540.40460327595656,578.2013633345432,617.41692069262649,658.05127535020631,700.10442730728244,743.57637656385521,788.46712311992474,834.77666697549023,882.5050081305526,931.65214658511115,982.21808233916636,1034.2028153927185,1087.6063457457667,1142.4286733983115,1198.6697983503525,1256.3297206018901,1315.4084401529249,1375.9059570034556,1437.8222711534827,1501.1573826030062,1565.9112913520266,1632.0839974005435,1699.6755007485567,1768.6858013960668,1839.1148993430722,1910.9627945895757,1981.3951346545127,2049.9621565357834,2119.022811060393,2188.526166727293,2258.4220174493148,2328.6609476093568,2399.1943920752801,2469.9746913293116,2540.9551418641331,2612.0900419954196,2683.3347332390331,2754.6456374002419,1893.4067939797474,1941.1892357823788,1995.5825525181042,{"$f":"BV14*BV19","v":2057.0747536158938},2117.0016885669856,2175.0498229731379,2233.407348541497,2292.0461630718864,2350.9385088432859,2410.0569957688353,2469.3746230723168,2528.864799521602,2588.5013622540387,2648.2585942283727,2708.1112403376151,2768.0345222171609,2828.004151782482,2887.9963435308023,1975.1518431796596,2015.3304194386417,2060.8761326764397,2112.1190564041899,2162.0785251337697,2210.5496004588472,2259.2398054617652,2308.1334287163336,2357.2149070015894,2406.4688342532363,2455.8799700675031,2505.4332477657399,2555.1137820279578,2604.9068761033895,2654.7980286061193,2704.7729399037657]
["Minimum Marketable Yield per Acre",null,null,null,{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100},{"$f":"INPUT!$J$17","v":100}]
[]
["Applicable Nut Yield/Tree (lbs)",null,null,null,{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!E9,'Growth Rates'!E14)","v":0},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!F9,'Growth Rates'!F14)","v":0},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!G9,'Growth Rates'!G14)","v":0},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!H9,'Growth Rates'!H14)","v":0},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!I9,'Growth Rates'!I14)","v":1.2487534055637481},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!J9,'Growth Rates'!J14)","v":1.2947763758160107},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!K9,'Growth Rates'!K14)","v":1.4014793132161607},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!L9,'Growth Rates'!L14)","v":1.5374962444075608},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!M9,'Growth Rates'!M14)","v":1.7028271693902108},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!N9,'Growth Rates'!N14)","v":1.8974720881641107},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!O9,'Growth Rates'!O14)","v":2.1214310007292614},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!P9,'Growth Rates'!P14)","v":2.374703907085661},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!Q9,'Growth Rates'!Q14)","v":2.657290807233311},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!R9,'Growth Rates'!R14)","v":2.9691917011722113},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!S9,'Growth Rates'!S14)","v":3.3104065889023615},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!T9,'Growth Rates'!T14)","v":3.6809354704237611},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!U9,'Growth Rates'!U14)","v":4.0807783457364115},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!V9,'Growth Rates'!V14)","v":4.5099352148403113},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!W9,'Growth Rates'!W14)","v":4.9684060777354606},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!X9,'Growth Rates'!X14)","v":5.4561909344218611},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!Y9,'Growth Rates'!Y14)","v":5.9732897848995128},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!Z9,'Growth Rates'!Z14)","v":6.5197026291684121},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!AA9,'Growth Rates'!AA14)","v":7.0954294672285618},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!AB9,'Growth Rates'!AB14)","v":7.7004702990799618},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!AC9,'Growth Rates'!AC14)","v":8.3348251247226113},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!AD9,'Growth Rates'!AD14)","v":8.9984939441565128},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!AE9,'Growth Rates'!AE14)","v":9.6914767573816611},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!AF9,'Growth Rates'!AF14)","v":10.413773564398063},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!AG9,'Growth Rates'!AG14)","v":11.165384365205714},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!AH9,'Growth Rates'!AH14)","v":11.946309159804612},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!AI9,'Growth Rates'!AI14)","v":12.756547948194763},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!AJ9,'Growth Rates'!AJ14)","v":13.596100730376163},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!AK9,'Growth Rates'!AK14)","v":14.464967506348811},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!AL9,'Growth Rates'!AL14)","v":15.363148276112712},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!AM9,'Growth Rates'!AM14)","v":16.290643039667867},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!AN9,'Growth Rates'!AN14)","v":17.247451797014261},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!AO9,'Growth Rates'!AO14)","v":18.233574548151914},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!AP9,'Growth Rates'!AP14)","v":19.249011293080809},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!AQ9,'Growth Rates'!AQ14)","v":20.293762031800959},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!AR9,'Growth Rates'!AR14)","v":21.367826764312365},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!AS9,'Growth Rates'!AS14)","v":22.471205490615013},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!AT9,'Growth Rates'!AT14)","v":23.603898210708916},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!AU9,'Growth Rates'!AU14)","v":24.765904924594061},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!AV9,'Growth Rates'!AV14)","v":25.957225632270458},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!AW9,'Growth Rates'!AW14)","v":27.177860333738117},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!AX9,'Growth Rates'!AX14)","v":28.427809028997018},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!AY9,'Growth Rates'!AY14)","v":29.707071718047164},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!AZ9,'Growth Rates'!AZ14)","v":31.015648400888558},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!BA9,'Growth Rates'!BA14)","v":32.353539077521212},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!BB9,'Growth Rates'!BB14)","v":33.720743747945114},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!BC9,'Growth Rates'!BC14)","v":35.117262412160265},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!BD9,'Growth Rates'!BD14)","v":36.543095070166672},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!BE9,'Growth Rates'!BE14)","v":37.998241721964305},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!BF9,'Growth Rates'!BF14)","v":39.482702367553216},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!BG9,'Growth Rates'!BG14)","v":40.937916005258529},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!BH9,'Growth Rates'!BH14)","v":42.354590011069902},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!BI9,'Growth Rates'!BI14)","v":43.78146303843787},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!BJ9,'Growth Rates'!BJ14)","v":45.217482783621755},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!BK9,'Growth Rates'!BK14)","v":46.661611930770967},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!BL9,'Growth Rates'!BL14)","v":48.112829496061096},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!BM9,'Growth Rates'!BM14)","v":49.570132067671075},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!BN9,'Growth Rates'!BN14)","v":51.03253494482049},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!BO9,'Growth Rates'!BO14)","v":52.49907317901102},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!BP9,'Growth Rates'!BP14)","v":53.96880252056652},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!BQ9,'Growth Rates'!BQ14)","v":55.440800273533739},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!BR9,'Growth Rates'!BR14)","v":56.914166061988475},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!BS9,'Growth Rates'!BS14)","v":58.388022510785341},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!BT9,'Growth Rates'!BT14)","v":59.861515843788652},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!BU9,'Growth Rates'!BU14)","v":61.538872348529168},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!BV9,'Growth Rates'!BV14)","v":63.435141039098724},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!BW9,'Growth Rates'!BW14)","v":65.283140760052589},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!BX9,'Growth Rates'!BX14)","v":67.073202879398593},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!BY9,'Growth Rates'!BY14)","v":68.87280586349749},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!BZ9,'Growth Rates'!BZ14)","v":70.681083109408107},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!CA9,'Growth Rates'!CA14)","v":72.497178637081703},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!CB9,'Growth Rates'!CB14)","v":74.32024780340555},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!CC9,'Growth Rates'!CC14)","v":76.149457970652421},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!CD9,'Growth Rates'!CD14)","v":77.983989130430544},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!CE9,'Growth Rates'!CE14)","v":79.823034484212357},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!CF9,'Growth Rates'!CF14)","v":81.665800981508951},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!CG9,'Growth Rates'!CG14)","v":83.511509816751413},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!CH9,'Growth Rates'!CH14)","v":85.35939688593686},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!CI9,'Growth Rates'!CI14)","v":87.208713204097748},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!CJ9,'Growth Rates'!CJ14)","v":89.058725284655296},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!CK9,'Growth Rates'!CK14)","v":90.908715481722041},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!CL9,'Growth Rates'!CL14)","v":92.757982296423449},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!CM9,'Growth Rates'!CM14)","v":94.854277981458765},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!CN9,'Growth Rates'!CN14)","v":97.212794563210949},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!CO9,'Growth Rates'!CO14)","v":99.512238600406562},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!CP9,'Growth Rates'!CP14)","v":101.74317755886504},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!CQ9,'Growth Rates'!CQ14)","v":103.9842022216734},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!CR9,'Growth Rates'!CR14)","v":106.23458945173293},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!CS9,'Growth Rates'!CS14)","v":108.49362293326702},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!CT9,'Growth Rates'!CT14)","v":110.76059358382177},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!CU9,'Growth Rates'!CU14)","v":113.03479994566619},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!CV9,'Growth Rates'!CV14)","v":115.31554855697486},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!CW9,'Growth Rates'!CW14)","v":117.60215430317069},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!CX9,'Growth Rates'!CX14)","v":119.89394074879958},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!CY9,'Growth Rates'!CY14)","v":122.19024045030729},{"$f":"IF(INPUT!$I$11=\"no\",'Growth Rates'!CZ9,'Growth Rates'!CZ14)","v":124.49039525008629}]

{"sheet":"Nut Graph","index":6,"n_rows":76,"n_cols":17,"rows_kept":76,"cut":false,"hidden":false,"merged":[[72,16,74,18],[75,16,75,18]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Years to Recover Cost of Establishment"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!E41","v":23}]